{ "ticker": { "uuid": "650787e2-24de-447b-a593-f86524c54d39", "symbol": "BKD", "name": "Brookdale Senior Living Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/650787e2-24de-447b-a593-f86524c54d39/", "api_url": "https://sharemaestro.com/factors/api/tickers/650787e2-24de-447b-a593-f86524c54d39/" }, "latest_snapshot": { "ticker": { "uuid": "650787e2-24de-447b-a593-f86524c54d39", "symbol": "BKD", "name": "Brookdale Senior Living Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/650787e2-24de-447b-a593-f86524c54d39/", "api_url": "https://sharemaestro.com/factors/api/tickers/650787e2-24de-447b-a593-f86524c54d39/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.22, "value": 0.16, "quality": 0.21, "momentum": 0.94, "coverage": 0.848, "confidence": 0.812, "delta": 0 }, "headline_factors": { "price": 15.15, "market_cap": 3618103683.75, "pe_ratio": null, "earnings_yield": 0.0053, "ebitda_to_ev": 0.0439, "shareholder_yield": 0, "roe": 3.6579, "piotroski_f_score": 4, "momentum_12_1": 1.0919, "volatility_252d": 0.3903 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 22.7954, "earnings_yield": 0.0053, "fcf_yield": 0.0475, "shareholder_yield": 0 }, "quality": { "roe": 3.6579, "roic": 0.0068, "gross_margin": 0.1432, "fcf_margin": 0.1356, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0312, "eps_growth_1y": null, "fcf_growth_1y": 0.083 }, "momentum": { "price_return_12m": 1.0173, "momentum_12_1": 1.0919, "relative_strength": 0.849 }, "scores": { "value_percentile": 0.16, "quality_percentile": 0.21, "momentum_percentile": 0.94, "growth_composite": 70, "yield_composite": 82, "overall_composite": 78, "os_score": 0.22, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.34, "os": 0.26, "value": 0.19, "quality": 0.23, "momentum": 0.91, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0058, "shareholder_yield": 0, "roe": 3.6579, "momentum_12_1": 0.9431 }, { "week_end_date": "2026-06-14", "price": 13.43, "os": 0.24, "value": 0.18, "quality": 0.21, "momentum": 0.92, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0056, "shareholder_yield": 0, "roe": 3.6579, "momentum_12_1": 0.9064 }, { "week_end_date": "2026-06-21", "price": 13.65, "os": 0.23, "value": 0.17, "quality": 0.22, "momentum": 0.91, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0056, "shareholder_yield": 0, "roe": 3.6579, "momentum_12_1": 0.9501 }, { "week_end_date": "2026-06-28", "price": 15.71, "os": 0.26, "value": 0.16, "quality": 0.25, "momentum": 0.97, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0053, "shareholder_yield": 0, "roe": 3.6579, "momentum_12_1": 0.8652 }, { "week_end_date": "2026-07-05", "price": 15.87, "os": 0.22, "value": 0.16, "quality": 0.23, "momentum": 0.93, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0052, "shareholder_yield": 0, "roe": 3.6579, "momentum_12_1": 0.8041 }, { "week_end_date": "2026-07-12", "price": 14.41, "os": 0.2, "value": 0.17, "quality": 0.23, "momentum": 0.85, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0054, "shareholder_yield": 0, "roe": 3.6579, "momentum_12_1": 0.6936 }, { "week_end_date": "2026-07-19", "price": 15.01, "os": 0.22, "value": 0.16, "quality": 0.22, "momentum": 0.92, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0054, "shareholder_yield": 0, "roe": 3.6579, "momentum_12_1": 0.7704 }, { "week_end_date": "2026-07-26", "price": 15.15, "os": 0.22, "value": 0.16, "quality": 0.21, "momentum": 0.94, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": 0.0053, "shareholder_yield": 0, "roe": 3.6579, "momentum_12_1": 1.0919 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3124949000, "cost_of_revenue": 2479925000, "gross_profit": 645024000, "ebit": -11585000, "ebitda": 347654000, "pretax_income": -264697000, "tax_provision": -1951000, "net_income": -262692000, "net_income_to_common": -262692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279122000, "total_current_assets": 553940000, "total_assets": 5952243000, "short_term_debt": 153225000, "long_term_debt": 4215005000, "total_debt": 6664014000, "total_liabilities": 5995620000, "total_equity": -44753000, "shares_outstanding": 234326000, "goodwill_and_intangibles": 258414000 }, "cash_flow": { "operating_cash_flow": 218030000, "capital_expenditure": 201525000, "free_cash_flow": 419555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 225711000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3124949000, "cost_of_revenue": 2479925000, "gross_profit": 645024000, "ebit": -11585000, "ebitda": 347654000, "pretax_income": -264697000, "tax_provision": -1951000, "net_income": -262692000, "net_income_to_common": -262692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279122000, "total_current_assets": 553940000, "total_assets": 5952243000, "short_term_debt": 153225000, "long_term_debt": 4215005000, "total_debt": 6664014000, "total_liabilities": 5995620000, "total_equity": -44753000, "shares_outstanding": 234326000, "goodwill_and_intangibles": 258414000 }, "cash_flow": { "operating_cash_flow": 218030000, "capital_expenditure": 201525000, "free_cash_flow": 419555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 225711000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3124949000, "cost_of_revenue": 2479925000, "gross_profit": 645024000, "ebit": -11585000, "ebitda": 347654000, "pretax_income": -264697000, "tax_provision": -1951000, "net_income": -262692000, "net_income_to_common": -262692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279122000, "total_current_assets": 553940000, "total_assets": 5952243000, "short_term_debt": 153225000, "long_term_debt": 4215005000, "total_debt": 6664014000, "total_liabilities": 5995620000, "total_equity": -44753000, "shares_outstanding": 234326000, "goodwill_and_intangibles": 258414000 }, "cash_flow": { "operating_cash_flow": 218030000, "capital_expenditure": 201525000, "free_cash_flow": 419555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 225711000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3124949000, "cost_of_revenue": 2479925000, "gross_profit": 645024000, "ebit": -11585000, "ebitda": 347654000, "pretax_income": -264697000, "tax_provision": -1951000, "net_income": -262692000, "net_income_to_common": -262692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279122000, "total_current_assets": 553940000, "total_assets": 5952243000, "short_term_debt": 153225000, "long_term_debt": 4215005000, "total_debt": 6664014000, "total_liabilities": 5995620000, "total_equity": -44753000, "shares_outstanding": 234326000, "goodwill_and_intangibles": 258414000 }, "cash_flow": { "operating_cash_flow": 218030000, "capital_expenditure": 201525000, "free_cash_flow": 419555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 225711000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3124949000, "cost_of_revenue": 2479925000, "gross_profit": 645024000, "ebit": -11585000, "ebitda": 347654000, "pretax_income": -264697000, "tax_provision": -1951000, "net_income": -262692000, "net_income_to_common": -262692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279122000, "total_current_assets": 553940000, "total_assets": 5952243000, "short_term_debt": 153225000, "long_term_debt": 4215005000, "total_debt": 6664014000, "total_liabilities": 5995620000, "total_equity": -44753000, "shares_outstanding": 234326000, "goodwill_and_intangibles": 258414000 }, "cash_flow": { "operating_cash_flow": 218030000, "capital_expenditure": 201525000, "free_cash_flow": 419555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 225711000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3124949000, "cost_of_revenue": 2479925000, "gross_profit": 645024000, "ebit": -11585000, "ebitda": 347654000, "pretax_income": -264697000, "tax_provision": -1951000, "net_income": -262692000, "net_income_to_common": -262692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279122000, "total_current_assets": 553940000, "total_assets": 5952243000, "short_term_debt": 153225000, "long_term_debt": 4215005000, "total_debt": 6664014000, "total_liabilities": 5995620000, "total_equity": -44753000, "shares_outstanding": 234326000, "goodwill_and_intangibles": 258414000 }, "cash_flow": { "operating_cash_flow": 218030000, "capital_expenditure": 201525000, "free_cash_flow": 419555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 225711000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3124949000, "cost_of_revenue": 2479925000, "gross_profit": 645024000, "ebit": -11585000, "ebitda": 347654000, "pretax_income": -264697000, "tax_provision": -1951000, "net_income": -262692000, "net_income_to_common": -262692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279122000, "total_current_assets": 553940000, "total_assets": 5952243000, "short_term_debt": 153225000, "long_term_debt": 4215005000, "total_debt": 6664014000, "total_liabilities": 5995620000, "total_equity": -44753000, "shares_outstanding": 234326000, "goodwill_and_intangibles": 258414000 }, "cash_flow": { "operating_cash_flow": 218030000, "capital_expenditure": 512553000, "free_cash_flow": 730583000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 225711000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2982571000, "cost_of_revenue": 2175139000, "gross_profit": 807432000, "ebit": 63015000, "ebitda": 420803000, "pretax_income": -197348000, "tax_provision": 4646000, "net_income": -201935000, "net_income_to_common": -201935000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308925000, "total_current_assets": 512937000, "total_assets": 6335562000, "short_term_debt": 188890000, "long_term_debt": 4022008000, "total_debt": 5651997000, "total_liabilities": 6121657000, "total_equity": 212475000, "shares_outstanding": 