{ "ticker": { "uuid": "7aa7a5a0-7f81-4130-9cf1-6f825a7c9fbc", "symbol": "CNR", "name": "Core Natural Resources, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Thermal Coal", "page_url": "https://sharemaestro.com/factors/ticker/7aa7a5a0-7f81-4130-9cf1-6f825a7c9fbc/", "api_url": "https://sharemaestro.com/factors/api/tickers/7aa7a5a0-7f81-4130-9cf1-6f825a7c9fbc/" }, "latest_snapshot": { "ticker": { "uuid": "7aa7a5a0-7f81-4130-9cf1-6f825a7c9fbc", "symbol": "CNR", "name": "Core Natural Resources, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Thermal Coal", "page_url": "https://sharemaestro.com/factors/ticker/7aa7a5a0-7f81-4130-9cf1-6f825a7c9fbc/", "api_url": "https://sharemaestro.com/factors/api/tickers/7aa7a5a0-7f81-4130-9cf1-6f825a7c9fbc/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.54, "value": 0.81, "quality": 0.09, "momentum": 0.31, "coverage": 0.939, "confidence": 0.9, "delta": 1 }, "headline_factors": { "price": 83.2, "market_cap": 4193913152, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.1309, "shareholder_yield": 0.0441, "roe": -0.0172, "piotroski_f_score": 3, "momentum_12_1": 0.0516, "volatility_252d": 0.4168 }, "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": 7.6406, "earnings_yield": null, "fcf_yield": 0.1971, "shareholder_yield": 0.0441 }, "quality": { "roe": -0.0172, "roic": -0.0197, "gross_margin": 0.0076, "fcf_margin": 0.1956, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 0.6105, "eps_growth_1y": null, "fcf_growth_1y": 0.69 }, "momentum": { "price_return_12m": 0.07, "momentum_12_1": 0.0516, "relative_strength": -0.0984 }, "scores": { "value_percentile": 0.81, "quality_percentile": 0.09, "momentum_percentile": 0.31, "growth_composite": 14, "yield_composite": 66, "overall_composite": 46, "os_score": 0.54, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 93.44, "os": 0.73, "value": 0.76, "quality": 0.11, "momentum": 0.78, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0393, "roe": -0.0172, "momentum_12_1": 0.2704 }, { "week_end_date": "2026-06-14", "price": 92.17, "os": 0.72, "value": 0.78, "quality": 0.1, "momentum": 0.74, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0398, "roe": -0.0172, "momentum_12_1": 0.1258 }, { "week_end_date": "2026-06-21", "price": 83.57, "os": 0.71, "value": 0.8, "quality": 0.1, "momentum": 0.67, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0439, "roe": -0.0172, "momentum_12_1": 0.2117 }, { "week_end_date": "2026-06-28", "price": 81.77, "os": 0.77, "value": 0.81, "quality": 0.12, "momentum": 0.77, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0449, "roe": -0.0172, "momentum_12_1": 0.31 }, { "week_end_date": "2026-07-05", "price": 79.34, "os": 0.73, "value": 0.81, "quality": 0.11, "momentum": 0.67, "confidence": 0.931, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0463, "roe": -0.0172, "momentum_12_1": 0.2901 }, { "week_end_date": "2026-07-12", "price": 81.87, "os": 0.54, "value": 0.81, "quality": 0.1, "momentum": 0.3, "confidence": 0.92, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0449, "roe": -0.0172, "momentum_12_1": 0.2251 }, { "week_end_date": "2026-07-19", "price": 83.02, "os": 0.55, "value": 0.81, "quality": 0.1, "momentum": 0.32, "confidence": 0.91, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0442, "roe": -0.0172, "momentum_12_1": 0.0958 }, { "week_end_date": "2026-07-26", "price": 83.2, "os": 0.54, "value": 0.81, "quality": 0.09, "momentum": 0.31, "confidence": 0.9, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0441, "roe": -0.0172, "momentum_12_1": 0.0516 } ], "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": 4164775000, "cost_of_revenue": 4165884000, "gross_profit": -1109000, "ebit": -193579000, "ebitda": 427488000, "pretax_income": -233703000, "tax_provision": -80487000, "net_income": -153216000, "net_income_to_common": -153216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432174000, "total_current_assets": 1340222000, "total_assets": 6130053000, "short_term_debt": 98328000, "long_term_debt": 317267000, "total_debt": 452488000, "total_liabilities": 2451819000, "total_equity": 3678234000, "shares_outstanding": 51415000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 305752000, "capital_expenditure": 284581000, "free_cash_flow": 590333000, "dividends_paid": 26264000, "share_repurchases": -224264000, "shares_issued": null, "net_debt_issued": 87767000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4164775000, "cost_of_revenue": 4165884000, "gross_profit": -1109000, "ebit": -193579000, "ebitda": 427488000, "pretax_income": -233703000, "tax_provision": -80487000, "net_income": -153216000, "net_income_to_common": -153216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432174000, "total_current_assets": 1340222000, "total_assets": 6130053000, "short_term_debt": 98328000, "long_term_debt": 317267000, "total_debt": 452488000, "total_liabilities": 2451819000, "total_equity": 3678234000, "shares_outstanding": 51415000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 305752000, "capital_expenditure": 284581000, "free_cash_flow": 590333000, "dividends_paid": 26264000, "share_repurchases": -224264000, "shares_issued": null, "net_debt_issued": 87767000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4164775000, "cost_of_revenue": 4165884000, "gross_profit": -1109000, "ebit": -193579000, "ebitda": 427488000, "pretax_income": -233703000, "tax_provision": -80487000, "net_income": -153216000, "net_income_to_common": -153216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432174000, "total_current_assets": 1340222000, "total_assets": 6130053000, "short_term_debt": 98328000, "long_term_debt": 317267000, "total_debt": 452488000, "total_liabilities": 2451819000, "total_equity": 3678234000, "shares_outstanding": 51415000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 305752000, "capital_expenditure": 284581000, "free_cash_flow": 590333000, "dividends_paid": 26264000, "share_repurchases": -224264000, "shares_issued": null, "net_debt_issued": 87767000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4164775000, "cost_of_revenue": 4165884000, "gross_profit": -1109000, "ebit": -193579000, "ebitda": 427488000, "pretax_income": -233703000, "tax_provision": -80487000, "net_income": -153216000, "net_income_to_common": -153216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432174000, "total_current_assets": 1340222000, "total_assets": 6130053000, "short_term_debt": 98328000, "long_term_debt": 317267000, "total_debt": 452488000, "total_liabilities": 2451819000, "total_equity": 3678234000, "shares_outstanding": 51415000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 305752000, "capital_expenditure": 284581000, "free_cash_flow": 590333000, "dividends_paid": 26264000, "share_repurchases": -224264000, "shares_issued": null, "net_debt_issued": 87767000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4164775000, "cost_of_revenue": 4165884000, "gross_profit": -1109000, "ebit": -193579000, "ebitda": 427488000, "pretax_income": -233703000, "tax_provision": -80487000, "net_income": -153216000, "net_income_to_common": -153216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432174000, "total_current_assets": 1340222000, "total_assets": 6130053000, "short_term_debt": 98328000, "long_term_debt": 317267000, "total_debt": 452488000, "total_liabilities": 2451819000, "total_equity": 3678234000, "shares_outstanding": 51415000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 305752000, "capital_expenditure": 284581000, "free_cash_flow": 590333000, "dividends_paid": 26264000, "share_repurchases": -224264000, "shares_issued": null, "net_debt_issued": 87767000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4164775000, "cost_of_revenue": 4165884000, "gross_profit": -1109000, "ebit": -193579000, "ebitda": 427488000, "pretax_income": -233703000, "tax_provision": -80487000, "net_income": -153216000, "net_income_to_common": -153216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432174000, "total_current_assets": 1340222000, "total_assets": 6130053000, "short_term_debt": 98328000, "long_term_debt": 317267000, "total_debt": 452488000, "total_liabilities": 2451819000, "total_equity": 3678234000, "shares_outstanding": 51415000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 305752000, "capital_expenditure": 284581000, "free_cash_flow": 590333000, "dividends_paid": 26264000, "share_repurchases": -224264000, "shares_issued": null, "net_debt_issued": 87767000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4164775000, "cost_of_revenue": 4165884000, "gross_profit": -1109000, "ebit": -193579000, "ebitda": 427488000, "pretax_income": -233703000, "tax_provision": -80487000, "net_income": -153216000, "net_income_to_common": -153216000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432174000, "total_current_assets": 1340222000, "total_assets": 6130053000, "short_term_debt": 0, "long_term_debt": 317267000, "total_debt": 354160000, "total_liabilities": 2451819000, "total_equity": 3678234000, "shares_outstanding": 51415000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 305752000, "capital_expenditure": 284581000, "free_cash_flow": 590333000, "dividends_paid": 26264000, "share_repurchases": -224264000, "shares_issued": null, "net_debt_issued": 87767000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2148698000, "cost_of_revenue": 497552000, "gross_profit": 1651146000, "ebit": 352839000, "ebitda": 576365000, "pretax_income": 330647000, "tax_provision": 44242000, "net_income": 286405000, "net_income_to_common": 286405000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 408240000, "total_current_assets": 785958000, "total_assets": 2879543000, "short_term_debt": 113477000, "long_term_debt": 79524000, "total_debt": 213737000, "total_liabilities": 1311296000, "total_equity": 1568247000, "shares_outstanding": 29807368, "goodwill_and_intangibles": 3493637000 }, "cash_flow": { "operating_cash_flow": 476390000, "capital_expenditure": 177988000, "free_cash_flow": 654378000, "dividends_paid": 15860000, "share_repurchases": -70879000, "shares_issued": null, "net_debt_issued": -11473000 } } ], "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": 1084278000, "cost_of_revenue": 1025480000, "gross_profit": 58798000, "ebit": 31809000, "ebitda": 178104000, "pretax_income": 20617000, "tax_provision": -427000, "net_income": 21044000, "net_income_to_common": 21044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450363000, "total_current_assets": 1270811000, "total_assets": 6055921000, "short_term_debt": 43418000, "long_term_debt": 411630000, "total_debt": 455048000, "total_liabilities": 2399029000, "total_equity": 3656892000, "shares_outstanding": 51059408, "goodwill_and_intangibles": 2902920000 }, "cash_flow": { "operating_cash_flow": 119400000, "capital_expenditure": 73097000, "free_cash_flow": 192497000, "dividends_paid": 5105000, "share_repurchases": -41923000, "shares_issued": null, "net_debt_issued": -8923000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1084278000, "cost_of_revenue": 1025480000, "gross_profit": 58798000, "ebit": 31809000, "ebitda": 178104000, "pretax_income": 20617000, "tax_provision": -427000, "net_income": 21044000, "net_income_to_common": 21044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450363000, "total_current_assets": 1270811000, "total_assets": 6055921000, "short_term_debt": 43418000, "long_term_debt": 411630000, "total_debt": 455048000, "total_liabilities": 2399029000, "total_equity": 3656892000, "shares_outstanding": 51059408, "goodwill_and_intangibles": 2902920000 }, "cash_flow": { "operating_cash_flow": 119400000, "capital_expenditure": 73097000, "free_cash_flow": 192497000, "dividends_paid": 5105000, "share_repurchases": -41923000, "shares_issued": null, "net_debt_issued": -8923000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1084278000, "cost_of_revenue": 1025480000, "gross_profit": 58798000, "ebit": 31809000, "ebitda": 178104000, "pretax_income": 20617000, "tax_provision": -427000, "net_income": 21044000, "net_income_to_common": 21044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450363000, "total_current_assets": 1270811000, "total_assets": 6055921000, "short_term_debt": 43418000, "long_term_debt": 411630000, "total_debt": 455048000, "total_liabilities": 2399029000, "total_equity": 3656892000, "shares_outstanding": 51059408, "goodwill_and_intangibles": 2902920000 }, "cash_flow": { "operating_cash_flow": 119400000, "capital_expenditure": 73097000, "free_cash_flow": 192497000, "dividends_paid": 5105000, "share_repurchases": -41923000, "shares_issued": null, "net_debt_issued": -8923000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1084278000, "cost_of_revenue": 1025480000, "gross_profit": 58798000, "ebit": 31809000, "ebitda": 178104000, "pretax_income": 20617000, "tax_provision": -427000, "net_income": 21044000, "net_income_to_common": 21044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450363000, "total_current_assets": 1270811000, "total_assets": 6055921000, "short_term_debt": 43418000, "long_term_debt": 411630000, "total_debt": 455048000, "total_liabilities": 2399029000, "total_equity": 3656892000, "shares_outstanding": 51059408, "goodwill_and_intangibles": 2902920000 }, "cash_flow": { "operating_cash_flow": 119400000, "capital_expenditure": 73097000, "free_cash_flow": 192497000, "dividends_paid": 5105000, "share_repurchases": -41923000, "shares_issued": null, "net_debt_issued": -8923000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1084278000, "cost_of_revenue": 1025480000, "gross_profit": 58798000, "ebit": 31809000, "ebitda": 178104000, "pretax_income": 20617000, "tax_provision": -427000, "net_income": 21044000, "net_income_to_common": 21044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450363000, "total_current_assets": 1270811000, "total_assets": 6055921000, "short_term_debt": 43418000, "long_term_debt": 411630000, "total_debt": 455048000, "total_liabilities": 2399029000, "total_equity": 3656892000, "shares_outstanding": 51059408, "goodwill_and_intangibles": 2902920000 }, "cash_flow": { "operating_cash_flow": 119400000, "capital_expenditure": 73097000, "free_cash_flow": 192497000, "dividends_paid": 5105000, "share_repurchases": -41923000, "shares_issued": null, "net_debt_issued": -8923000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1084278000, "cost_of_revenue": 1025480000, "gross_profit": 58798000, "ebit": 31809000, "ebitda": 178104000, "pretax_income": 20617000, "tax_provision": -427000, "net_income": 21044000, "net_income_to_common": 21044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450363000, "total_current_assets": 1270811000, "total_assets": 6055921000, "short_term_debt": 43418000, "long_term_debt": 411630000, "total_debt": 455048000, "total_liabilities": 2399029000, "total_equity": 3656892000, "shares_outstanding": 51059408, "goodwill_and_intangibles": 2902920000 }, "cash_flow": { "operating_cash_flow": 119400000, "capital_expenditure": 73097000, "free_cash_flow": 192497000, "dividends_paid": 5105000, "share_repurchases": -41923000, "shares_issued": null, "net_debt_issued": -8923000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1084278000, "cost_of_revenue": 1025480000, "gross_profit": 58798000, "ebit": 22719000, "ebitda": 169014000, "pretax_income": 20617000, "tax_provision": -427000, "net_income": 21044000, "net_income_to_common": 21044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 450363000, "total_current_assets": 1270811000, "total_assets": 6055921000, "short_term_debt": 43418000, "long_term_debt": 411630000, "total_debt": 455048000, "total_liabilities": 2399029000, "total_equity": 3656892000, "shares_outstanding": 51059408, "goodwill_and_intangibles": 2902920000 }, "cash_flow": { "operating_cash_flow": 119400000, "capital_expenditure": 73097000, "free_cash_flow": 192497000, "dividends_paid": 5105000, "share_repurchases": -41923000, "shares_issued": null, "net_debt_issued": -8923000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1042465000, "cost_of_revenue": 1113717000, "gross_profit": -71252000, "ebit": -97922000, "ebitda": 81320000, "pretax_income": -109370000, "tax_provision": -30389000, "net_income": -78981000, "net_income_to_common": -78981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432174000, "total_current_assets": 1340222000, "total_assets": 6130053000, "short_term_debt": 98328000, "long_term_debt": 317267000, "total_debt": 452488000, "total_liabilities": 2451819000, "total_equity": 3678234000, "shares_outstanding": 51286000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 107310000, "capital_expenditure": 81277000, "free_cash_flow": 188587000, "dividends_paid": 5214000, "share_repurchases": -21673000, "shares_issued": null, "net_debt_issued": -5350000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1042465000, "cost_of_revenue": 1113717000, "gross_profit": -71252000, "ebit": -97922000, "ebitda": 81320000, "pretax_income": -109370000, "tax_provision": -30389000, "net_income": -78981000, "net_income_to_common": -78981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432174000, "total_current_assets": 1340222000, "total_assets": 6130053000, "short_term_debt": 98328000, "long_term_debt": 317267000, "total_debt": 452488000, "total_liabilities": 2451819000, "total_equity": 3678234000, "shares_outstanding": 51286000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 107310000, "capital_expenditure": 81277000, "free_cash_flow": 188587000, "dividends_paid": 5214000, "share_repurchases": -21673000, "shares_issued": null, "net_debt_issued": -5350000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1042465000, "cost_of_revenue": 1113717000, "gross_profit": -71252000, "ebit": -97922000, "ebitda": 81320000, "pretax_income": -109370000, "tax_provision": -30389000, "net_income": -78981000, "net_income_to_common": -78981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432174000, "total_current_assets": 1340222000, "total_assets": 6130053000, "short_term_debt": 98328000, "long_term_debt": 317267000, "total_debt": 452488000, "total_liabilities": 2451819000, "total_equity": 3678234000, "shares_outstanding": 51286000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 107310000, "capital_expenditure": 81277000, "free_cash_flow": 188587000, "dividends_paid": 5214000, "share_repurchases": -21673000, "shares_issued": null, "net_debt_issued": -5350000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1042465000, "cost_of_revenue": 1113717000, "gross_profit": -71252000, "ebit": -97922000, "ebitda": 81320000, "pretax_income": -109370000, "tax_provision": -30389000, "net_income": -78981000, "net_income_to_common": -78981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432174000, "total_current_assets": 1340222000, "total_assets": 6130053000, "short_term_debt": 98328000, "long_term_debt": 317267000, "total_debt": 452488000, "total_liabilities": 2451819000, "total_equity": 3678234000, "shares_outstanding": 51286000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 107310000, "capital_expenditure": 81277000, "free_cash_flow": 188587000, "dividends_paid": 5214000, "share_repurchases": -21673000, "shares_issued": null, "net_debt_issued": -5350000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1042465000, "cost_of_revenue": 1113717000, "gross_profit": -71252000, "ebit": -97922000, "ebitda": 81320000, "pretax_income": -109370000, "tax_provision": -30389000, "net_income": -78981000, "net_income_to_common": -78981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432174000, "total_current_assets": 1340222000, "total_assets": 6130053000, "short_term_debt": 98328000, "long_term_debt": 317267000, "total_debt": 452488000, "total_liabilities": 2451819000, "total_equity": 3678234000, "shares_outstanding": 51286000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 107310000, "capital_expenditure": 81277000, "free_cash_flow": 188587000, "dividends_paid": 5214000, "share_repurchases": -21673000, "shares_issued": null, "net_debt_issued": -5350000 } } ] }, "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": "2025-12-31" }, "schema": { "public_fields_only": true } }