{ "ticker": { "uuid": "7a21f9ef-b986-456f-b915-fd2891638292", "symbol": "MP", "name": "MP Materials Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/7a21f9ef-b986-456f-b915-fd2891638292/", "api_url": "https://sharemaestro.com/factors/api/tickers/7a21f9ef-b986-456f-b915-fd2891638292/" }, "latest_snapshot": { "ticker": { "uuid": "7a21f9ef-b986-456f-b915-fd2891638292", "symbol": "MP", "name": "MP Materials Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/7a21f9ef-b986-456f-b915-fd2891638292/", "api_url": "https://sharemaestro.com/factors/api/tickers/7a21f9ef-b986-456f-b915-fd2891638292/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.01, "value": 0.15, "quality": 0.07, "momentum": 0.13, "coverage": 0.848, "confidence": 0.812, "delta": 0 }, "headline_factors": { "price": 41.3, "market_cap": 7352316777.4, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0025, "shareholder_yield": -0.1382, "roe": -0.0299, "piotroski_f_score": 4, "momentum_12_1": -0.1318, "volatility_252d": 0.5817 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 400.3826, "earnings_yield": null, "fcf_yield": 0.0166, "shareholder_yield": -0.1382 }, "quality": { "roe": -0.0299, "roic": -0.0268, "gross_margin": 0.2416, "fcf_margin": 0.3591, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.6093, "eps_growth_1y": null, "fcf_growth_1y": -0.2015 }, "momentum": { "price_return_12m": -0.3347, "momentum_12_1": -0.1318, "relative_strength": -0.503 }, "scores": { "value_percentile": 0.15, "quality_percentile": 0.07, "momentum_percentile": 0.13, "growth_composite": 14, "yield_composite": 95, "overall_composite": 99, "os_score": 0.01, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 59.18, "os": 0.15, "value": 0.12, "quality": 0.08, "momentum": 0.94, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0964, "roe": -0.0299, "momentum_12_1": 1.6237 }, { "week_end_date": "2026-06-14", "price": 57.55, "os": 0.15, "value": 0.12, "quality": 0.09, "momentum": 0.93, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0991, "roe": -0.0299, "momentum_12_1": 1.0056 }, { "week_end_date": "2026-06-21", "price": 60.88, "os": 0.11, "value": 0.12, "quality": 0.08, "momentum": 0.86, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0937, "roe": -0.0299, "momentum_12_1": 0.708 }, { "week_end_date": "2026-06-28", "price": 53.9, "os": 0.17, "value": 0.13, "quality": 0.09, "momentum": 0.95, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1059, "roe": -0.0299, "momentum_12_1": 0.9666 }, { "week_end_date": "2026-07-05", "price": 53.31, "os": 0.14, "value": 0.13, "quality": 0.08, "momentum": 0.9, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.107, "roe": -0.0299, "momentum_12_1": 0.8587 }, { "week_end_date": "2026-07-12", "price": 52.21, "os": 0.04, "value": 0.14, "quality": 0.09, "momentum": 0.35, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1093, "roe": -0.0299, "momentum_12_1": 0.2758 }, { "week_end_date": "2026-07-19", "price": 45.24, "os": 0.01, "value": 0.14, "quality": 0.07, "momentum": 0.14, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1261, "roe": -0.0299, "momentum_12_1": -0.037 }, { "week_end_date": "2026-07-26", "price": 41.3, "os": 0.01, "value": 0.15, "quality": 0.07, "momentum": 0.13, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1382, "roe": -0.0299, "momentum_12_1": -0.1318 } ], "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": 275457000, "cost_of_revenue": 282056000, "gross_profit": -6599000, "ebit": -86293000, "ebitda": 4464000, "pretax_income": -117774000, "tax_provision": -31900000, "net_income": -85874000, "net_income_to_common": -85874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1166011000, "total_current_assets": 2165801000, "total_assets": 4009902000, "short_term_debt": 74531000, "long_term_debt": 931330000, "total_debt": 1043085000, "total_liabilities": 1617534000, "total_equity": 2392368000, "shares_outstanding": 170126753, "goodwill_and_intangibles": 6175000 }, "cash_flow": { "operating_cash_flow": -155755000, "capital_expenditure": 172375000, "free_cash_flow": 16620000, "dividends_paid": null, "share_repurchases": -31104000, "shares_issued": 1046902000, "net_debt_issued": 55403000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 275457000, "cost_of_revenue": 282056000, "gross_profit": -6599000, "ebit": -86293000, "ebitda": 4464000, "pretax_income": -117774000, "tax_provision": -31900000, "net_income": -85874000, "net_income_to_common": -85874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1166011000, "total_current_assets": 2165801000, "total_assets": 4009902000, "short_term_debt": 74531000, "long_term_debt": 931330000, "total_debt": 1043085000, "total_liabilities": 1617534000, "total_equity": 2392368000, "shares_outstanding": 170126753, "goodwill_and_intangibles": 6175000 }, "cash_flow": { "operating_cash_flow": -155755000, "capital_expenditure": 172375000, "free_cash_flow": 16620000, "dividends_paid": null, "share_repurchases": -31104000, "shares_issued": 1046902000, "net_debt_issued": 55403000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 275457000, "cost_of_revenue": 282056000, "gross_profit": -6599000, "ebit": -86293000, "ebitda": 4464000, "pretax_income": -117774000, "tax_provision": -31900000, "net_income": -85874000, "net_income_to_common": -85874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1166011000, "total_current_assets": 2165801000, "total_assets": 4009902000, "short_term_debt": 74531000, "long_term_debt": 931330000, "total_debt": 1043085000, "total_liabilities": 1617534000, "total_equity": 2392368000, "shares_outstanding": 170126753, "goodwill_and_intangibles": 6175000 }, "cash_flow": { "operating_cash_flow": -155755000, "capital_expenditure": 172375000, "free_cash_flow": 16620000, "dividends_paid": null, "share_repurchases": -31104000, "shares_issued": 1046902000, "net_debt_issued": 55403000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 275457000, "cost_of_revenue": 282056000, "gross_profit": -6599000, "ebit": -86293000, "ebitda": 4464000, "pretax_income": -117774000, "tax_provision": -31900000, "net_income": -85874000, "net_income_to_common": -85874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1166011000, "total_current_assets": 2165801000, "total_assets": 4009902000, "short_term_debt": 74531000, "long_term_debt": 931330000, "total_debt": 1043085000, "total_liabilities": 1617534000, "total_equity": 2392368000, "shares_outstanding": 170126753, "goodwill_and_intangibles": 6175000 }, "cash_flow": { "operating_cash_flow": -155755000, "capital_expenditure": 172375000, "free_cash_flow": 16620000, "dividends_paid": null, "share_repurchases": -31104000, "shares_issued": 1046902000, "net_debt_issued": 55403000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 275457000, "cost_of_revenue": 282056000, "gross_profit": -6599000, "ebit": -86293000, "ebitda": 4464000, "pretax_income": -117774000, "tax_provision": -31900000, "net_income": -85874000, "net_income_to_common": -85874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1166011000, "total_current_assets": 2165801000, "total_assets": 4009902000, "short_term_debt": 74531000, "long_term_debt": 931330000, "total_debt": 1043085000, "total_liabilities": 1617534000, "total_equity": 2392368000, "shares_outstanding": 170126753, "goodwill_and_intangibles": 6175000 }, "cash_flow": { "operating_cash_flow": -155755000, "capital_expenditure": 172375000, "free_cash_flow": 16620000, "dividends_paid": null, "share_repurchases": -31104000, "shares_issued": 1046902000, "net_debt_issued": 55403000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 275457000, "cost_of_revenue": 282056000, "gross_profit": -6599000, "ebit": -86293000, "ebitda": 4464000, "pretax_income": -117774000, "tax_provision": -31900000, "net_income": -85874000, "net_income_to_common": -85874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1166011000, "total_current_assets": 2165801000, "total_assets": 4009902000, "short_term_debt": 74531000, "long_term_debt": 931330000, "total_debt": 1043085000, "total_liabilities": 1617534000, "total_equity": 2392368000, "shares_outstanding": 170126753, "goodwill_and_intangibles": 6175000 }, "cash_flow": { "operating_cash_flow": -155755000, "capital_expenditure": 172375000, "free_cash_flow": 16620000, "dividends_paid": null, "share_repurchases": -31104000, "shares_issued": 1046902000, "net_debt_issued": 55403000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 275457000, "cost_of_revenue": 282056000, "gross_profit": -6599000, "ebit": -86293000, "ebitda": 4464000, "pretax_income": -117774000, "tax_provision": -31900000, "net_income": -85874000, "net_income_to_common": -85874000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1166011000, "total_current_assets": 2165801000, "total_assets": 4009902000, "short_term_debt": 74531000, "long_term_debt": 931330000, "total_debt": 1043085000, "total_liabilities": 1617534000, "total_equity": 2392368000, "shares_outstanding": 170126753, "goodwill_and_intangibles": 6175000 }, "cash_flow": { "operating_cash_flow": -155755000, "capital_expenditure": 172375000, "free_cash_flow": 16620000, "dividends_paid": null, "share_repurchases": -31104000, "shares_issued": 1046902000, "net_debt_issued": 55403000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 203855000, "cost_of_revenue": 270643000, "gross_profit": -66788000, "ebit": -70337000, "ebitda": 7720000, "pretax_income": -93347000, "tax_provision": -27923000, "net_income": -65424000, "net_income_to_common": -65424000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 282442000, "total_current_assets": 1031322000, "total_assets": 2333558000, "short_term_debt": 3166000, "long_term_debt": 908729000, "total_debt": 914527000, "total_liabilities": 1278678000, "total_equity": 1054880000, "shares_outstanding": 169882640, "goodwill_and_intangibles": 7370000 }, "cash_flow": { "operating_cash_flow": 13349000, "capital_expenditure": 186418000, "free_cash_flow": 199767000, "dividends_paid": null, "share_repurchases": -225068000, "shares_issued": 0, "net_debt_issued": 316369000 } } ], "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": 132922000, "cost_of_revenue": 74245000, "gross_profit": 58677000, "ebit": -24122000, "ebitda": 17243000, "pretax_income": -13642000, "tax_provision": -5674000, "net_income": -7968000, "net_income_to_common": -7968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 887092000, "total_current_assets": 2046903000, "total_assets": 3840203000, "short_term_debt": 76214000, "long_term_debt": 932942000, "total_debt": 1047954000, "total_liabilities": 1459445000, "total_equity": 2380758000, "shares_outstanding": 199230179, "goodwill_and_intangibles": 198503000 }, "cash_flow": { "operating_cash_flow": -1909000, "capital_expenditure": 77376000, "free_cash_flow": 75467000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -912000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132922000, "cost_of_revenue": 74245000, "gross_profit": 58677000, "ebit": -24122000, "ebitda": 17243000, "pretax_income": -13642000, "tax_provision": -5674000, "net_income": -7968000, "net_income_to_common": -7968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 887092000, "total_current_assets": 2046903000, "total_assets": 3840203000, "short_term_debt": 76214000, "long_term_debt": 932942000, "total_debt": 1047954000, "total_liabilities": 1459445000, "total_equity": 2380758000, "shares_outstanding": 199230179, "goodwill_and_intangibles": 198503000 }, "cash_flow": { "operating_cash_flow": -1909000, "capital_expenditure": 77376000, "free_cash_flow": 75467000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -912000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132922000, "cost_of_revenue": 74245000, "gross_profit": 58677000, "ebit": -24122000, "ebitda": 17243000, "pretax_income": -13642000, "tax_provision": -5674000, "net_income": -7968000, "net_income_to_common": -7968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 887092000, "total_current_assets": 2046903000, "total_assets": 3840203000, "short_term_debt": 76214000, "long_term_debt": 932942000, "total_debt": 1047954000, "total_liabilities": 1459445000, "total_equity": 2380758000, "shares_outstanding": 199230179, "goodwill_and_intangibles": 198503000 }, "cash_flow": { "operating_cash_flow": -1909000, "capital_expenditure": 77376000, "free_cash_flow": 75467000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -912000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132922000, "cost_of_revenue": 74245000, "gross_profit": 58677000, "ebit": -24122000, "ebitda": 17243000, "pretax_income": -13642000, "tax_provision": -5674000, "net_income": -7968000, "net_income_to_common": -7968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 887092000, "total_current_assets": 2046903000, "total_assets": 3840203000, "short_term_debt": 76214000, "long_term_debt": 932942000, "total_debt": 1047954000, "total_liabilities": 1459445000, "total_equity": 2380758000, "shares_outstanding": 199230179, "goodwill_and_intangibles": 198503000 }, "cash_flow": { "operating_cash_flow": -1909000, "capital_expenditure": 77376000, "free_cash_flow": 75467000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -912000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132922000, "cost_of_revenue": 74245000, "gross_profit": 58677000, "ebit": -24122000, "ebitda": 17243000, "pretax_income": -13642000, "tax_provision": -5674000, "net_income": -7968000, "net_income_to_common": -7968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 887092000, "total_current_assets": 2046903000, "total_assets": 3840203000, "short_term_debt": 76214000, "long_term_debt": 932942000, "total_debt": 1047954000, "total_liabilities": 1459445000, "total_equity": 2380758000, "shares_outstanding": 199230179, "goodwill_and_intangibles": 198503000 }, "cash_flow": { "operating_cash_flow": -1909000, "capital_expenditure": 77376000, "free_cash_flow": 75467000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -912000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132922000, "cost_of_revenue": 74245000, "gross_profit": 58677000, "ebit": -24122000, "ebitda": 17243000, "pretax_income": -13642000, "tax_provision": -5674000, "net_income": -7968000, "net_income_to_common": -7968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 887092000, "total_current_assets": 2046903000, "total_assets": 3840203000, "short_term_debt": 76214000, "long_term_debt": 932942000, "total_debt": 1047954000, "total_liabilities": 1459445000, "total_equity": 2380758000, "shares_outstanding": 199230179, "goodwill_and_intangibles": 198503000 }, "cash_flow": { "operating_cash_flow": -1909000, "capital_expenditure": 77376000, "free_cash_flow": 75467000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -912000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 132922000, "cost_of_revenue": 74245000, "gross_profit": 58677000, "ebit": -24122000, "ebitda": 17243000, "pretax_income": -13642000, "tax_provision": -5674000, "net_income": -7968000, "net_income_to_common": -7968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 887092000, "total_current_assets": 2046903000, "total_assets": 3840203000, "short_term_debt": 76214000, "long_term_debt": 932942000, "total_debt": 1047954000, "total_liabilities": 1459445000, "total_equity": 2380758000, "shares_outstanding": 199230179, "goodwill_and_intangibles": 198503000 }, "cash_flow": { "operating_cash_flow": -1909000, "capital_expenditure": 77376000, "free_cash_flow": 75467000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -912000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 103701000, "cost_of_revenue": 69659000, "gross_profit": 34042000, "ebit": 20443000, "ebitda": 45424000, "pretax_income": 10557000, "tax_provision": 1131000, "net_income": 9426000, "net_income_to_common": 9426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1166011000, "total_current_assets": 2165801000, "total_assets": 4009902000, "short_term_debt": 74531000, "long_term_debt": 931330000, "total_debt": 1043085000, "total_liabilities": 1617534000, "total_equity": 2392368000, "shares_outstanding": 199230179, "goodwill_and_intangibles": 6175000 }, "cash_flow": { "operating_cash_flow": -46854000, "capital_expenditure": 62406000, "free_cash_flow": 15552000, "dividends_paid": null, "share_repurchases": -31104000, "shares_issued": 0, "net_debt_issued": -1134000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 103701000, "cost_of_revenue": 69659000, "gross_profit": 34042000, "ebit": 20443000, "ebitda": 45424000, "pretax_income": 10557000, "tax_provision": 1131000, "net_income": 9426000, "net_income_to_common": 9426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1166011000, "total_current_assets": 2165801000, "total_assets": 4009902000, "short_term_debt": 74531000, "long_term_debt": 931330000, "total_debt": 1043085000, "total_liabilities": 1617534000, "total_equity": 2392368000, "shares_outstanding": 199230179, "goodwill_and_intangibles": 6175000 }, "cash_flow": { "operating_cash_flow": -46854000, "capital_expenditure": 62406000, "free_cash_flow": 15552000, "dividends_paid": null, "share_repurchases": -31104000, "shares_issued": 0, "net_debt_issued": -1134000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 103701000, "cost_of_revenue": 69659000, "gross_profit": 34042000, "ebit": 20443000, "ebitda": 45424000, "pretax_income": 10557000, "tax_provision": 1131000, "net_income": 9426000, "net_income_to_common": 9426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1166011000, "total_current_assets": 2165801000, "total_assets": 4009902000, "short_term_debt": 74531000, "long_term_debt": 931330000, "total_debt": 1043085000, "total_liabilities": 1617534000, "total_equity": 2392368000, "shares_outstanding": 199230179, "goodwill_and_intangibles": 6175000 }, "cash_flow": { "operating_cash_flow": -46854000, "capital_expenditure": 62406000, "free_cash_flow": 15552000, "dividends_paid": null, "share_repurchases": -31104000, "shares_issued": 0, "net_debt_issued": -1134000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 103701000, "cost_of_revenue": 69659000, "gross_profit": 34042000, "ebit": 20443000, "ebitda": 45424000, "pretax_income": 10557000, "tax_provision": 1131000, "net_income": 9426000, "net_income_to_common": 9426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1166011000, "total_current_assets": 2165801000, "total_assets": 4009902000, "short_term_debt": 74531000, "long_term_debt": 931330000, "total_debt": 1043085000, "total_liabilities": 1617534000, "total_equity": 2392368000, "shares_outstanding": 199230179, "goodwill_and_intangibles": 6175000 }, "cash_flow": { "operating_cash_flow": -46854000, "capital_expenditure": 62406000, "free_cash_flow": 15552000, "dividends_paid": null, "share_repurchases": -31104000, "shares_issued": 0, "net_debt_issued": -1134000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 103701000, "cost_of_revenue": 69659000, "gross_profit": 34042000, "ebit": 20443000, "ebitda": 45424000, "pretax_income": 10557000, "tax_provision": 1131000, "net_income": 9426000, "net_income_to_common": 9426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1166011000, "total_current_assets": 2165801000, "total_assets": 4009902000, "short_term_debt": 74531000, "long_term_debt": 931330000, "total_debt": 1043085000, "total_liabilities": 1617534000, "total_equity": 2392368000, "shares_outstanding": 199230179, "goodwill_and_intangibles": 6175000 }, "cash_flow": { "operating_cash_flow": -46854000, "capital_expenditure": 62406000, "free_cash_flow": 15552000, "dividends_paid": null, "share_repurchases": -31104000, "shares_issued": 0, "net_debt_issued": -1134000 } } ] }, "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": "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": "2026-03-31" }, "schema": { "public_fields_only": true } }