227525000, "goodwill_and_intangibles": 271714000 }, "cash_flow": { "operating_cash_flow": 166177000, "capital_expenditure": 200613000, "free_cash_flow": 366790000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 170655000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 764856000, "cost_of_revenue": 739404000, "gross_profit": 25452000, "ebit": 53520000, "ebitda": 126983000, "pretax_income": -7333000, "tax_provision": -429000, "net_income": -6892000, "net_income_to_common": -6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265204000, "total_current_assets": 552548000, "total_assets": 5897812000, "short_term_debt": 160582000, "long_term_debt": 4224369000, "total_debt": 5514775000, "total_liabilities": 5952383000, "total_equity": -55935000, "shares_outstanding": 238112000, "goodwill_and_intangibles": 283248000 }, "cash_flow": { "operating_cash_flow": 20887000, "capital_expenditure": 46476000, "free_cash_flow": 67363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 13752000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 764856000, "cost_of_revenue": 739404000, "gross_profit": 25452000, "ebit": 53520000, "ebitda": 126983000, "pretax_income": -7333000, "tax_provision": -429000, "net_income": -6892000, "net_income_to_common": -6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265204000, "total_current_assets": 552548000, "total_assets": 5897812000, "short_term_debt": 160582000, "long_term_debt": 4224369000, "total_debt": 5514775000, "total_liabilities": 5952383000, "total_equity": -55935000, "shares_outstanding": 238112000, "goodwill_and_intangibles": 283248000 }, "cash_flow": { "operating_cash_flow": 20887000, "capital_expenditure": 46476000, "free_cash_flow": 67363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 13752000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 764856000, "cost_of_revenue": 739404000, "gross_profit": 25452000, "ebit": 53520000, "ebitda": 126983000, "pretax_income": -7333000, "tax_provision": -429000, "net_income": -6892000, "net_income_to_common": -6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265204000, "total_current_assets": 552548000, "total_assets": 5897812000, "short_term_debt": 160582000, "long_term_debt": 4224369000, "total_debt": 5514775000, "total_liabilities": 5952383000, "total_equity": -55935000, "shares_outstanding": 238112000, "goodwill_and_intangibles": 283248000 }, "cash_flow": { "operating_cash_flow": 20887000, "capital_expenditure": 46476000, "free_cash_flow": 67363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 13752000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 764856000, "cost_of_revenue": 739404000, "gross_profit": 25452000, "ebit": 53520000, "ebitda": 126983000, "pretax_income": -7333000, "tax_provision": -429000, "net_income": -6892000, "net_income_to_common": -6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265204000, "total_current_assets": 552548000, "total_assets": 5897812000, "short_term_debt": 160582000, "long_term_debt": 4224369000, "total_debt": 5514775000, "total_liabilities": 5952383000, "total_equity": -55935000, "shares_outstanding": 238112000, "goodwill_and_intangibles": 283248000 }, "cash_flow": { "operating_cash_flow": 20887000, "capital_expenditure": 46476000, "free_cash_flow": 67363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 13752000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 764856000, "cost_of_revenue": 739404000, "gross_profit": 25452000, "ebit": 53520000, "ebitda": 126983000, "pretax_income": -7333000, "tax_provision": -429000, "net_income": -6892000, "net_income_to_common": -6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265204000, "total_current_assets": 552548000, "total_assets": 5897812000, "short_term_debt": 160582000, "long_term_debt": 4224369000, "total_debt": 5514775000, "total_liabilities": 5952383000, "total_equity": -55935000, "shares_outstanding": 238112000, "goodwill_and_intangibles": 283248000 }, "cash_flow": { "operating_cash_flow": 20887000, "capital_expenditure": 46476000, "free_cash_flow": 67363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 13752000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 764856000, "cost_of_revenue": 739404000, "gross_profit": 25452000, "ebit": 53520000, "ebitda": 126983000, "pretax_income": -7333000, "tax_provision": -429000, "net_income": -6892000, "net_income_to_common": -6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265204000, "total_current_assets": 552548000, "total_assets": 5897812000, "short_term_debt": 160582000, "long_term_debt": 4224369000, "total_debt": 5514775000, "total_liabilities": 5952383000, "total_equity": -55935000, "shares_outstanding": 238112000, "goodwill_and_intangibles": 283248000 }, "cash_flow": { "operating_cash_flow": 20887000, "capital_expenditure": 46476000, "free_cash_flow": 67363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 13752000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 764856000, "cost_of_revenue": 739404000, "gross_profit": 25452000, "ebit": 53520000, "ebitda": 126983000, "pretax_income": -7333000, "tax_provision": -429000, "net_income": -6892000, "net_income_to_common": -6892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 265204000, "total_current_assets": 552548000, "total_assets": 5897812000, "short_term_debt": 160582000, "long_term_debt": 4224369000, "total_debt": 5514775000, "total_liabilities": 5952383000, "total_equity": -55935000, "shares_outstanding": 238112000, "goodwill_and_intangibles": 283248000 }, "cash_flow": { "operating_cash_flow": 20887000, "capital_expenditure": 46476000, "free_cash_flow": 67363000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 13752000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 754093000, "cost_of_revenue": 762959000, "gross_profit": -8866000, "ebit": -27349000, "ebitda": 49557000, "pretax_income": -41147000, "tax_provision": -1171000, "net_income": -39963000, "net_income_to_common": -39963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279122000, "total_current_assets": 553940000, "total_assets": 5952243000, "short_term_debt": 153225000, "long_term_debt": 4215005000, "total_debt": 6664014000, "total_liabilities": 5995620000, "total_equity": -44753000, "shares_outstanding": 234326000, "goodwill_and_intangibles": 258414000 }, "cash_flow": { "operating_cash_flow": 34539000, "capital_expenditure": 63653000, "free_cash_flow": 98192000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 32308000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 754093000, "cost_of_revenue": 762959000, "gross_profit": -8866000, "ebit": -27349000, "ebitda": 49557000, "pretax_income": -41147000, "tax_provision": -1171000, "net_income": -39963000, "net_income_to_common": -39963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279122000, "total_current_assets": 553940000, "total_assets": 5952243000, "short_term_debt": 153225000, "long_term_debt": 4215005000, "total_debt": 6664014000, "total_liabilities": 5995620000, "total_equity": -44753000, "shares_outstanding": 234326000, "goodwill_and_intangibles": 258414000 }, "cash_flow": { "operating_cash_flow": 34539000, "capital_expenditure": 63653000, "free_cash_flow": 98192000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 32308000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 754093000, "cost_of_revenue": 762959000, "gross_profit": -8866000, "ebit": -27349000, "ebitda": 49557000, "pretax_income": -41147000, "tax_provision": -1171000, "net_income": -39963000, "net_income_to_common": -39963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279122000, "total_current_assets": 553940000, "total_assets": 5952243000, "short_term_debt": 153225000, "long_term_debt": 4215005000, "total_debt": 6664014000, "total_liabilities": 5995620000, "total_equity": -44753000, "shares_outstanding": 234326000, "goodwill_and_intangibles": 258414000 }, "cash_flow": { "operating_cash_flow": 34539000, "capital_expenditure": 63653000, "free_cash_flow": 98192000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 32308000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 754093000, "cost_of_revenue": 762959000, "gross_profit": -8866000, "ebit": -27349000, "ebitda": 49557000, "pretax_income": -41147000, "tax_provision": -1171000, "net_income": -39963000, "net_income_to_common": -39963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279122000, "total_current_assets": 553940000, "total_assets": 5952243000, "short_term_debt": 153225000, "long_term_debt": 4215005000, "total_debt": 6664014000, "total_liabilities": 5995620000, "total_equity": -44753000, "shares_outstanding": 234326000, "goodwill_and_intangibles": 258414000 }, "cash_flow": { "operating_cash_flow": 34539000, "capital_expenditure": 63653000, "free_cash_flow": 98192000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 32308000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 754093000, "cost_of_revenue": 762959000, "gross_profit": -8866000, "ebit": -27349000, "ebitda": 49557000, "pretax_income": -41147000, "tax_provision": -1171000, "net_income": -39963000, "net_income_to_common": -39963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 279122000, "total_current_assets": 553940000, "total_assets": 5952243000, "short_term_debt": 153225000, "long_term_debt": 4215005000, "total_debt": 6664014000, "total_liabilities": 5995620000, "total_equity": -44753000, "shares_outstanding": 234326000, "goodwill_and_intangibles": 258414000 }, "cash_flow": { "operating_cash_flow": 34539000, "capital_expenditure": 63653000, "free_cash_flow": 98192000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 32308000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }