{ "ticker": { "uuid": "7c4f7821-954b-4b87-aa09-ee7dd57d057f", "symbol": "WH", "name": "Wyndham Hotels & Resorts Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/7c4f7821-954b-4b87-aa09-ee7dd57d057f/", "api_url": "https://sharemaestro.com/factors/api/tickers/7c4f7821-954b-4b87-aa09-ee7dd57d057f/" }, "latest_snapshot": { "ticker": { "uuid": "7c4f7821-954b-4b87-aa09-ee7dd57d057f", "symbol": "WH", "name": "Wyndham Hotels & Resorts Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Lodging", "page_url": "https://sharemaestro.com/factors/ticker/7c4f7821-954b-4b87-aa09-ee7dd57d057f/", "api_url": "https://sharemaestro.com/factors/api/tickers/7c4f7821-954b-4b87-aa09-ee7dd57d057f/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.23, "value": 0.18, "quality": 0.93, "momentum": 0.19, "coverage": 0.97, "confidence": 0.97, "delta": -7 }, "headline_factors": { "price": 73.53, "market_cap": 5456743800.66, "pe_ratio": 26.2343, "earnings_yield": 0.0537, "ebitda_to_ev": 0.0614, "shareholder_yield": 0.0632, "roe": 0.4333, "piotroski_f_score": 5, "momentum_12_1": -0.0301, "volatility_252d": 0.2843 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 26.2343, "ev_ebitda": 16.2884, "earnings_yield": 0.0537, "fcf_yield": 0.052, "shareholder_yield": 0.0632 }, "quality": { "roe": 0.4333, "roic": 0.1013, "gross_margin": 0.6417, "fcf_margin": 0.2955, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0207, "eps_growth_1y": -0.3791, "fcf_growth_1y": 0.0635 }, "momentum": { "price_return_12m": -0.1838, "momentum_12_1": -0.0301, "relative_strength": -0.3521 }, "scores": { "value_percentile": 0.18, "quality_percentile": 0.93, "momentum_percentile": 0.19, "growth_composite": 94, "yield_composite": 20, "overall_composite": 77, "os_score": 0.23, "factor_coverage": 0.97, "signal_confidence": 0.97 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 81.53, "os": 0.16, "value": 0.09, "quality": 0.86, "momentum": 0.26, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 31.6233, "earnings_yield": 0.0431, "shareholder_yield": 0.0602, "roe": 0.4318, "momentum_12_1": 0.012 }, { "week_end_date": "2026-06-14", "price": 78.97, "os": 0.18, "value": 0.1, "quality": 0.85, "momentum": 0.3, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.6317, "earnings_yield": 0.044, "shareholder_yield": 0.0569, "roe": 0.4318, "momentum_12_1": 0.0237 }, { "week_end_date": "2026-06-21", "price": 84.2, "os": 0.16, "value": 0.09, "quality": 0.86, "momentum": 0.28, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 32.6593, "earnings_yield": 0.0423, "shareholder_yield": 0.0585, "roe": 0.4318, "momentum_12_1": 0.0135 }, { "week_end_date": "2026-06-28", "price": 87.37, "os": 0.19, "value": 0.09, "quality": 0.85, "momentum": 0.34, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 33.8889, "earnings_yield": 0.0413, "shareholder_yield": 0.0564, "roe": 0.4318, "momentum_12_1": -0.0041 }, { "week_end_date": "2026-07-05", "price": 82.41, "os": 0.17, "value": 0.1, "quality": 0.86, "momentum": 0.27, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 31.965, "earnings_yield": 0.0428, "shareholder_yield": 0.0598, "roe": 0.4318, "momentum_12_1": -0.0146 }, { "week_end_date": "2026-07-12", "price": 78.54, "os": 0.13, "value": 0.11, "quality": 0.87, "momentum": 0.12, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 30.4639, "earnings_yield": 0.0441, "shareholder_yield": 0.0627, "roe": 0.4318, "momentum_12_1": -0.1137 }, { "week_end_date": "2026-07-19", "price": 76.56, "os": 0.16, "value": 0.12, "quality": 0.88, "momentum": 0.21, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 29.696, "earnings_yield": 0.0448, "shareholder_yield": 0.0643, "roe": 0.4318, "momentum_12_1": -0.0088 }, { "week_end_date": "2026-07-26", "price": 73.53, "os": 0.23, "value": 0.18, "quality": 0.93, "momentum": 0.19, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.2343, "earnings_yield": 0.0537, "shareholder_yield": 0.0632, "roe": 0.4333, "momentum_12_1": -0.0301 } ], "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": 1429000000, "cost_of_revenue": 588000000, "gross_profit": 841000000, "ebit": 404000000, "ebitda": 466000000, "pretax_income": 265000000, "tax_provision": 72000000, "net_income": 193000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64000000, "total_current_assets": 355000000, "total_assets": 4182000000, "short_term_debt": 497000000, "long_term_debt": 2515000000, "total_debt": 3057000000, "total_liabilities": 3714000000, "total_equity": 468000000, "shares_outstanding": 75700000, "goodwill_and_intangibles": 1807000000 }, "cash_flow": { "operating_cash_flow": 367000000, "capital_expenditure": 46000000, "free_cash_flow": 413000000, "dividends_paid": 127000000, "share_repurchases": -266000000, "shares_issued": null, "net_debt_issued": 93000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1429000000, "cost_of_revenue": 588000000, "gross_profit": 841000000, "ebit": 404000000, "ebitda": 466000000, "pretax_income": 265000000, "tax_provision": 72000000, "net_income": 193000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64000000, "total_current_assets": 355000000, "total_assets": 4182000000, "short_term_debt": 497000000, "long_term_debt": 2515000000, "total_debt": 3057000000, "total_liabilities": 3714000000, "total_equity": 468000000, "shares_outstanding": 75700000, "goodwill_and_intangibles": 1807000000 }, "cash_flow": { "operating_cash_flow": 367000000, "capital_expenditure": 46000000, "free_cash_flow": 413000000, "dividends_paid": 127000000, "share_repurchases": -266000000, "shares_issued": null, "net_debt_issued": 93000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1429000000, "cost_of_revenue": 588000000, "gross_profit": 841000000, "ebit": 404000000, "ebitda": 466000000, "pretax_income": 265000000, "tax_provision": 72000000, "net_income": 193000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64000000, "total_current_assets": 355000000, "total_assets": 4182000000, "short_term_debt": 497000000, "long_term_debt": 2515000000, "total_debt": 3057000000, "total_liabilities": 3714000000, "total_equity": 468000000, "shares_outstanding": 75700000, "goodwill_and_intangibles": 1807000000 }, "cash_flow": { "operating_cash_flow": 367000000, "capital_expenditure": 46000000, "free_cash_flow": 413000000, "dividends_paid": 127000000, "share_repurchases": -266000000, "shares_issued": null, "net_debt_issued": 93000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1429000000, "cost_of_revenue": 588000000, "gross_profit": 841000000, "ebit": 404000000, "ebitda": 466000000, "pretax_income": 265000000, "tax_provision": 72000000, "net_income": 193000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64000000, "total_current_assets": 355000000, "total_assets": 4182000000, "short_term_debt": 497000000, "long_term_debt": 2515000000, "total_debt": 3057000000, "total_liabilities": 3714000000, "total_equity": 468000000, "shares_outstanding": 75700000, "goodwill_and_intangibles": 1807000000 }, "cash_flow": { "operating_cash_flow": 367000000, "capital_expenditure": 46000000, "free_cash_flow": 413000000, "dividends_paid": 127000000, "share_repurchases": -266000000, "shares_issued": null, "net_debt_issued": 93000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1429000000, "cost_of_revenue": 588000000, "gross_profit": 841000000, "ebit": 404000000, "ebitda": 466000000, "pretax_income": 265000000, "tax_provision": 72000000, "net_income": 193000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64000000, "total_current_assets": 355000000, "total_assets": 4182000000, "short_term_debt": 497000000, "long_term_debt": 2515000000, "total_debt": 3057000000, "total_liabilities": 3714000000, "total_equity": 468000000, "shares_outstanding": 75700000, "goodwill_and_intangibles": 1807000000 }, "cash_flow": { "operating_cash_flow": 367000000, "capital_expenditure": 46000000, "free_cash_flow": 413000000, "dividends_paid": 127000000, "share_repurchases": -266000000, "shares_issued": null, "net_debt_issued": 93000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1429000000, "cost_of_revenue": 588000000, "gross_profit": 841000000, "ebit": 404000000, "ebitda": 466000000, "pretax_income": 265000000, "tax_provision": 72000000, "net_income": 193000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64000000, "total_current_assets": 355000000, "total_assets": 4182000000, "short_term_debt": 497000000, "long_term_debt": 2515000000, "total_debt": 3057000000, "total_liabilities": 3714000000, "total_equity": 468000000, "shares_outstanding": 75700000, "goodwill_and_intangibles": 1807000000 }, "cash_flow": { "operating_cash_flow": 367000000, "capital_expenditure": 46000000, "free_cash_flow": 413000000, "dividends_paid": 127000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1429000000, "cost_of_revenue": 588000000, "gross_profit": 841000000, "ebit": 404000000, "ebitda": 466000000, "pretax_income": 265000000, "tax_provision": 72000000, "net_income": 193000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64000000, "total_current_assets": 355000000, "total_assets": 4182000000, "short_term_debt": 497000000, "long_term_debt": 2515000000, "total_debt": 3057000000, "total_liabilities": 3714000000, "total_equity": 468000000, "shares_outstanding": 75700000, "goodwill_and_intangibles": 1807000000 }, "cash_flow": { "operating_cash_flow": 367000000, "capital_expenditure": 46000000, "free_cash_flow": 413000000, "dividends_paid": 127000000, "share_repurchases": -266000000, "shares_issued": null, "net_debt_issued": 93000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1408000000, "cost_of_revenue": 81000000, "gross_profit": 1408000000, "ebit": 497000000, "ebitda": 568000000, "pretax_income": 368000000, "tax_provision": 79000000, "net_income": 289000000, "net_income_to_common": 289000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103000000, "total_current_assets": 467000000, "total_assets": 4223000000, "short_term_debt": 46000000, "long_term_debt": 2420000000, "total_debt": 2466000000, "total_liabilities": 3573000000, "total_equity": 650000000, "shares_outstanding": 80100000, "goodwill_and_intangibles": 1843000000 }, "cash_flow": { "operating_cash_flow": 290000000, "capital_expenditure": 49000000, "free_cash_flow": 339000000, "dividends_paid": 122000000, "share_repurchases": -310000000, "shares_issued": 2000000, "net_debt_issued": 257000000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 375000000, "cost_of_revenue": 32000000, "gross_profit": 343000000, "ebit": 174000000, "ebitda": 189000000, "pretax_income": 138000000, "tax_provision": 36000000, "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": 69000000, "total_current_assets": 497000000, "total_assets": 4332000000, "short_term_debt": 23000000, "long_term_debt": 2652000000, "total_debt": 2675000000, "total_liabilities": 3852000000, "total_equity": 480000000, "shares_outstanding": 75200000, "goodwill_and_intangibles": 3002000000 }, "cash_flow": { "operating_cash_flow": 91000000, "capital_expenditure": 14000000, "free_cash_flow": 105000000, "dividends_paid": 32000000, "share_repurchases": -56000000, "shares_issued": 2000000, "net_debt_issued": 23000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 327000000, "cost_of_revenue": 188000000, "gross_profit": 139000000, "ebit": 114000000, "ebitda": 130000000, "pretax_income": 80000000, "tax_provision": 19000000, "net_income": 61000000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79000000, "total_current_assets": 379000000, "total_assets": 4248000000, "short_term_debt": 1137000000, "long_term_debt": 2627000000, "total_debt": 3787000000, "total_liabilities": 3801000000, "total_equity": 447000000, "shares_outstanding": 75800000, "goodwill_and_intangibles": 1800000000 }, "cash_flow": { "operating_cash_flow": 42000000, "capital_expenditure": 7000000, "free_cash_flow": 49000000, "dividends_paid": 34000000, "share_repurchases": -51000000, "shares_issued": null, "net_debt_issued": 85000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 327000000, "cost_of_revenue": 188000000, "gross_profit": 139000000, "ebit": 114000000, "ebitda": 130000000, "pretax_income": 80000000, "tax_provision": 19000000, "net_income": 61000000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79000000, "total_current_assets": 379000000, "total_assets": 4248000000, "short_term_debt": 1137000000, "long_term_debt": 2627000000, "total_debt": 3787000000, "total_liabilities": 3801000000, "total_equity": 447000000, "shares_outstanding": 75800000, "goodwill_and_intangibles": 1800000000 }, "cash_flow": { "operating_cash_flow": 42000000, "capital_expenditure": 7000000, "free_cash_flow": 49000000, "dividends_paid": 34000000, "share_repurchases": -51000000, "shares_issued": null, "net_debt_issued": 85000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 327000000, "cost_of_revenue": 188000000, "gross_profit": 139000000, "ebit": 114000000, "ebitda": 130000000, "pretax_income": 80000000, "tax_provision": 19000000, "net_income": 61000000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79000000, "total_current_assets": 379000000, "total_assets": 4248000000, "short_term_debt": 1137000000, "long_term_debt": 2627000000, "total_debt": 3787000000, "total_liabilities": 3801000000, "total_equity": 447000000, "shares_outstanding": 75800000, "goodwill_and_intangibles": 1800000000 }, "cash_flow": { "operating_cash_flow": 42000000, "capital_expenditure": 7000000, "free_cash_flow": 49000000, "dividends_paid": 34000000, "share_repurchases": -51000000, "shares_issued": null, "net_debt_issued": 85000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 327000000, "cost_of_revenue": 188000000, "gross_profit": 139000000, "ebit": 114000000, "ebitda": 130000000, "pretax_income": 80000000, "tax_provision": 19000000, "net_income": 61000000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79000000, "total_current_assets": 379000000, "total_assets": 4248000000, "short_term_debt": 1137000000, "long_term_debt": 2627000000, "total_debt": 3787000000, "total_liabilities": 3801000000, "total_equity": 447000000, "shares_outstanding": 75800000, "goodwill_and_intangibles": 1800000000 }, "cash_flow": { "operating_cash_flow": 42000000, "capital_expenditure": 7000000, "free_cash_flow": 49000000, "dividends_paid": 34000000, "share_repurchases": -51000000, "shares_issued": null, "net_debt_issued": 85000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 327000000, "cost_of_revenue": 188000000, "gross_profit": 139000000, "ebit": 114000000, "ebitda": 130000000, "pretax_income": 80000000, "tax_provision": 19000000, "net_income": 61000000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79000000, "total_current_assets": 379000000, "total_assets": 4248000000, "short_term_debt": 1137000000, "long_term_debt": 2627000000, "total_debt": 3787000000, "total_liabilities": 3801000000, "total_equity": 447000000, "shares_outstanding": 75800000, "goodwill_and_intangibles": 1800000000 }, "cash_flow": { "operating_cash_flow": 42000000, "capital_expenditure": 7000000, "free_cash_flow": 49000000, "dividends_paid": 34000000, "share_repurchases": -51000000, "shares_issued": null, "net_debt_issued": 85000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 327000000, "cost_of_revenue": 188000000, "gross_profit": 139000000, "ebit": 114000000, "ebitda": 130000000, "pretax_income": 80000000, "tax_provision": 19000000, "net_income": 61000000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79000000, "total_current_assets": 379000000, "total_assets": 4248000000, "short_term_debt": 1137000000, "long_term_debt": 2627000000, "total_debt": 3787000000, "total_liabilities": 3801000000, "total_equity": 447000000, "shares_outstanding": 75800000, "goodwill_and_intangibles": 1800000000 }, "cash_flow": { "operating_cash_flow": 42000000, "capital_expenditure": 7000000, "free_cash_flow": 49000000, "dividends_paid": 34000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 327000000, "cost_of_revenue": 188000000, "gross_profit": 139000000, "ebit": 114000000, "ebitda": 130000000, "pretax_income": 80000000, "tax_provision": 19000000, "net_income": 61000000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79000000, "total_current_assets": 379000000, "total_assets": 4248000000, "short_term_debt": 1137000000, "long_term_debt": 2627000000, "total_debt": 3787000000, "total_liabilities": 3801000000, "total_equity": 447000000, "shares_outstanding": 75800000, "goodwill_and_intangibles": 1800000000 }, "cash_flow": { "operating_cash_flow": 42000000, "capital_expenditure": 7000000, "free_cash_flow": 49000000, "dividends_paid": 34000000, "share_repurchases": -51000000, "shares_issued": null, "net_debt_issued": 85000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 334000000, "cost_of_revenue": 259000000, "gross_profit": 75000000, "ebit": -36000000, "ebitda": -20000000, "pretax_income": -72000000, "tax_provision": -12000000, "net_income": -60000000, "net_income_to_common": -60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64000000, "total_current_assets": 355000000, "total_assets": 4182000000, "short_term_debt": 497000000, "long_term_debt": 2515000000, "total_debt": 3057000000, "total_liabilities": 3714000000, "total_equity": 468000000, "shares_outstanding": 75700000, "goodwill_and_intangibles": 1807000000 }, "cash_flow": { "operating_cash_flow": 152000000, "capital_expenditure": 16000000, "free_cash_flow": 168000000, "dividends_paid": 31000000, "share_repurchases": -43000000, "shares_issued": 2000000, "net_debt_issued": -68000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 334000000, "cost_of_revenue": 259000000, "gross_profit": 75000000, "ebit": -36000000, "ebitda": -20000000, "pretax_income": -72000000, "tax_provision": -12000000, "net_income": -60000000, "net_income_to_common": -60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64000000, "total_current_assets": 355000000, "total_assets": 4182000000, "short_term_debt": 497000000, "long_term_debt": 2515000000, "total_debt": 3057000000, "total_liabilities": 3714000000, "total_equity": 468000000, "shares_outstanding": 75700000, "goodwill_and_intangibles": 1807000000 }, "cash_flow": { "operating_cash_flow": 152000000, "capital_expenditure": 16000000, "free_cash_flow": 168000000, "dividends_paid": 31000000, "share_repurchases": -43000000, "shares_issued": 2000000, "net_debt_issued": -68000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 334000000, "cost_of_revenue": 259000000, "gross_profit": 75000000, "ebit": -36000000, "ebitda": -20000000, "pretax_income": -72000000, "tax_provision": -12000000, "net_income": -60000000, "net_income_to_common": -60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64000000, "total_current_assets": 355000000, "total_assets": 4182000000, "short_term_debt": 497000000, "long_term_debt": 2515000000, "total_debt": 3057000000, "total_liabilities": 3714000000, "total_equity": 468000000, "shares_outstanding": 75700000, "goodwill_and_intangibles": 1807000000 }, "cash_flow": { "operating_cash_flow": 152000000, "capital_expenditure": 16000000, "free_cash_flow": 168000000, "dividends_paid": 31000000, "share_repurchases": -43000000, "shares_issued": 2000000, "net_debt_issued": -68000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 334000000, "cost_of_revenue": 259000000, "gross_profit": 75000000, "ebit": -36000000, "ebitda": -20000000, "pretax_income": -72000000, "tax_provision": -12000000, "net_income": -60000000, "net_income_to_common": -60000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64000000, "total_current_assets": 355000000, "total_assets": 4182000000, "short_term_debt": 497000000, "long_term_debt": 2515000000, "total_debt": 3057000000, "total_liabilities": 3714000000, "total_equity": 468000000, "shares_outstanding": 75700000, "goodwill_and_intangibles": 1807000000 }, "cash_flow": { "operating_cash_flow": 152000000, "capital_expenditure": 16000000, "free_cash_flow": 168000000, "dividends_paid": 31000000, "share_repurchases": -43000000, "shares_issued": 2000000, "net_debt_issued": -68000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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 } }