{ "ticker": { "uuid": "70a37aec-1dfd-4b2e-8c8c-99467b4d32e7", "symbol": "INDV", "name": "Indivior PLC Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/70a37aec-1dfd-4b2e-8c8c-99467b4d32e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/70a37aec-1dfd-4b2e-8c8c-99467b4d32e7/" }, "latest_snapshot": { "ticker": { "uuid": "70a37aec-1dfd-4b2e-8c8c-99467b4d32e7", "symbol": "INDV", "name": "Indivior PLC Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/70a37aec-1dfd-4b2e-8c8c-99467b4d32e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/70a37aec-1dfd-4b2e-8c8c-99467b4d32e7/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.34, "value": 0.29, "quality": 0.12, "momentum": 0.96, "coverage": 0.879, "confidence": 0.852, "delta": 2 }, "headline_factors": { "price": 40.54, "market_cap": 4792013875.9, "pe_ratio": 19.0917, "earnings_yield": 0.0654, "ebitda_to_ev": 0.0687, "shareholder_yield": 0.0259, "roe": -1.7431, "piotroski_f_score": 4, "momentum_12_1": 1.3923, "volatility_252d": 0.4176 }, "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": 19.0917, "ev_ebitda": 14.5625, "earnings_yield": 0.0654, "fcf_yield": -0.0042, "shareholder_yield": 0.0259 }, "quality": { "roe": -1.7431, "roic": 1.5002, "gross_margin": 0.8311, "fcf_margin": -0.0165, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1025, "eps_growth_1y": null, "fcf_growth_1y": -1.107 }, "momentum": { "price_return_12m": 1.5322, "momentum_12_1": 1.3923, "relative_strength": 1.3361 }, "scores": { "value_percentile": 0.29, "quality_percentile": 0.12, "momentum_percentile": 0.96, "growth_composite": 31, "yield_composite": 65, "overall_composite": 66, "os_score": 0.34, "factor_coverage": 0.879, "signal_confidence": 0.852 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 37.62, "os": 0.37, "value": 0.31, "quality": 0.13, "momentum": 0.96, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 17.7142, "earnings_yield": 0.0701, "shareholder_yield": 0.0279, "roe": -1.7431, "momentum_12_1": 1.8074 }, { "week_end_date": "2026-06-14", "price": 38.48, "os": 0.35, "value": 0.3, "quality": 0.12, "momentum": 0.95, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 18.1216, "earnings_yield": 0.0686, "shareholder_yield": 0.0273, "roe": -1.7431, "momentum_12_1": 1.6465 }, { "week_end_date": "2026-06-21", "price": 38.3, "os": 0.36, "value": 0.3, "quality": 0.13, "momentum": 0.96, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 18.0368, "earnings_yield": 0.0689, "shareholder_yield": 0.0274, "roe": -1.7431, "momentum_12_1": 1.6788 }, { "week_end_date": "2026-06-28", "price": 41.83, "os": 0.3, "value": 0.29, "quality": 0.13, "momentum": 0.89, "confidence": 0.879, "coverage": 0.879, "pe_ratio": 19.6992, "earnings_yield": 0.0635, "shareholder_yield": 0.0251, "roe": -1.7431, "momentum_12_1": 1.5821 }, { "week_end_date": "2026-07-05", "price": 39.8, "os": 0.37, "value": 0.31, "quality": 0.14, "momentum": 0.96, "confidence": 0.871, "coverage": 0.879, "pe_ratio": 18.7432, "earnings_yield": 0.0665, "shareholder_yield": 0.0264, "roe": -1.7431, "momentum_12_1": 1.4409 }, { "week_end_date": "2026-07-12", "price": 40.5, "os": 0.36, "value": 0.3, "quality": 0.14, "momentum": 0.96, "confidence": 0.861, "coverage": 0.879, "pe_ratio": 19.0729, "earnings_yield": 0.0654, "shareholder_yield": 0.0259, "roe": -1.7431, "momentum_12_1": 1.4874 }, { "week_end_date": "2026-07-19", "price": 40.54, "os": 0.34, "value": 0.29, "quality": 0.12, "momentum": 0.96, "confidence": 0.852, "coverage": 0.879, "pe_ratio": 19.0917, "earnings_yield": 0.0654, "shareholder_yield": 0.0259, "roe": -1.7431, "momentum_12_1": 1.3923 } ], "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": 1239000000, "cost_of_revenue": 246000000, "gross_profit": 993000000, "ebit": 284000000, "ebitda": 304000000, "pretax_income": 239000000, "tax_provision": 29000000, "net_income": 210000000, "net_income_to_common": 210000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195000000, "total_current_assets": 652000000, "total_assets": 1204000000, "short_term_debt": 39000000, "long_term_debt": 290000000, "total_debt": 351000000, "total_liabilities": 1302000000, "total_equity": -98000000, "shares_outstanding": 128000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -27000000, "capital_expenditure": 66000000, "free_cash_flow": 39000000, "dividends_paid": null, "share_repurchases": -11000000, "shares_issued": 2000000, "net_debt_issued": -17000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1239000000, "cost_of_revenue": 246000000, "gross_profit": 993000000, "ebit": 284000000, "ebitda": 304000000, "pretax_income": 239000000, "tax_provision": 29000000, "net_income": 210000000, "net_income_to_common": 210000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195000000, "total_current_assets": 652000000, "total_assets": 1204000000, "short_term_debt": 39000000, "long_term_debt": 290000000, "total_debt": 351000000, "total_liabilities": 1302000000, "total_equity": -98000000, "shares_outstanding": 128000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -27000000, "capital_expenditure": 66000000, "free_cash_flow": 39000000, "dividends_paid": null, "share_repurchases": -11000000, "shares_issued": 2000000, "net_debt_issued": -17000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1239000000, "cost_of_revenue": 246000000, "gross_profit": 993000000, "ebit": 284000000, "ebitda": 304000000, "pretax_income": 239000000, "tax_provision": 29000000, "net_income": 210000000, "net_income_to_common": 210000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195000000, "total_current_assets": 652000000, "total_assets": 1204000000, "short_term_debt": 39000000, "long_term_debt": 290000000, "total_debt": 351000000, "total_liabilities": 1302000000, "total_equity": -98000000, "shares_outstanding": 128000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -27000000, "capital_expenditure": 66000000, "free_cash_flow": 39000000, "dividends_paid": null, "share_repurchases": -11000000, "shares_issued": 2000000, "net_debt_issued": -17000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1239000000, "cost_of_revenue": 246000000, "gross_profit": 993000000, "ebit": 284000000, "ebitda": 304000000, "pretax_income": 239000000, "tax_provision": 29000000, "net_income": 210000000, "net_income_to_common": 210000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195000000, "total_current_assets": 652000000, "total_assets": 1204000000, "short_term_debt": 39000000, "long_term_debt": 290000000, "total_debt": 351000000, "total_liabilities": 1302000000, "total_equity": -98000000, "shares_outstanding": 128000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -27000000, "capital_expenditure": 66000000, "free_cash_flow": 39000000, "dividends_paid": null, "share_repurchases": -11000000, "shares_issued": 2000000, "net_debt_issued": -17000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1239000000, "cost_of_revenue": 246000000, "gross_profit": 993000000, "ebit": 284000000, "ebitda": 304000000, "pretax_income": 239000000, "tax_provision": 29000000, "net_income": 210000000, "net_income_to_common": 210000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195000000, "total_current_assets": 652000000, "total_assets": 1204000000, "short_term_debt": 39000000, "long_term_debt": 290000000, "total_debt": 351000000, "total_liabilities": 1302000000, "total_equity": -98000000, "shares_outstanding": 128000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -27000000, "capital_expenditure": 66000000, "free_cash_flow": 39000000, "dividends_paid": null, "share_repurchases": -11000000, "shares_issued": 2000000, "net_debt_issued": -17000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1239000000, "cost_of_revenue": 246000000, "gross_profit": 993000000, "ebit": 284000000, "ebitda": 304000000, "pretax_income": 239000000, "tax_provision": 29000000, "net_income": 210000000, "net_income_to_common": 210000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195000000, "total_current_assets": 652000000, "total_assets": 1204000000, "short_term_debt": 39000000, "long_term_debt": 290000000, "total_debt": 351000000, "total_liabilities": 1302000000, "total_equity": -98000000, "shares_outstanding": 128000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -27000000, "capital_expenditure": 66000000, "free_cash_flow": 39000000, "dividends_paid": null, "share_repurchases": -11000000, "shares_issued": 2000000, "net_debt_issued": -17000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1188000000, "cost_of_revenue": 231000000, "gross_profit": 957000000, "ebit": 55000000, "ebitda": 84000000, "pretax_income": 14000000, "tax_provision": 11000000, "net_income": 2000000, "net_income_to_common": 2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 839000000, "total_assets": 1319000000, "short_term_debt": 28000000, "long_term_debt": 315000000, "total_debt": 375000000, "total_liabilities": 1667000000, "total_equity": -348000000, "shares_outstanding": 133000000, "goodwill_and_intangibles": 7000000 }, "cash_flow": { "operating_cash_flow": 36000000, "capital_expenditure": 29000000, "free_cash_flow": 65000000, "dividends_paid": null, "share_repurchases": -173000000, "shares_issued": 3000000, "net_debt_issued": 92000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1188000000, "cost_of_revenue": 231000000, "gross_profit": 957000000, "ebit": 55000000, "ebitda": 84000000, "pretax_income": 14000000, "tax_provision": 11000000, "net_income": 2000000, "net_income_to_common": 2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 319000000, "total_current_assets": 839000000, "total_assets": 1319000000, "short_term_debt": 28000000, "long_term_debt": 315000000, "total_debt": 375000000, "total_liabilities": 1667000000, "total_equity": -348000000, "shares_outstanding": 133000000, "goodwill_and_intangibles": 7000000 }, "cash_flow": { "operating_cash_flow": 36000000, "capital_expenditure": 29000000, "free_cash_flow": 65000000, "dividends_paid": null, "share_repurchases": -173000000, "shares_issued": 3000000, "net_debt_issued": 92000000 } } ], "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": 316999999, "cost_of_revenue": 39999999, "gross_profit": 276999999, "ebit": 121999999, "ebitda": 123999998, "pretax_income": 115000000, "tax_provision": 25999999, "net_income": 88999999, "net_income_to_common": 88999999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175000000, "total_current_assets": 667000000, "total_assets": 1197000000, "short_term_debt": 9000000, "long_term_debt": 486000000, "total_debt": 509000000, "total_liabilities": 1341000000, "total_equity": -144000000, "shares_outstanding": 129000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -9000000, "capital_expenditure": 20000000, "free_cash_flow": 11000000, "dividends_paid": null, "share_repurchases": -126000000, "shares_issued": 0, "net_debt_issued": 156000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 316999999, "cost_of_revenue": 39999999, "gross_profit": 276999999, "ebit": 121999999, "ebitda": 123999998, "pretax_income": 115000000, "tax_provision": 25999999, "net_income": 88999999, "net_income_to_common": 88999999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175000000, "total_current_assets": 667000000, "total_assets": 1197000000, "short_term_debt": 9000000, "long_term_debt": 486000000, "total_debt": 509000000, "total_liabilities": 1341000000, "total_equity": -144000000, "shares_outstanding": 129000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -9000000, "capital_expenditure": 20000000, "free_cash_flow": 11000000, "dividends_paid": null, "share_repurchases": -126000000, "shares_issued": 0, "net_debt_issued": 156000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 316999999, "cost_of_revenue": 39999999, "gross_profit": 276999999, "ebit": 121999999, "ebitda": 123999998, "pretax_income": 115000000, "tax_provision": 25999999, "net_income": 88999999, "net_income_to_common": 88999999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175000000, "total_current_assets": 667000000, "total_assets": 1197000000, "short_term_debt": 9000000, "long_term_debt": 486000000, "total_debt": 509000000, "total_liabilities": 1341000000, "total_equity": -144000000, "shares_outstanding": 129000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -9000000, "capital_expenditure": 20000000, "free_cash_flow": 11000000, "dividends_paid": null, "share_repurchases": -126000000, "shares_issued": 0, "net_debt_issued": 156000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 316999999, "cost_of_revenue": 39999999, "gross_profit": 276999999, "ebit": 121999999, "ebitda": 123999998, "pretax_income": 115000000, "tax_provision": 25999999, "net_income": 88999999, "net_income_to_common": 88999999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175000000, "total_current_assets": 667000000, "total_assets": 1197000000, "short_term_debt": 9000000, "long_term_debt": 486000000, "total_debt": 509000000, "total_liabilities": 1341000000, "total_equity": -144000000, "shares_outstanding": 129000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -9000000, "capital_expenditure": 20000000, "free_cash_flow": 11000000, "dividends_paid": null, "share_repurchases": -126000000, "shares_issued": 0, "net_debt_issued": 156000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 316999999, "cost_of_revenue": 39999999, "gross_profit": 276999999, "ebit": 121999999, "ebitda": 123999998, "pretax_income": 115000000, "tax_provision": 25999999, "net_income": 88999999, "net_income_to_common": 88999999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175000000, "total_current_assets": 667000000, "total_assets": 1197000000, "short_term_debt": 9000000, "long_term_debt": 486000000, "total_debt": 509000000, "total_liabilities": 1341000000, "total_equity": -144000000, "shares_outstanding": 129000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -9000000, "capital_expenditure": 20000000, "free_cash_flow": 11000000, "dividends_paid": null, "share_repurchases": -126000000, "shares_issued": 0, "net_debt_issued": 156000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 316999999, "cost_of_revenue": 39999999, "gross_profit": 276999999, "ebit": 137000000, "ebitda": 138999999, "pretax_income": 115000000, "tax_provision": 25999999, "net_income": 88999999, "net_income_to_common": 88999999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175000000, "total_current_assets": 667000000, "total_assets": 1197000000, "short_term_debt": 9000000, "long_term_debt": 486000000, "total_debt": 509000000, "total_liabilities": 1341000000, "total_equity": -144000000, "shares_outstanding": 129000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -9000000, "capital_expenditure": 20000000, "free_cash_flow": 11000000, "dividends_paid": null, "share_repurchases": -126000000, "shares_issued": 0, "net_debt_issued": 156000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 358000000, "cost_of_revenue": 64000000, "gross_profit": 294000000, "ebit": 87000000, "ebitda": 92000000, "pretax_income": 81000000, "tax_provision": -21000000, "net_income": 102000000, "net_income_to_common": 102000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195000000, "total_current_assets": 652000000, "total_assets": 1204000000, "short_term_debt": 39000000, "long_term_debt": 290000000, "total_debt": 351000000, "total_liabilities": 1302000000, "total_equity": -98000000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -221000000, "capital_expenditure": 24000000, "free_cash_flow": -197000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 358000000, "cost_of_revenue": 64000000, "gross_profit": 294000000, "ebit": 87000000, "ebitda": 92000000, "pretax_income": 81000000, "tax_provision": -21000000, "net_income": 102000000, "net_income_to_common": 102000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195000000, "total_current_assets": 652000000, "total_assets": 1204000000, "short_term_debt": 39000000, "long_term_debt": 290000000, "total_debt": 351000000, "total_liabilities": 1302000000, "total_equity": -98000000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -221000000, "capital_expenditure": 24000000, "free_cash_flow": -197000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 358000000, "cost_of_revenue": 64000000, "gross_profit": 294000000, "ebit": 87000000, "ebitda": 92000000, "pretax_income": 81000000, "tax_provision": -21000000, "net_income": 102000000, "net_income_to_common": 102000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195000000, "total_current_assets": 652000000, "total_assets": 1204000000, "short_term_debt": 39000000, "long_term_debt": 290000000, "total_debt": 351000000, "total_liabilities": 1302000000, "total_equity": -98000000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -221000000, "capital_expenditure": 24000000, "free_cash_flow": -197000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 358000000, "cost_of_revenue": 64000000, "gross_profit": 294000000, "ebit": 87000000, "ebitda": 92000000, "pretax_income": 81000000, "tax_provision": -21000000, "net_income": 102000000, "net_income_to_common": 102000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195000000, "total_current_assets": 652000000, "total_assets": 1204000000, "short_term_debt": 39000000, "long_term_debt": 290000000, "total_debt": 351000000, "total_liabilities": 1302000000, "total_equity": -98000000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -221000000, "capital_expenditure": 24000000, "free_cash_flow": -197000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 358000000, "cost_of_revenue": 64000000, "gross_profit": 294000000, "ebit": 87000000, "ebitda": 92000000, "pretax_income": 81000000, "tax_provision": -21000000, "net_income": 102000000, "net_income_to_common": 102000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195000000, "total_current_assets": 652000000, "total_assets": 1204000000, "short_term_debt": 39000000, "long_term_debt": 290000000, "total_debt": 351000000, "total_liabilities": 1302000000, "total_equity": -98000000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -221000000, "capital_expenditure": 24000000, "free_cash_flow": -197000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 358000000, "cost_of_revenue": 64000000, "gross_profit": 294000000, "ebit": 122000000, "ebitda": 127000000, "pretax_income": 81000000, "tax_provision": -21000000, "net_income": 102000000, "net_income_to_common": 102000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 195000000, "total_current_assets": 652000000, "total_assets": 1204000000, "short_term_debt": 39000000, "long_term_debt": 290000000, "total_debt": 351000000, "total_liabilities": 1302000000, "total_equity": -98000000, "shares_outstanding": 125000000, "goodwill_and_intangibles": 4000000 }, "cash_flow": { "operating_cash_flow": -221000000, "capital_expenditure": 24000000, "free_cash_flow": -197000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -5000000 } } ] }, "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": "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": "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": 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 } }