{ "ticker": { "uuid": "82676916-013e-452f-8b03-b26a74e59104", "symbol": "PENN", "name": "Penn National Gaming Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/82676916-013e-452f-8b03-b26a74e59104/", "api_url": "https://sharemaestro.com/factors/api/tickers/82676916-013e-452f-8b03-b26a74e59104/" }, "latest_snapshot": { "ticker": { "uuid": "82676916-013e-452f-8b03-b26a74e59104", "symbol": "PENN", "name": "Penn National Gaming Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/82676916-013e-452f-8b03-b26a74e59104/", "api_url": "https://sharemaestro.com/factors/api/tickers/82676916-013e-452f-8b03-b26a74e59104/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.71, "value": 0.8, "quality": 0.11, "momentum": 0.65, "coverage": 0.818, "confidence": 0.793, "delta": 4 }, "headline_factors": { "price": 20.57, "market_cap": 2753158141.47, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.2009, "roe": -0.5235, "piotroski_f_score": 4, "momentum_12_1": 0.1801, "volatility_252d": 0.491 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": 0.1198, "shareholder_yield": 0.2009 }, "quality": { "roe": -0.5235, "roic": -0.0462, "gross_margin": 0.2969, "fcf_margin": 0.1748, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0638, "eps_growth_1y": null, "fcf_growth_1y": 0.1926 }, "momentum": { "price_return_12m": 0.1396, "momentum_12_1": 0.1801, "relative_strength": -0.0565 }, "scores": { "value_percentile": 0.8, "quality_percentile": 0.11, "momentum_percentile": 0.65, "growth_composite": 67, "yield_composite": 8, "overall_composite": 29, "os_score": 0.71, "factor_coverage": 0.818, "signal_confidence": 0.793 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 19.23, "os": 0.72, "value": 0.8, "quality": 0.13, "momentum": 0.65, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.2149, "roe": -0.5235, "momentum_12_1": 0.0738 }, { "week_end_date": "2026-06-14", "price": 21.68, "os": 0.56, "value": 0.8, "quality": 0.13, "momentum": 0.32, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1906, "roe": -0.5235, "momentum_12_1": 0.0378 }, { "week_end_date": "2026-06-21", "price": 21.3, "os": 0.55, "value": 0.79, "quality": 0.11, "momentum": 0.34, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.194, "roe": -0.5235, "momentum_12_1": -0.01 }, { "week_end_date": "2026-06-28", "price": 21.88, "os": 0.53, "value": 0.8, "quality": 0.14, "momentum": 0.25, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1889, "roe": -0.5235, "momentum_12_1": 0.0301 }, { "week_end_date": "2026-07-05", "price": 22.02, "os": 0.56, "value": 0.79, "quality": 0.12, "momentum": 0.36, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1877, "roe": -0.5235, "momentum_12_1": 0.0406 }, { "week_end_date": "2026-07-12", "price": 20.36, "os": 0.75, "value": 0.8, "quality": 0.12, "momentum": 0.74, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.203, "roe": -0.5235, "momentum_12_1": 0.2159 }, { "week_end_date": "2026-07-19", "price": 20.57, "os": 0.71, "value": 0.8, "quality": 0.11, "momentum": 0.65, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.2009, "roe": -0.5235, "momentum_12_1": 0.1801 } ], "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": 6961000000, "cost_of_revenue": 5055500000, "gross_profit": 1905500000, "ebit": -414900000, "ebitda": 32000000, "pretax_income": -820700000, "tax_provision": 24600000, "net_income": -843100000, "net_income_to_common": -843100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 686600000, "total_current_assets": 1166100000, "total_assets": 14268500000, "short_term_debt": 469900000, "long_term_debt": 2848900000, "total_debt": 8377500000, "total_liabilities": 12441000000, "total_equity": 1834000000, "shares_outstanding": 144600000, "goodwill_and_intangibles": 3191400000 }, "cash_flow": { "operating_cash_flow": 508200000, "capital_expenditure": 647700000, "free_cash_flow": 1155900000, "dividends_paid": null, "share_repurchases": -578200000, "shares_issued": null, "net_debt_issued": 434900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6961000000, "cost_of_revenue": 5055500000, "gross_profit": 1905500000, "ebit": -414900000, "ebitda": 32000000, "pretax_income": -820700000, "tax_provision": 24600000, "net_income": -843100000, "net_income_to_common": -843100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 686600000, "total_current_assets": 1166100000, "total_assets": 14268500000, "short_term_debt": 469900000, "long_term_debt": 2848900000, "total_debt": 8377500000, "total_liabilities": 12441000000, "total_equity": 1834000000, "shares_outstanding": 144600000, "goodwill_and_intangibles": 3191400000 }, "cash_flow": { "operating_cash_flow": 508200000, "capital_expenditure": 647700000, "free_cash_flow": 1155900000, "dividends_paid": null, "share_repurchases": -578200000, "shares_issued": null, "net_debt_issued": 434900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6961000000, "cost_of_revenue": 5055500000, "gross_profit": 1905500000, "ebit": -414900000, "ebitda": 32000000, "pretax_income": -820700000, "tax_provision": 24600000, "net_income": -843100000, "net_income_to_common": -843100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 686600000, "total_current_assets": 1166100000, "total_assets": 14268500000, "short_term_debt": 469900000, "long_term_debt": 2848900000, "total_debt": 8377500000, "total_liabilities": 12441000000, "total_equity": 1834000000, "shares_outstanding": 144600000, "goodwill_and_intangibles": 3191400000 }, "cash_flow": { "operating_cash_flow": 508200000, "capital_expenditure": 647700000, "free_cash_flow": 1155900000, "dividends_paid": null, "share_repurchases": -578200000, "shares_issued": null, "net_debt_issued": 434900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6961000000, "cost_of_revenue": 5055500000, "gross_profit": 1905500000, "ebit": -414900000, "ebitda": 32000000, "pretax_income": -820700000, "tax_provision": 24600000, "net_income": -843100000, "net_income_to_common": -843100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 686600000, "total_current_assets": 1166100000, "total_assets": 14268500000, "short_term_debt": 469900000, "long_term_debt": 2848900000, "total_debt": 8377500000, "total_liabilities": 12441000000, "total_equity": 1834000000, "shares_outstanding": 144600000, "goodwill_and_intangibles": 3191400000 }, "cash_flow": { "operating_cash_flow": 508200000, "capital_expenditure": 647700000, "free_cash_flow": 1155900000, "dividends_paid": null, "share_repurchases": -578200000, "shares_issued": null, "net_debt_issued": 434900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6961000000, "cost_of_revenue": 5055500000, "gross_profit": 1905500000, "ebit": -414900000, "ebitda": 32000000, "pretax_income": -820700000, "tax_provision": 24600000, "net_income": -843100000, "net_income_to_common": -843100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 686600000, "total_current_assets": 1166100000, "total_assets": 14268500000, "short_term_debt": 469900000, "long_term_debt": 2848900000, "total_debt": 8377500000, "total_liabilities": 12441000000, "total_equity": 1834000000, "shares_outstanding": 144600000, "goodwill_and_intangibles": 3191400000 }, "cash_flow": { "operating_cash_flow": 508200000, "capital_expenditure": 647700000, "free_cash_flow": 1155900000, "dividends_paid": null, "share_repurchases": -578200000, "shares_issued": null, "net_debt_issued": 434900000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6961000000, "cost_of_revenue": 5055500000, "gross_profit": 1905500000, "ebit": -414900000, "ebitda": 32000000, "pretax_income": -820700000, "tax_provision": 24600000, "net_income": -843100000, "net_income_to_common": -843100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 686600000, "total_current_assets": 1166100000, "total_assets": 14268500000, "short_term_debt": 469900000, "long_term_debt": 2848900000, "total_debt": 8377500000, "total_liabilities": 12441000000, "total_equity": 1834000000, "shares_outstanding": 144600000, "goodwill_and_intangibles": 3191400000 }, "cash_flow": { "operating_cash_flow": 508200000, "capital_expenditure": 647700000, "free_cash_flow": 1155900000, "dividends_paid": null, "share_repurchases": -578200000, "shares_issued": null, "net_debt_issued": 434900000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6578100000, "cost_of_revenue": 4414500000, "gross_profit": 2163600000, "ebit": 129200000, "ebitda": 562800000, "pretax_income": -341300000, "tax_provision": -28000000, "net_income": -311500000, "net_income_to_common": -311500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 706600000, "total_current_assets": 1154400000, "total_assets": 15261700000, "short_term_debt": 457000000, "long_term_debt": 2732500000, "total_debt": 11249200000, "total_liabilities": 12403300000, "total_equity": 2862700000, "shares_outstanding": 152100000, "goodwill_and_intangibles": 4093000000 }, "cash_flow": { "operating_cash_flow": 359300000, "capital_expenditure": 482700000, "free_cash_flow": 842000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -138700000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6578100000, "cost_of_revenue": 4414500000, "gross_profit": 2163600000, "ebit": 129200000, "ebitda": 562800000, "pretax_income": -341300000, "tax_provision": -28000000, "net_income": -311500000, "net_income_to_common": -311500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 706600000, "total_current_assets": 1154400000, "total_assets": 15261700000, "short_term_debt": 457000000, "long_term_debt": 2732500000, "total_debt": 11249200000, "total_liabilities": 12403300000, "total_equity": 2862700000, "shares_outstanding": 152100000, "goodwill_and_intangibles": 4093000000 }, "cash_flow": { "operating_cash_flow": 359300000, "capital_expenditure": 482700000, "free_cash_flow": 842000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "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": 1779100000, "cost_of_revenue": 1254300000, "gross_profit": 524799999, "ebit": 106900000, "ebitda": 223900000, "pretax_income": 5900000, "tax_provision": 8700000, "net_income": -2300000, "net_income_to_common": -2300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708000000, "total_current_assets": 1160800000, "total_assets": 14118000000, "short_term_debt": 475000000, "long_term_debt": 2885600000, "total_debt": 8261100000, "total_liabilities": 12296500000, "total_equity": 1828500000, "shares_outstanding": 133400000, "goodwill_and_intangibles": 3176800000 }, "cash_flow": { "operating_cash_flow": 122400000, "capital_expenditure": 94600000, "free_cash_flow": 217000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 20500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1779100000, "cost_of_revenue": 1254300000, "gross_profit": 524799999, "ebit": 106900000, "ebitda": 223900000, "pretax_income": 5900000, "tax_provision": 8700000, "net_income": -2300000, "net_income_to_common": -2300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708000000, "total_current_assets": 1160800000, "total_assets": 14118000000, "short_term_debt": 475000000, "long_term_debt": 2885600000, "total_debt": 8261100000, "total_liabilities": 12296500000, "total_equity": 1828500000, "shares_outstanding": 133400000, "goodwill_and_intangibles": 3176800000 }, "cash_flow": { "operating_cash_flow": 122400000, "capital_expenditure": 94600000, "free_cash_flow": 217000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 20500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1779100000, "cost_of_revenue": 1254300000, "gross_profit": 524799999, "ebit": 106900000, "ebitda": 223900000, "pretax_income": 5900000, "tax_provision": 8700000, "net_income": -2300000, "net_income_to_common": -2300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708000000, "total_current_assets": 1160800000, "total_assets": 14118000000, "short_term_debt": 475000000, "long_term_debt": 2885600000, "total_debt": 8261100000, "total_liabilities": 12296500000, "total_equity": 1828500000, "shares_outstanding": 133400000, "goodwill_and_intangibles": 3176800000 }, "cash_flow": { "operating_cash_flow": 122400000, "capital_expenditure": 94600000, "free_cash_flow": 217000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 20500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1779100000, "cost_of_revenue": 1254300000, "gross_profit": 524799999, "ebit": 106900000, "ebitda": 223900000, "pretax_income": 5900000, "tax_provision": 8700000, "net_income": -2300000, "net_income_to_common": -2300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708000000, "total_current_assets": 1160800000, "total_assets": 14118000000, "short_term_debt": 475000000, "long_term_debt": 2885600000, "total_debt": 8261100000, "total_liabilities": 12296500000, "total_equity": 1828500000, "shares_outstanding": 133400000, "goodwill_and_intangibles": 3176800000 }, "cash_flow": { "operating_cash_flow": 122400000, "capital_expenditure": 94600000, "free_cash_flow": 217000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 20500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1779100000, "cost_of_revenue": 1254300000, "gross_profit": 524799999, "ebit": 106900000, "ebitda": 223900000, "pretax_income": 5900000, "tax_provision": 8700000, "net_income": -2300000, "net_income_to_common": -2300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708000000, "total_current_assets": 1160800000, "total_assets": 14118000000, "short_term_debt": 475000000, "long_term_debt": 2885600000, "total_debt": 8261100000, "total_liabilities": 12296500000, "total_equity": 1828500000, "shares_outstanding": 133400000, "goodwill_and_intangibles": 3176800000 }, "cash_flow": { "operating_cash_flow": 122400000, "capital_expenditure": 94600000, "free_cash_flow": 217000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 20500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1779100000, "cost_of_revenue": 1254300000, "gross_profit": 524799999, "ebit": 97100000, "ebitda": 214100000, "pretax_income": 5900000, "tax_provision": 8700000, "net_income": -2300000, "net_income_to_common": -2300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 708000000, "total_current_assets": 1160800000, "total_assets": 14118000000, "short_term_debt": 475000000, "long_term_debt": 2885600000, "total_debt": 8261100000, "total_liabilities": 12296500000, "total_equity": 1828500000, "shares_outstanding": 133400000, "goodwill_and_intangibles": 3176800000 }, "cash_flow": { "operating_cash_flow": 122400000, "capital_expenditure": 94600000, "free_cash_flow": 217000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 20500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1806200000, "cost_of_revenue": 1315800000, "gross_profit": 490400000, "ebit": -6100000, "ebitda": 108100000, "pretax_income": -108100000, "tax_provision": -34700000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 686600000, "total_current_assets": 1166100000, "total_assets": 14268500000, "short_term_debt": 469900000, "long_term_debt": 2848900000, "total_debt": 8377500000, "total_liabilities": 12441000000, "total_equity": 1834000000, "shares_outstanding": 133800000, "goodwill_and_intangibles": 3191400000 }, "cash_flow": { "operating_cash_flow": 107200000, "capital_expenditure": 190400000, "free_cash_flow": 297600000, "dividends_paid": null, "share_repurchases": -308800000, "shares_issued": null, "net_debt_issued": 50900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1806200000, "cost_of_revenue": 1315800000, "gross_profit": 490400000, "ebit": -6100000, "ebitda": 108100000, "pretax_income": -108100000, "tax_provision": -34700000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 686600000, "total_current_assets": 1166100000, "total_assets": 14268500000, "short_term_debt": 469900000, "long_term_debt": 2848900000, "total_debt": 8377500000, "total_liabilities": 12441000000, "total_equity": 1834000000, "shares_outstanding": 133800000, "goodwill_and_intangibles": 3191400000 }, "cash_flow": { "operating_cash_flow": 107200000, "capital_expenditure": 190400000, "free_cash_flow": 297600000, "dividends_paid": null, "share_repurchases": -308800000, "shares_issued": null, "net_debt_issued": 50900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1806200000, "cost_of_revenue": 1315800000, "gross_profit": 490400000, "ebit": -6100000, "ebitda": 108100000, "pretax_income": -108100000, "tax_provision": -34700000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 686600000, "total_current_assets": 1166100000, "total_assets": 14268500000, "short_term_debt": 469900000, "long_term_debt": 2848900000, "total_debt": 8377500000, "total_liabilities": 12441000000, "total_equity": 1834000000, "shares_outstanding": 133800000, "goodwill_and_intangibles": 3191400000 }, "cash_flow": { "operating_cash_flow": 107200000, "capital_expenditure": 190400000, "free_cash_flow": 297600000, "dividends_paid": null, "share_repurchases": -308800000, "shares_issued": null, "net_debt_issued": 50900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1806200000, "cost_of_revenue": 1315800000, "gross_profit": 490400000, "ebit": -6100000, "ebitda": 108100000, "pretax_income": -108100000, "tax_provision": -34700000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 686600000, "total_current_assets": 1166100000, "total_assets": 14268500000, "short_term_debt": 469900000, "long_term_debt": 2848900000, "total_debt": 8377500000, "total_liabilities": 12441000000, "total_equity": 1834000000, "shares_outstanding": 133800000, "goodwill_and_intangibles": 3191400000 }, "cash_flow": { "operating_cash_flow": 107200000, "capital_expenditure": 190400000, "free_cash_flow": 297600000, "dividends_paid": null, "share_repurchases": -308800000, "shares_issued": null, "net_debt_issued": 50900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1806200000, "cost_of_revenue": 1315800000, "gross_profit": 490400000, "ebit": -6100000, "ebitda": 108100000, "pretax_income": -108100000, "tax_provision": -34700000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 686600000, "total_current_assets": 1166100000, "total_assets": 14268500000, "short_term_debt": 469900000, "long_term_debt": 2848900000, "total_debt": 8377500000, "total_liabilities": 12441000000, "total_equity": 1834000000, "shares_outstanding": 133800000, "goodwill_and_intangibles": 3191400000 }, "cash_flow": { "operating_cash_flow": 107200000, "capital_expenditure": 190400000, "free_cash_flow": 297600000, "dividends_paid": null, "share_repurchases": -308800000, "shares_issued": null, "net_debt_issued": 50900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1806200000, "cost_of_revenue": 1315800000, "gross_profit": 490400000, "ebit": -6100000, "ebitda": 108100000, "pretax_income": -108100000, "tax_provision": -34700000, "net_income": -73000000, "net_income_to_common": -73000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 686600000, "total_current_assets": 1166100000, "total_assets": 14268500000, "short_term_debt": 469900000, "long_term_debt": 2848900000, "total_debt": 8377500000, "total_liabilities": 12441000000, "total_equity": 1834000000, "shares_outstanding": 133800000, "goodwill_and_intangibles": 3191400000 }, "cash_flow": { "operating_cash_flow": 107200000, "capital_expenditure": 190400000, "free_cash_flow": 297600000, "dividends_paid": null, "share_repurchases": -308800000, "shares_issued": null, "net_debt_issued": 50900000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }