{ "ticker": { "uuid": "70240e22-e0bd-44b5-859f-151e9d2fda46", "symbol": "AZUL", "name": "Azul SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/70240e22-e0bd-44b5-859f-151e9d2fda46/", "api_url": "https://sharemaestro.com/factors/api/tickers/70240e22-e0bd-44b5-859f-151e9d2fda46/" }, "latest_snapshot": { "ticker": { "uuid": "70240e22-e0bd-44b5-859f-151e9d2fda46", "symbol": "AZUL", "name": "Azul SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/70240e22-e0bd-44b5-859f-151e9d2fda46/", "api_url": "https://sharemaestro.com/factors/api/tickers/70240e22-e0bd-44b5-859f-151e9d2fda46/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.66, "value": 0.88, "quality": 0.16, "momentum": 0.35, "coverage": 0.576, "confidence": 0.539, "delta": 14 }, "headline_factors": { "price": 8.51, "market_cap": 1557706933.43, "pe_ratio": 0.3608, "earnings_yield": 0.1382, "ebitda_to_ev": 0.3161, "shareholder_yield": null, "roe": -1.1438, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": null }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 0.3608, "ev_ebitda": 3.1633, "earnings_yield": 0.1382, "fcf_yield": -0.089, "shareholder_yield": null }, "quality": { "roe": -1.1438, "roic": 0.141, "gross_margin": 0.313, "fcf_margin": -0.0824, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.0729, "eps_growth_1y": null, "fcf_growth_1y": -1.5023 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.88, "quality_percentile": 0.16, "momentum_percentile": 0.35, "growth_composite": 66, "yield_composite": 64, "overall_composite": 34, "os_score": 0.66, "factor_coverage": 0.576, "signal_confidence": 0.539 } } }, "factor_history": [ { "week_end_date": "2026-08-02", "price": 9, "os": 0.8, "value": 0.88, "quality": 0.16, "momentum": 0.64, "confidence": 0.545, "coverage": 0.576, "pe_ratio": 0.3816, "earnings_yield": 0.1376, "shareholder_yield": null, "roe": -1.1438, "momentum_12_1": null }, { "week_end_date": "2026-08-09", "price": 8.51, "os": 0.66, "value": 0.88, "quality": 0.16, "momentum": 0.35, "confidence": 0.539, "coverage": 0.576, "pe_ratio": 0.3608, "earnings_yield": 0.1382, "shareholder_yield": null, "roe": -1.1438, "momentum_12_1": null } ], "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": 21640393000, "cost_of_revenue": 14464206000, "gross_profit": 7176187000, "ebit": 3168054000, "ebitda": 9964593000, "pretax_income": null, "tax_provision": null, "net_income": 124858000, "net_income_to_common": 124858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 991644000, "total_current_assets": 6303526000, "total_assets": 23637914000, "short_term_debt": 13872255000, "long_term_debt": 9584715000, "total_debt": 36168033000, "total_liabilities": null, "total_equity": -29038062000, "shares_outstanding": 895951263, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1232522000, "capital_expenditure": -747911000, "free_cash_flow": -1980433000, "dividends_paid": null, "share_repurchases": -4000, "shares_issued": 51207000, "net_debt_issued": 2090938000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21640393000, "cost_of_revenue": 14464206000, "gross_profit": 7176187000, "ebit": 3168054000, "ebitda": 9964593000, "pretax_income": null, "tax_provision": null, "net_income": 124858000, "net_income_to_common": 124858000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 991644000, "total_current_assets": 6303526000, "total_assets": 23637914000, "short_term_debt": 13872255000, "long_term_debt": 9584715000, "total_debt": 36168033000, "total_liabilities": null, "total_equity": -29038062000, "shares_outstanding": 895951263, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1232522000, "capital_expenditure": -747911000, "free_cash_flow": -1980433000, "dividends_paid": null, "share_repurchases": -4000, "shares_issued": 51207000, "net_debt_issued": 2090938000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19526208000, "cost_of_revenue": 14375629000, "gross_profit": 5150579000, "ebit": 3246842000, "ebitda": 3557210000, "pretax_income": -9190174000, "tax_provision": -38803000, "net_income": -9151371000, "net_income_to_common": -9151371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1210009000, "total_current_assets": 5658020000, "total_assets": 26274943000, "short_term_debt": 8645741000, "long_term_debt": 13832265000, "total_debt": 37542632000, "total_liabilities": 56710213000, "total_equity": -30435270000, "shares_outstanding": 115887284, "goodwill_and_intangibles": 1559613000 }, "cash_flow": { "operating_cash_flow": 2787024000, "capital_expenditure": 1258846000, "free_cash_flow": 4045870000, "dividends_paid": null, "share_repurchases": -2596000, "shares_issued": 0, "net_debt_issued": -1316342000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 19526208000, "cost_of_revenue": 14375629000, "gross_profit": 5150579000, "ebit": 3246842000, "ebitda": 3557210000, "pretax_income": -9190174000, "tax_provision": -38803000, "net_income": -9151371000, "net_income_to_common": -9151371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1210009000, "total_current_assets": 5658020000, "total_assets": 26274943000, "short_term_debt": 8645741000, "long_term_debt": 13832265000, "total_debt": 37542632000, "total_liabilities": 56710213000, "total_equity": -30435270000, "shares_outstanding": 115887284, "goodwill_and_intangibles": 1559613000 }, "cash_flow": { "operating_cash_flow": 2787024000, "capital_expenditure": 1258846000, "free_cash_flow": 4045870000, "dividends_paid": null, "share_repurchases": -2596000, "shares_issued": 0, "net_debt_issued": -1316342000 } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18554425000, "cost_of_revenue": 15423654000, "gross_profit": 3130771000, "ebit": 2214733000, "ebitda": 4618956000, "pretax_income": -2340930000, "tax_provision": 39526000, "net_income": -2380456000, "net_income_to_common": -2380456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1897336000, "total_current_assets": 5044147000, "total_assets": 20532909000, "short_term_debt": 5104097000, "long_term_debt": 9774700000, "total_debt": 26337780000, "total_liabilities": 41860757000, "total_equity": -21327848000, "shares_outstanding": 115844056, "goodwill_and_intangibles": 1463247000 }, "cash_flow": { "operating_cash_flow": 3439691000, "capital_expenditure": 803344000, "free_cash_flow": 4243035000, "dividends_paid": 2353200000, "share_repurchases": -6826000, "shares_issued": 819000, "net_debt_issued": -69589000 } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 18554425000, "cost_of_revenue": 15423654000, "gross_profit": 3130771000, "ebit": 2214733000, "ebitda": 4618956000, "pretax_income": -2340930000, "tax_provision": 39526000, "net_income": -2380456000, "net_income_to_common": -2380456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1897336000, "total_current_assets": 5044147000, "total_assets": 20532909000, "short_term_debt": 5104097000, "long_term_debt": 9774700000, "total_debt": 26337780000, "total_liabilities": 41860757000, "total_equity": -21327848000, "shares_outstanding": 115844056, "goodwill_and_intangibles": 1463247000 }, "cash_flow": { "operating_cash_flow": 3439691000, "capital_expenditure": 803344000, "free_cash_flow": 4243035000, "dividends_paid": 2353200000, "share_repurchases": -6826000, "shares_issued": 819000, "net_debt_issued": -69589000 } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15948067000, "cost_of_revenue": 12779659000, "gross_profit": 3168408000, "ebit": 3517759000, "ebitda": 5612207000, "pretax_income": -722367000, "tax_provision": 2515400000, "net_income": -722367000, "net_income_to_common": -722367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 668348000, "total_current_assets": 4871936000, "total_assets": 18721293000, "short_term_debt": 5907029000, "long_term_debt": 7508700000, "total_debt": 23972603000, "total_liabilities": 37728793000, "total_equity": -19007500000, "shares_outstanding": 115802491, "goodwill_and_intangibles": 1426523000 }, "cash_flow": { "operating_cash_flow": 2437315000, "capital_expenditure": 1451057000, "free_cash_flow": 3888372000, "dividends_paid": null, "share_repurchases": -3923000, "shares_issued": 22945000, "net_debt_issued": -3391763000 } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15948067000, "cost_of_revenue": 12779659000, "gross_profit": 3168408000, "ebit": 3517759000, "ebitda": 5612207000, "pretax_income": -722367000, "tax_provision": 2515400000, "net_income": -722367000, "net_income_to_common": -722367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 668348000, "total_current_assets": 4871936000, "total_assets": 18721293000, "short_term_debt": 5907029000, "long_term_debt": 7508700000, "total_debt": 23972603000, "total_liabilities": 37728793000, "total_equity": -19007500000, "shares_outstanding": 115802491, "goodwill_and_intangibles": 1426523000 }, "cash_flow": { "operating_cash_flow": 2437315000, "capital_expenditure": 1451057000, "free_cash_flow": 3888372000, "dividends_paid": null, "share_repurchases": -3923000, "shares_issued": 22945000, "net_debt_issued": -3391763000 } } ], "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": 5471368000, "cost_of_revenue": 4160326000, "gross_profit": 1311042000, "ebit": 675957000, "ebitda": 500596000, "pretax_income": null, "tax_provision": null, "net_income": 6020391000, "net_income_to_common": 6020391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088030000, "total_current_assets": 7227968000, "total_assets": 31166510000, "short_term_debt": 1068827000, "long_term_debt": 8644588000, "total_debt": 20642468000, "total_liabilities": null, "total_equity": -3774371000, "shares_outstanding": 364, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -128745000, "capital_expenditure": -138632000, "free_cash_flow": -267377000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2754607000, "net_debt_issued": -1312049000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5471368000, "cost_of_revenue": 4160326000, "gross_profit": 1311042000, "ebit": 675957000, "ebitda": 500596000, "pretax_income": null, "tax_provision": null, "net_income": 6020391000, "net_income_to_common": 6020391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2088030000, "total_current_assets": 7227968000, "total_assets": 31166510000, "short_term_debt": 1068827000, "long_term_debt": 8644588000, "total_debt": 20642468000, "total_liabilities": null, "total_equity": -3774371000, "shares_outstanding": 364, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -128745000, "capital_expenditure": -138632000, "free_cash_flow": -267377000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2754607000, "net_debt_issued": -1312049000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5566582000, "cost_of_revenue": 2891324000, "gross_profit": 2675258000, "ebit": 1049803000, "ebitda": 620366000, "pretax_income": null, "tax_provision": null, "net_income": -1630303000, "net_income_to_common": -1630303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 991644000, "total_current_assets": 6303526000, "total_assets": 23637914000, "short_term_debt": 13872255000, "long_term_debt": 9584715000, "total_debt": 36168033000, "total_liabilities": null, "total_equity": -29038062000, "shares_outstanding": 895951263, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 225898000, "capital_expenditure": -428959000, "free_cash_flow": -203061000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 368814000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5566582000, "cost_of_revenue": 2891324000, "gross_profit": 2675258000, "ebit": 1049803000, "ebitda": 620366000, "pretax_income": null, "tax_provision": null, "net_income": -1630303000, "net_income_to_common": -1630303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 991644000, "total_current_assets": 6303526000, "total_assets": 23637914000, "short_term_debt": 13872255000, "long_term_debt": 9584715000, "total_debt": 36168033000, "total_liabilities": null, "total_equity": -29038062000, "shares_outstanding": 895951263, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 225898000, "capital_expenditure": -428959000, "free_cash_flow": -203061000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 368814000 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5737045000, "cost_of_revenue": 4121505000, "gross_profit": 1615540000, "ebit": 673618000, "ebitda": 1562938000, "pretax_income": null, "tax_provision": null, "net_income": -1366462000, "net_income_to_common": -1366462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 652579000, "total_current_assets": 7298785000, "total_assets": 27626212000, "short_term_debt": 11346249000, "long_term_debt": 9530052000, "total_debt": 37865590000, "total_liabilities": null, "total_equity": -27406740000, "shares_outstanding": 895845081, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1077020000, "capital_expenditure": -117252000, "free_cash_flow": -1194272000, "dividends_paid": null, "share_repurchases": -4000, "shares_issued": 7000, "net_debt_issued": 842024000 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5737045000, "cost_of_revenue": 4121505000, "gross_profit": 1615540000, "ebit": 673618000, "ebitda": 1562938000, "pretax_income": null, "tax_provision": null, "net_income": -1366462000, "net_income_to_common": -1366462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 652579000, "total_current_assets": 7298785000, "total_assets": 27626212000, "short_term_debt": 11346249000, "long_term_debt": 9530052000, "total_debt": 37865590000, "total_liabilities": null, "total_equity": -27406740000, "shares_outstanding": 895845081, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1077020000, "capital_expenditure": -117252000, "free_cash_flow": -1194272000, "dividends_paid": null, "share_repurchases": -4000, "shares_issued": 7000, "net_debt_issued": 842024000 } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4942300000, "cost_of_revenue": 3746400000, "gross_profit": 1195900000, "ebit": 379900000, "ebitda": 3674000000, "pretax_income": null, "tax_provision": null, "net_income": 1293400000, "net_income_to_common": 1293400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1458800000, "total_current_assets": 7180100000, "total_assets": 26897000000, "short_term_debt": 4992700000, "long_term_debt": 12468700000, "total_debt": 35082700000, "total_liabilities": null, "total_equity": -26040500000, "shares_outstanding": 895771446, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -68200000, "capital_expenditure": -57400000, "free_cash_flow": -125600000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 49400000, "net_debt_issued": 1058700000 } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4942300000, "cost_of_revenue": 3746400000, "gross_profit": 1195900000, "ebit": 379900000, "ebitda": 3674000000, "pretax_income": null, "tax_provision": null, "net_income": 1293400000, "net_income_to_common": 1293400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1458800000, "total_current_assets": 7180100000, "total_assets": 26897000000, "short_term_debt": 4992700000, "long_term_debt": 12468700000, "total_debt": 35082700000, "total_liabilities": null, "total_equity": -26040500000, "shares_outstanding": 895771446, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -68200000, "capital_expenditure": -57400000, "free_cash_flow": -125600000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 49400000, "net_debt_issued": 1058700000 } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5394400000, "cost_of_revenue": 3862000000, "gross_profit": 1532400000, "ebit": 3176600000, "ebitda": 3991800000, "pretax_income": 783100000, "tax_provision": -250000, "net_income": 783100000, "net_income_to_common": 783100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 460700000, "total_current_assets": 5960900000, "total_assets": 25548700000, "short_term_debt": 4865000000, "long_term_debt": 16328500000, "total_debt": 35884400000, "total_liabilities": 53999800000, "total_equity": -28451100000, "shares_outstanding": 142633333, "goodwill_and_intangibles": 1559613000 }, "cash_flow": { "operating_cash_flow": -313200000, "capital_expenditure": 144300000, "free_cash_flow": -168900000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 136513000 } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5394400000, "cost_of_revenue": 3862000000, "gross_profit": 1532400000, "ebit": 3176600000, "ebitda": 3991800000, "pretax_income": 783100000, "tax_provision": -250000, "net_income": 783100000, "net_income_to_common": 783100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 460700000, "total_current_assets": 5960900000, "total_assets": 25548700000, "short_term_debt": 4865000000, "long_term_debt": 16328500000, "total_debt": 35884400000, "total_liabilities": 53999800000, "total_equity": -28451100000, "shares_outstanding": 142633333, "goodwill_and_intangibles": 1559613000 }, "cash_flow": { "operating_cash_flow": -313200000, "capital_expenditure": 144300000, "free_cash_flow": -168900000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 136513000 } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5545454000, "cost_of_revenue": 3965200000, "gross_profit": 1580254000, "ebit": 999115000, "ebitda": 1077560000, "pretax_income": -4412897000, "tax_provision": 250000, "net_income": -4412647000, "net_income_to_common": -4412647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1210009000, "total_current_assets": 5658020000, "total_assets": 26274943000, "short_term_debt": 8645741000, "long_term_debt": 13832265000, "total_debt": 37542632000, "total_liabilities": 56710213000, "total_equity": -30435270000, "shares_outstanding": 115900000, "goodwill_and_intangibles": 1559613000 }, "cash_flow": { "operating_cash_flow": 978303000, "capital_expenditure": 379772000, "free_cash_flow": 1358075000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5545454000, "cost_of_revenue": 3965200000, "gross_profit": 1580254000, "ebit": 999115000, "ebitda": 1077560000, "pretax_income": -4412897000, "tax_provision": 250000, "net_income": -4412647000, "net_income_to_common": -4412647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1210009000, "total_current_assets": 5658020000, "total_assets": 26274943000, "short_term_debt": 8645741000, "long_term_debt": 13832265000, "total_debt": 37542632000, "total_liabilities": 56710213000, "total_equity": -30435270000, "shares_outstanding": 115900000, "goodwill_and_intangibles": 1559613000 }, "cash_flow": { "operating_cash_flow": 978303000, "capital_expenditure": 379772000, "free_cash_flow": 1358075000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 2, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }