{ "ticker": { "uuid": "752ddcda-eaa1-44c9-8ab9-6cad3d76df96", "symbol": "PTON", "name": "Peloton Interactive Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/752ddcda-eaa1-44c9-8ab9-6cad3d76df96/", "api_url": "https://sharemaestro.com/factors/api/tickers/752ddcda-eaa1-44c9-8ab9-6cad3d76df96/" }, "latest_snapshot": { "ticker": { "uuid": "752ddcda-eaa1-44c9-8ab9-6cad3d76df96", "symbol": "PTON", "name": "Peloton Interactive Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/752ddcda-eaa1-44c9-8ab9-6cad3d76df96/", "api_url": "https://sharemaestro.com/factors/api/tickers/752ddcda-eaa1-44c9-8ab9-6cad3d76df96/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.7, "value": 0.71, "quality": 0.73, "momentum": 0.2, "coverage": 0.848, "confidence": 0.812, "delta": 1 }, "headline_factors": { "price": 6.08, "market_cap": 2632590904, "pe_ratio": 113.4737, "earnings_yield": 0.0575, "ebitda_to_ev": 0.0829, "shareholder_yield": -0.0019, "roe": -0.0561, "piotroski_f_score": 5, "momentum_12_1": -0.128, "volatility_252d": 0.5635 }, "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": 113.4737, "ev_ebitda": 12.0588, "earnings_yield": 0.0575, "fcf_yield": 0.1624, "shareholder_yield": -0.0019 }, "quality": { "roe": -0.0561, "roic": null, "gross_margin": 0.5196, "fcf_margin": 0.1742, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0326, "eps_growth_1y": null, "fcf_growth_1y": 0.6391 }, "momentum": { "price_return_12m": -0.0732, "momentum_12_1": -0.128, "relative_strength": -0.2894 }, "scores": { "value_percentile": 0.71, "quality_percentile": 0.73, "momentum_percentile": 0.2, "growth_composite": 79, "yield_composite": 67, "overall_composite": 30, "os_score": 0.7, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.77, "os": 0.65, "value": 0.71, "quality": 0.7, "momentum": 0.13, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 107.6881, "earnings_yield": 0.0606, "shareholder_yield": -0.002, "roe": -0.0561, "momentum_12_1": -0.2205 }, { "week_end_date": "2026-06-14", "price": 5.55, "os": 0.66, "value": 0.74, "quality": 0.72, "momentum": 0.08, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 103.5821, "earnings_yield": 0.063, "shareholder_yield": -0.0021, "roe": -0.0561, "momentum_12_1": -0.2399 }, { "week_end_date": "2026-06-21", "price": 5.77, "os": 0.71, "value": 0.72, "quality": 0.72, "momentum": 0.2, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 107.6881, "earnings_yield": 0.0606, "shareholder_yield": -0.002, "roe": -0.0561, "momentum_12_1": -0.0761 }, { "week_end_date": "2026-06-28", "price": 5.72, "os": 0.67, "value": 0.73, "quality": 0.71, "momentum": 0.12, "confidence": 0.848, "coverage": 0.848, "pe_ratio": 106.7549, "earnings_yield": 0.0611, "shareholder_yield": -0.002, "roe": -0.0561, "momentum_12_1": -0.0588 }, { "week_end_date": "2026-07-05", "price": 5.75, "os": 0.72, "value": 0.73, "quality": 0.75, "momentum": 0.18, "confidence": 0.84, "coverage": 0.848, "pe_ratio": 107.3148, "earnings_yield": 0.0608, "shareholder_yield": -0.002, "roe": -0.0561, "momentum_12_1": -0.131 }, { "week_end_date": "2026-07-12", "price": 5.86, "os": 0.75, "value": 0.72, "quality": 0.74, "momentum": 0.27, "confidence": 0.831, "coverage": 0.848, "pe_ratio": 109.3678, "earnings_yield": 0.0597, "shareholder_yield": -0.002, "roe": -0.0561, "momentum_12_1": -0.1301 }, { "week_end_date": "2026-07-19", "price": 6.12, "os": 0.71, "value": 0.71, "quality": 0.72, "momentum": 0.21, "confidence": 0.822, "coverage": 0.848, "pe_ratio": 114.2203, "earnings_yield": 0.0571, "shareholder_yield": -0.0019, "roe": -0.0561, "momentum_12_1": -0.0827 }, { "week_end_date": "2026-07-26", "price": 6.08, "os": 0.7, "value": 0.71, "quality": 0.73, "momentum": 0.2, "confidence": 0.812, "coverage": 0.848, "pe_ratio": 113.4737, "earnings_yield": 0.0575, "shareholder_yield": -0.0019, "roe": -0.0561, "momentum_12_1": -0.128 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2490800000, "cost_of_revenue": 1222500000, "gross_profit": 1268300000, "ebit": 18900000, "ebitda": 108600000, "pretax_income": -115600000, "tax_provision": 3400000, "net_income": -118900000, "net_income_to_common": -118900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039500000, "total_current_assets": 1437600000, "total_assets": 2125300000, "short_term_debt": 278600000, "long_term_debt": 1290500000, "total_debt": 1976600000, "total_liabilities": 2539000000, "total_equity": -413700000, "shares_outstanding": 390038000, "goodwill_and_intangibles": 46900000 }, "cash_flow": { "operating_cash_flow": 333000000, "capital_expenditure": 9300000, "free_cash_flow": 342300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10100000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2490800000, "cost_of_revenue": 1222500000, "gross_profit": 1268300000, "ebit": 18900000, "ebitda": 108600000, "pretax_income": -115600000, "tax_provision": 3400000, "net_income": -118900000, "net_income_to_common": -118900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039500000, "total_current_assets": 1437600000, "total_assets": 2125300000, "short_term_debt": 278600000, "long_term_debt": 1290500000, "total_debt": 1976600000, "total_liabilities": 2539000000, "total_equity": -413700000, "shares_outstanding": 390038000, "goodwill_and_intangibles": 46900000 }, "cash_flow": { "operating_cash_flow": 333000000, "capital_expenditure": 9300000, "free_cash_flow": 342300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10100000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2490800000, "cost_of_revenue": 1222500000, "gross_profit": 1268300000, "ebit": 18900000, "ebitda": 108600000, "pretax_income": -115600000, "tax_provision": 3400000, "net_income": -118900000, "net_income_to_common": -118900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039500000, "total_current_assets": 1437600000, "total_assets": 2125300000, "short_term_debt": 278600000, "long_term_debt": 1290500000, "total_debt": 1976600000, "total_liabilities": 2539000000, "total_equity": -413700000, "shares_outstanding": 390038000, "goodwill_and_intangibles": 46900000 }, "cash_flow": { "operating_cash_flow": 333000000, "capital_expenditure": 9300000, "free_cash_flow": 342300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10100000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2490800000, "cost_of_revenue": 1222500000, "gross_profit": 1268300000, "ebit": 18900000, "ebitda": 108600000, "pretax_income": -115600000, "tax_provision": 3400000, "net_income": -118900000, "net_income_to_common": -118900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039500000, "total_current_assets": 1437600000, "total_assets": 2125300000, "short_term_debt": 278600000, "long_term_debt": 1290500000, "total_debt": 1976600000, "total_liabilities": 2539000000, "total_equity": -413700000, "shares_outstanding": 390038000, "goodwill_and_intangibles": 46900000 }, "cash_flow": { "operating_cash_flow": 333000000, "capital_expenditure": 9300000, "free_cash_flow": 342300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10100000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2490800000, "cost_of_revenue": 1222500000, "gross_profit": 1268300000, "ebit": 18900000, "ebitda": 108600000, "pretax_income": -115600000, "tax_provision": 3400000, "net_income": -118900000, "net_income_to_common": -118900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039500000, "total_current_assets": 1437600000, "total_assets": 2125300000, "short_term_debt": 278600000, "long_term_debt": 1290500000, "total_debt": 1976600000, "total_liabilities": 2539000000, "total_equity": -413700000, "shares_outstanding": 390038000, "goodwill_and_intangibles": 46900000 }, "cash_flow": { "operating_cash_flow": 333000000, "capital_expenditure": 9300000, "free_cash_flow": 342300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10100000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2490800000, "cost_of_revenue": 1222500000, "gross_profit": 1268300000, "ebit": 18900000, "ebitda": 108600000, "pretax_income": -115600000, "tax_provision": 3400000, "net_income": -118900000, "net_income_to_common": -118900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039500000, "total_current_assets": 1437600000, "total_assets": 2125300000, "short_term_debt": 278600000, "long_term_debt": 1290500000, "total_debt": 1976600000, "total_liabilities": 2539000000, "total_equity": -413700000, "shares_outstanding": 390038000, "goodwill_and_intangibles": 46900000 }, "cash_flow": { "operating_cash_flow": 333000000, "capital_expenditure": 9300000, "free_cash_flow": 342300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10100000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2490800000, "cost_of_revenue": 1222500000, "gross_profit": 1268300000, "ebit": 18900000, "ebitda": 108600000, "pretax_income": -115600000, "tax_provision": 3400000, "net_income": -118900000, "net_income_to_common": -118900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039500000, "total_current_assets": 1437600000, "total_assets": 2125300000, "short_term_debt": 278600000, "long_term_debt": 1290500000, "total_debt": 1976600000, "total_liabilities": 2539000000, "total_equity": -413700000, "shares_outstanding": 390038000, "goodwill_and_intangibles": 46900000 }, "cash_flow": { "operating_cash_flow": 333000000, "capital_expenditure": 9300000, "free_cash_flow": 342300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -10100000 } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2700500000, "cost_of_revenue": 1493000000, "gross_profit": 1207500000, "ebit": -396400000, "ebitda": -330400000, "pretax_income": -551700001, "tax_provision": 199999, "net_income": -551900000, "net_income_to_common": -551900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 697600000, "total_current_assets": 1266000000, "total_assets": 2185200000, "short_term_debt": 85300000, "long_term_debt": 1490100000, "total_debt": 2078700000, "total_liabilities": 2704400000, "total_equity": -519200000, "shares_outstanding": 365546334, "goodwill_and_intangibles": 56100000 }, "cash_flow": { "operating_cash_flow": -66100000, "capital_expenditure": 19700000, "free_cash_flow": -46400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -138700000 } } ], "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": 630900000, "cost_of_revenue": 303700000, "gross_profit": 327300000, "ebit": 56900000, "ebitda": 70500000, "pretax_income": 26900000, "tax_provision": 400000, "net_income": 26400000, "net_income_to_common": 26400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039500000, "total_current_assets": 1437600000, "total_assets": 2125300000, "short_term_debt": 278600000, "long_term_debt": 1289400000, "total_debt": 1029700000, "total_liabilities": 2539100000, "total_equity": -413799999, "shares_outstanding": 433307598, "goodwill_and_intangibles": 46800000 }, "cash_flow": { "operating_cash_flow": 152800000, "capital_expenditure": 2200000, "free_cash_flow": 155000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": -201700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 630900000, "cost_of_revenue": 303700000, "gross_profit": 327300000, "ebit": 56900000, "ebitda": 70500000, "pretax_income": 26900000, "tax_provision": 400000, "net_income": 26400000, "net_income_to_common": 26400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039500000, "total_current_assets": 1437600000, "total_assets": 2125300000, "short_term_debt": 278600000, "long_term_debt": 1289400000, "total_debt": 1029700000, "total_liabilities": 2539100000, "total_equity": -413799999, "shares_outstanding": 433307598, "goodwill_and_intangibles": 46800000 }, "cash_flow": { "operating_cash_flow": 152800000, "capital_expenditure": 2200000, "free_cash_flow": 155000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": -201700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 630900000, "cost_of_revenue": 303700000, "gross_profit": 327300000, "ebit": 56900000, "ebitda": 70500000, "pretax_income": 26900000, "tax_provision": 400000, "net_income": 26400000, "net_income_to_common": 26400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039500000, "total_current_assets": 1437600000, "total_assets": 2125300000, "short_term_debt": 278600000, "long_term_debt": 1289400000, "total_debt": 1029700000, "total_liabilities": 2539100000, "total_equity": -413799999, "shares_outstanding": 433307598, "goodwill_and_intangibles": 46800000 }, "cash_flow": { "operating_cash_flow": 152800000, "capital_expenditure": 2200000, "free_cash_flow": 155000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": -201700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 630900000, "cost_of_revenue": 303700000, "gross_profit": 327300000, "ebit": 56900000, "ebitda": 70500000, "pretax_income": 26900000, "tax_provision": 400000, "net_income": 26400000, "net_income_to_common": 26400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039500000, "total_current_assets": 1437600000, "total_assets": 2125300000, "short_term_debt": 278600000, "long_term_debt": 1289400000, "total_debt": 1029700000, "total_liabilities": 2539100000, "total_equity": -413799999, "shares_outstanding": 433307598, "goodwill_and_intangibles": 46800000 }, "cash_flow": { "operating_cash_flow": 152800000, "capital_expenditure": 2200000, "free_cash_flow": 155000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": -201700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 630900000, "cost_of_revenue": 303700000, "gross_profit": 327300000, "ebit": 56900000, "ebitda": 70500000, "pretax_income": 26900000, "tax_provision": 400000, "net_income": 26400000, "net_income_to_common": 26400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039500000, "total_current_assets": 1437600000, "total_assets": 2125300000, "short_term_debt": 278600000, "long_term_debt": 1289400000, "total_debt": 1029700000, "total_liabilities": 2539100000, "total_equity": -413799999, "shares_outstanding": 433307598, "goodwill_and_intangibles": 46800000 }, "cash_flow": { "operating_cash_flow": 152800000, "capital_expenditure": 2200000, "free_cash_flow": 155000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": -201700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 630900000, "cost_of_revenue": 303700000, "gross_profit": 327300000, "ebit": 56900000, "ebitda": 70500000, "pretax_income": 26900000, "tax_provision": 400000, "net_income": 26400000, "net_income_to_common": 26400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039500000, "total_current_assets": 1437600000, "total_assets": 2125300000, "short_term_debt": 278600000, "long_term_debt": 1289400000, "total_debt": 1029700000, "total_liabilities": 2539100000, "total_equity": -413799999, "shares_outstanding": 433307598, "goodwill_and_intangibles": 46800000 }, "cash_flow": { "operating_cash_flow": 152800000, "capital_expenditure": 2200000, "free_cash_flow": 155000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": -201700000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 630900000, "cost_of_revenue": 303700000, "gross_profit": 327300000, "ebit": 56900000, "ebitda": 70500000, "pretax_income": 26900000, "tax_provision": 400000, "net_income": 26400000, "net_income_to_common": 26400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1039500000, "total_current_assets": 1437600000, "total_assets": 2125300000, "short_term_debt": 278600000, "long_term_debt": 1289400000, "total_debt": 1029700000, "total_liabilities": 2539100000, "total_equity": -413799999, "shares_outstanding": 433307598, "goodwill_and_intangibles": 46800000 }, "cash_flow": { "operating_cash_flow": 152800000, "capital_expenditure": 2200000, "free_cash_flow": 155000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 400000, "net_debt_issued": -201700000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 656500000, "cost_of_revenue": 325100000, "gross_profit": 331400000, "ebit": -7500000, "ebitda": 7900000, "pretax_income": -39000000, "tax_provision": -200000, "net_income": -38700000, "net_income_to_common": -38700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1179600000, "total_current_assets": 1556200000, "total_assets": 2164600000, "short_term_debt": 276300000, "long_term_debt": 1289800000, "total_debt": 2327700000, "total_liabilities": 2491300000, "total_equity": -326700000, "shares_outstanding": 417209505, "goodwill_and_intangibles": 45100000 }, "cash_flow": { "operating_cash_flow": 71900000, "capital_expenditure": 900000, "free_cash_flow": 72800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1700000, "net_debt_issued": -2600000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 656500000, "cost_of_revenue": 325100000, "gross_profit": 331400000, "ebit": -7500000, "ebitda": 7900000, "pretax_income": -39000000, "tax_provision": -200000, "net_income": -38700000, "net_income_to_common": -38700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1179600000, "total_current_assets": 1556200000, "total_assets": 2164600000, "short_term_debt": 276300000, "long_term_debt": 1289800000, "total_debt": 2327700000, "total_liabilities": 2491300000, "total_equity": -326700000, "shares_outstanding": 417209505, "goodwill_and_intangibles": 45100000 }, "cash_flow": { "operating_cash_flow": 71900000, "capital_expenditure": 900000, "free_cash_flow": 72800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1700000, "net_debt_issued": -2600000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 656500000, "cost_of_revenue": 325100000, "gross_profit": 331400000, "ebit": -7500000, "ebitda": 7900000, "pretax_income": -39000000, "tax_provision": -200000, "net_income": -38700000, "net_income_to_common": -38700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1179600000, "total_current_assets": 1556200000, "total_assets": 2164600000, "short_term_debt": 276300000, "long_term_debt": 1289800000, "total_debt": 2327700000, "total_liabilities": 2491300000, "total_equity": -326700000, "shares_outstanding": 417209505, "goodwill_and_intangibles": 45100000 }, "cash_flow": { "operating_cash_flow": 71900000, "capital_expenditure": 900000, "free_cash_flow": 72800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1700000, "net_debt_issued": -2600000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 656500000, "cost_of_revenue": 325100000, "gross_profit": 331400000, "ebit": -7500000, "ebitda": 7900000, "pretax_income": -39000000, "tax_provision": -200000, "net_income": -38700000, "net_income_to_common": -38700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1179600000, "total_current_assets": 1556200000, "total_assets": 2164600000, "short_term_debt": 276300000, "long_term_debt": 1289800000, "total_debt": 2327700000, "total_liabilities": 2491300000, "total_equity": -326700000, "shares_outstanding": 417209505, "goodwill_and_intangibles": 45100000 }, "cash_flow": { "operating_cash_flow": 71900000, "capital_expenditure": 900000, "free_cash_flow": 72800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1700000, "net_debt_issued": -2600000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 656500000, "cost_of_revenue": 325100000, "gross_profit": 331400000, "ebit": -7500000, "ebitda": 7900000, "pretax_income": -39000000, "tax_provision": -200000, "net_income": -38700000, "net_income_to_common": -38700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1179600000, "total_current_assets": 1556200000, "total_assets": 2164600000, "short_term_debt": 276300000, "long_term_debt": 1289800000, "total_debt": 2327700000, "total_liabilities": 2491300000, "total_equity": -326700000, "shares_outstanding": 417209505, "goodwill_and_intangibles": 45100000 }, "cash_flow": { "operating_cash_flow": 71900000, "capital_expenditure": 900000, "free_cash_flow": 72800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1700000, "net_debt_issued": -2600000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "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": "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": "2025-06-30" }, "schema": { "public_fields_only": true } }