{ "ticker": { "uuid": "6894c8d0-4fe8-4704-ab13-b9619b7d5e08", "symbol": "CLVT", "name": "CLARIVATE PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/6894c8d0-4fe8-4704-ab13-b9619b7d5e08/", "api_url": "https://sharemaestro.com/factors/api/tickers/6894c8d0-4fe8-4704-ab13-b9619b7d5e08/" }, "latest_snapshot": { "ticker": { "uuid": "6894c8d0-4fe8-4704-ab13-b9619b7d5e08", "symbol": "CLVT", "name": "CLARIVATE PLC", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/6894c8d0-4fe8-4704-ab13-b9619b7d5e08/", "api_url": "https://sharemaestro.com/factors/api/tickers/6894c8d0-4fe8-4704-ab13-b9619b7d5e08/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.55, "value": 0.83, "quality": 0.33, "momentum": 0.05, "coverage": 0.909, "confidence": 0.881, "delta": -1 }, "headline_factors": { "price": 2.39, "market_cap": 1527727458.9, "pe_ratio": null, "earnings_yield": 0.0307, "ebitda_to_ev": 0.1649, "shareholder_yield": 0.1261, "roe": -0.0287, "piotroski_f_score": 6, "momentum_12_1": -0.5177, "volatility_252d": 0.7477 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 6.0634, "earnings_yield": 0.0307, "fcf_yield": 0.1726, "shareholder_yield": 0.1261 }, "quality": { "roe": -0.0287, "roic": 0.0146, "gross_margin": 0.6654, "fcf_margin": 0.3972, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0325, "eps_growth_1y": null, "fcf_growth_1y": 0.0482 }, "momentum": { "price_return_12m": -0.435, "momentum_12_1": -0.5177, "relative_strength": -0.584 }, "scores": { "value_percentile": 0.83, "quality_percentile": 0.33, "momentum_percentile": 0.05, "growth_composite": 80, "yield_composite": 24, "overall_composite": 45, "os_score": 0.55, "factor_coverage": 0.909, "signal_confidence": 0.881 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.41, "os": 0.71, "value": 0.83, "quality": 0.64, "momentum": 0.07, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0307, "shareholder_yield": 0.125, "roe": -0.0287, "momentum_12_1": -0.3565 }, { "week_end_date": "2026-06-14", "price": 2.21, "os": 0.6, "value": 0.84, "quality": 0.33, "momentum": 0.11, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0314, "shareholder_yield": 0.1363, "roe": -0.0287, "momentum_12_1": -0.4279 }, { "week_end_date": "2026-06-21", "price": 2.04, "os": 0.55, "value": 0.84, "quality": 0.31, "momentum": 0.04, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0321, "shareholder_yield": 0.1477, "roe": -0.0287, "momentum_12_1": -0.4167 }, { "week_end_date": "2026-06-28", "price": 2.13, "os": 0.61, "value": 0.84, "quality": 0.34, "momentum": 0.12, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0317, "shareholder_yield": 0.1415, "roe": -0.0287, "momentum_12_1": -0.413 }, { "week_end_date": "2026-07-05", "price": 2.59, "os": 0.56, "value": 0.82, "quality": 0.34, "momentum": 0.06, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0301, "shareholder_yield": 0.1163, "roe": -0.0287, "momentum_12_1": -0.451 }, { "week_end_date": "2026-07-12", "price": 2.23, "os": 0.54, "value": 0.84, "quality": 0.34, "momentum": 0.01, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0312, "shareholder_yield": 0.1351, "roe": -0.0287, "momentum_12_1": -0.4872 }, { "week_end_date": "2026-07-19", "price": 2.39, "os": 0.55, "value": 0.83, "quality": 0.33, "momentum": 0.05, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0307, "shareholder_yield": 0.1261, "roe": -0.0287, "momentum_12_1": -0.5177 } ], "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": 2455200000, "cost_of_revenue": 833600000, "gross_profit": 1621600000, "ebit": 172100000, "ebitda": 929300000, "pretax_income": -193900000, "tax_provision": 7200000, "net_income": -201100000, "net_income_to_common": -201100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329200000, "total_current_assets": 1310000000, "total_assets": 11069400000, "short_term_debt": 119900000, "long_term_debt": 4321500000, "total_debt": 4479300000, "total_liabilities": 6226500000, "total_equity": 4842900000, "shares_outstanding": 673300000, "goodwill_and_intangibles": 9574800000 }, "cash_flow": { "operating_cash_flow": 628500000, "capital_expenditure": 263200000, "free_cash_flow": 891700000, "dividends_paid": 0, "share_repurchases": -224500000, "shares_issued": null, "net_debt_issued": -100000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2455200000, "cost_of_revenue": 833600000, "gross_profit": 1621600000, "ebit": 172100000, "ebitda": 929300000, "pretax_income": -193900000, "tax_provision": 7200000, "net_income": -201100000, "net_income_to_common": -201100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329200000, "total_current_assets": 1310000000, "total_assets": 11069400000, "short_term_debt": 119900000, "long_term_debt": 4321500000, "total_debt": 4479300000, "total_liabilities": 6226500000, "total_equity": 4842900000, "shares_outstanding": 673300000, "goodwill_and_intangibles": 9574800000 }, "cash_flow": { "operating_cash_flow": 628500000, "capital_expenditure": 263200000, "free_cash_flow": 891700000, "dividends_paid": 0, "share_repurchases": -224500000, "shares_issued": null, "net_debt_issued": -100000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2455200000, "cost_of_revenue": 833600000, "gross_profit": 1621600000, "ebit": 71499999, "ebitda": 828699999, "pretax_income": -193900000, "tax_provision": 7200000, "net_income": -201100000, "net_income_to_common": -201100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329200000, "total_current_assets": 1310000000, "total_assets": 11069400000, "short_term_debt": 119900000, "long_term_debt": 4321500000, "total_debt": 4479300000, "total_liabilities": 6226500000, "total_equity": 4842900000, "shares_outstanding": 673300000, "goodwill_and_intangibles": 9574800000 }, "cash_flow": { "operating_cash_flow": 628500000, "capital_expenditure": 263200000, "free_cash_flow": 891700000, "dividends_paid": 0, "share_repurchases": -224500000, "shares_issued": null, "net_debt_issued": -100000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2455200000, "cost_of_revenue": 833600000, "gross_profit": 1621600000, "ebit": 71499999, "ebitda": 828699999, "pretax_income": -193900000, "tax_provision": 7200000, "net_income": -201100000, "net_income_to_common": -201100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329200000, "total_current_assets": 1310000000, "total_assets": 11069400000, "short_term_debt": 119900000, "long_term_debt": 4321500000, "total_debt": 4479300000, "total_liabilities": 6226500000, "total_equity": 4842900000, "shares_outstanding": 673300000, "goodwill_and_intangibles": 9574800000 }, "cash_flow": { "operating_cash_flow": 628500000, "capital_expenditure": 263200000, "free_cash_flow": 891700000, "dividends_paid": 0, "share_repurchases": -224500000, "shares_issued": null, "net_debt_issued": -100000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2455200000, "cost_of_revenue": 833600000, "gross_profit": 1621600000, "ebit": 71499999, "ebitda": 828699999, "pretax_income": -193900000, "tax_provision": 7200000, "net_income": -201100000, "net_income_to_common": -201100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329200000, "total_current_assets": 1310000000, "total_assets": 11069400000, "short_term_debt": 119900000, "long_term_debt": 4321500000, "total_debt": 4479300000, "total_liabilities": 6226500000, "total_equity": 4842900000, "shares_outstanding": 673300000, "goodwill_and_intangibles": 9574800000 }, "cash_flow": { "operating_cash_flow": 628500000, "capital_expenditure": 263200000, "free_cash_flow": 891700000, "dividends_paid": 0, "share_repurchases": -224500000, "shares_issued": null, "net_debt_issued": -100000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2455200000, "cost_of_revenue": 833600000, "gross_profit": 1621600000, "ebit": 71499999, "ebitda": 828699999, "pretax_income": -193900000, "tax_provision": 7200000, "net_income": -201100000, "net_income_to_common": -201100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329200000, "total_current_assets": 1310000000, "total_assets": 11069400000, "short_term_debt": 119900000, "long_term_debt": 4321500000, "total_debt": 4479300000, "total_liabilities": 6226500000, "total_equity": 4842900000, "shares_outstanding": 673300000, "goodwill_and_intangibles": 9574800000 }, "cash_flow": { "operating_cash_flow": 628500000, "capital_expenditure": 263200000, "free_cash_flow": 891700000, "dividends_paid": 0, "share_repurchases": -224500000, "shares_issued": null, "net_debt_issued": -100000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2556700000, "cost_of_revenue": 869200000, "gross_profit": 1687500000, "ebit": -270400000, "ebitda": 456600000, "pretax_income": -553800000, "tax_provision": 82900000, "net_income": -636700000, "net_income_to_common": -636700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 295200000, "total_current_assets": 1244600000, "total_assets": 11490200000, "short_term_debt": 42500000, "long_term_debt": 4518700000, "total_debt": 4592500000, "total_liabilities": 6351200000, "total_equity": 5139000000, "shares_outstanding": 693600000, "goodwill_and_intangibles": 10007800000 }, "cash_flow": { "operating_cash_flow": 646600000, "capital_expenditure": 289100000, "free_cash_flow": 935700000, "dividends_paid": 37700000, "share_repurchases": -200000000, "shares_issued": null, "net_debt_issued": -198100000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2556700000, "cost_of_revenue": 869200000, "gross_profit": 1687500000, "ebit": -270400000, "ebitda": 456600000, "pretax_income": -553800000, "tax_provision": 82900000, "net_income": -636700000, "net_income_to_common": -636700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 295200000, "total_current_assets": 1244600000, "total_assets": 11490200000, "short_term_debt": 42500000, "long_term_debt": 4518700000, "total_debt": 4592500000, "total_liabilities": 6351200000, "total_equity": 5139000000, "shares_outstanding": 693600000, "goodwill_and_intangibles": 10007800000 }, "cash_flow": { "operating_cash_flow": 646600000, "capital_expenditure": 289100000, "free_cash_flow": 935700000, "dividends_paid": 37700000, "share_repurchases": -200000000, "shares_issued": null, "net_debt_issued": -198100000 } } ], "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": 585500000, "cost_of_revenue": 192100000, "gross_profit": 393400000, "ebit": 29600000, "ebitda": 213600000, "pretax_income": -28800000, "tax_provision": 11400000, "net_income": -40200000, "net_income_to_common": -40200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232300000, "total_current_assets": 1301100000, "total_assets": 10927100000, "short_term_debt": 19100000, "long_term_debt": 4281600000, "total_debt": 4334400000, "total_liabilities": 6138300000, "total_equity": 4788800000, "shares_outstanding": 640700000, "goodwill_and_intangibles": 9430300000 }, "cash_flow": { "operating_cash_flow": 134700000, "capital_expenditure": 55800000, "free_cash_flow": 190500000, "dividends_paid": null, "share_repurchases": -18100000, "shares_issued": null, "net_debt_issued": -138500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 585500000, "cost_of_revenue": 192100000, "gross_profit": 393400000, "ebit": 29600000, "ebitda": 213600000, "pretax_income": -28800000, "tax_provision": 11400000, "net_income": -40200000, "net_income_to_common": -40200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232300000, "total_current_assets": 1301100000, "total_assets": 10927100000, "short_term_debt": 19100000, "long_term_debt": 4281600000, "total_debt": 4334400000, "total_liabilities": 6138300000, "total_equity": 4788800000, "shares_outstanding": 640700000, "goodwill_and_intangibles": 9430300000 }, "cash_flow": { "operating_cash_flow": 134700000, "capital_expenditure": 55800000, "free_cash_flow": 190500000, "dividends_paid": null, "share_repurchases": -18100000, "shares_issued": null, "net_debt_issued": -138500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 585500000, "cost_of_revenue": 192100000, "gross_profit": 393400000, "ebit": 30200000, "ebitda": 214200000, "pretax_income": -28800000, "tax_provision": 11400000, "net_income": -40200000, "net_income_to_common": -40200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232300000, "total_current_assets": 1301100000, "total_assets": 10927100000, "short_term_debt": 19100000, "long_term_debt": 4281600000, "total_debt": 4334400000, "total_liabilities": 6138300000, "total_equity": 4788800000, "shares_outstanding": 640700000, "goodwill_and_intangibles": 9430300000 }, "cash_flow": { "operating_cash_flow": 134700000, "capital_expenditure": 55800000, "free_cash_flow": 190500000, "dividends_paid": null, "share_repurchases": -18100000, "shares_issued": null, "net_debt_issued": -138500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 585500000, "cost_of_revenue": 192100000, "gross_profit": 393400000, "ebit": 30200000, "ebitda": 214200000, "pretax_income": -28800000, "tax_provision": 11400000, "net_income": -40200000, "net_income_to_common": -40200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232300000, "total_current_assets": 1301100000, "total_assets": 10927100000, "short_term_debt": 19100000, "long_term_debt": 4281600000, "total_debt": 4334400000, "total_liabilities": 6138300000, "total_equity": 4788800000, "shares_outstanding": 640700000, "goodwill_and_intangibles": 9430300000 }, "cash_flow": { "operating_cash_flow": 134700000, "capital_expenditure": 55800000, "free_cash_flow": 190500000, "dividends_paid": null, "share_repurchases": -18100000, "shares_issued": null, "net_debt_issued": -138500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 585500000, "cost_of_revenue": 192100000, "gross_profit": 393400000, "ebit": 30200000, "ebitda": 214200000, "pretax_income": -28800000, "tax_provision": 11400000, "net_income": -40200000, "net_income_to_common": -40200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232300000, "total_current_assets": 1301100000, "total_assets": 10927100000, "short_term_debt": 19100000, "long_term_debt": 4281600000, "total_debt": 4334400000, "total_liabilities": 6138300000, "total_equity": 4788800000, "shares_outstanding": 640700000, "goodwill_and_intangibles": 9430300000 }, "cash_flow": { "operating_cash_flow": 134700000, "capital_expenditure": 55800000, "free_cash_flow": 190500000, "dividends_paid": null, "share_repurchases": -18100000, "shares_issued": null, "net_debt_issued": -138500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 585500000, "cost_of_revenue": 192100000, "gross_profit": 393400000, "ebit": 30200000, "ebitda": 214200000, "pretax_income": -28800000, "tax_provision": 11400000, "net_income": -40200000, "net_income_to_common": -40200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 232300000, "total_current_assets": 1301100000, "total_assets": 10927100000, "short_term_debt": 19100000, "long_term_debt": 4281600000, "total_debt": 4334400000, "total_liabilities": 6138300000, "total_equity": 4788800000, "shares_outstanding": 640700000, "goodwill_and_intangibles": 9430300000 }, "cash_flow": { "operating_cash_flow": 134700000, "capital_expenditure": 55800000, "free_cash_flow": 190500000, "dividends_paid": null, "share_repurchases": -18100000, "shares_issued": null, "net_debt_issued": -138500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 617000000, "cost_of_revenue": 204800000, "gross_profit": 412200000, "ebit": 41400000, "ebitda": 230500000, "pretax_income": -24600000, "tax_provision": -27700000, "net_income": 3100000, "net_income_to_common": 3100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329200000, "total_current_assets": 1310000000, "total_assets": 11069400000, "short_term_debt": 119900000, "long_term_debt": 4321500000, "total_debt": 4479300000, "total_liabilities": 6226500000, "total_equity": 4842900000, "shares_outstanding": 662300000, "goodwill_and_intangibles": 9574800000 }, "cash_flow": { "operating_cash_flow": 159900000, "capital_expenditure": 192500000, "free_cash_flow": 352400000, "dividends_paid": 0, "share_repurchases": -75000000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 617000000, "cost_of_revenue": 204800000, "gross_profit": 412200000, "ebit": 41400000, "ebitda": 230500000, "pretax_income": -24600000, "tax_provision": -27700000, "net_income": 3100000, "net_income_to_common": 3100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329200000, "total_current_assets": 1310000000, "total_assets": 11069400000, "short_term_debt": 119900000, "long_term_debt": 4321500000, "total_debt": 4479300000, "total_liabilities": 6226500000, "total_equity": 4842900000, "shares_outstanding": 662300000, "goodwill_and_intangibles": 9574800000 }, "cash_flow": { "operating_cash_flow": 159900000, "capital_expenditure": 192500000, "free_cash_flow": 352400000, "dividends_paid": 0, "share_repurchases": -75000000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 617000000, "cost_of_revenue": 204800000, "gross_profit": 412200000, "ebit": 41400000, "ebitda": 230500000, "pretax_income": -24600000, "tax_provision": -27700000, "net_income": 3100000, "net_income_to_common": 3100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329200000, "total_current_assets": 1310000000, "total_assets": 11069400000, "short_term_debt": 119900000, "long_term_debt": 4321500000, "total_debt": 4479300000, "total_liabilities": 6226500000, "total_equity": 4842900000, "shares_outstanding": 662300000, "goodwill_and_intangibles": 9574800000 }, "cash_flow": { "operating_cash_flow": 159900000, "capital_expenditure": 192500000, "free_cash_flow": 352400000, "dividends_paid": 0, "share_repurchases": -75000000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 617000000, "cost_of_revenue": 204800000, "gross_profit": 412200000, "ebit": 41400000, "ebitda": 230500000, "pretax_income": -24600000, "tax_provision": -27700000, "net_income": 3100000, "net_income_to_common": 3100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329200000, "total_current_assets": 1310000000, "total_assets": 11069400000, "short_term_debt": 119900000, "long_term_debt": 4321500000, "total_debt": 4479300000, "total_liabilities": 6226500000, "total_equity": 4842900000, "shares_outstanding": 662300000, "goodwill_and_intangibles": 9574800000 }, "cash_flow": { "operating_cash_flow": 159900000, "capital_expenditure": 192500000, "free_cash_flow": 352400000, "dividends_paid": 0, "share_repurchases": -75000000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 617000000, "cost_of_revenue": 204800000, "gross_profit": 412200000, "ebit": 41400000, "ebitda": 230500000, "pretax_income": -24600000, "tax_provision": -27700000, "net_income": 3100000, "net_income_to_common": 3100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329200000, "total_current_assets": 1310000000, "total_assets": 11069400000, "short_term_debt": 119900000, "long_term_debt": 4321500000, "total_debt": 4479300000, "total_liabilities": 6226500000, "total_equity": 4842900000, "shares_outstanding": 662300000, "goodwill_and_intangibles": 9574800000 }, "cash_flow": { "operating_cash_flow": 159900000, "capital_expenditure": 192500000, "free_cash_flow": 352400000, "dividends_paid": 0, "share_repurchases": -75000000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 617000000, "cost_of_revenue": 204800000, "gross_profit": 412200000, "ebit": 41400000, "ebitda": 230500000, "pretax_income": -24600000, "tax_provision": -27700000, "net_income": 3100000, "net_income_to_common": 3100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329200000, "total_current_assets": 1310000000, "total_assets": 11069400000, "short_term_debt": 119900000, "long_term_debt": 4321500000, "total_debt": 4479300000, "total_liabilities": 6226500000, "total_equity": 4842900000, "shares_outstanding": 662300000, "goodwill_and_intangibles": 9574800000 }, "cash_flow": { "operating_cash_flow": 159900000, "capital_expenditure": 192500000, "free_cash_flow": 352400000, "dividends_paid": 0, "share_repurchases": -75000000, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }