{ "ticker": { "uuid": "8525148b-d546-4fd1-85af-bbb689255bd7", "symbol": "MRNA", "name": "Moderna Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/8525148b-d546-4fd1-85af-bbb689255bd7/", "api_url": "https://sharemaestro.com/factors/api/tickers/8525148b-d546-4fd1-85af-bbb689255bd7/" }, "latest_snapshot": { "ticker": { "uuid": "8525148b-d546-4fd1-85af-bbb689255bd7", "symbol": "MRNA", "name": "Moderna Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Biotechnology", "page_url": "https://sharemaestro.com/factors/ticker/8525148b-d546-4fd1-85af-bbb689255bd7/", "api_url": "https://sharemaestro.com/factors/api/tickers/8525148b-d546-4fd1-85af-bbb689255bd7/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.17, "value": 0.21, "quality": 0.02, "momentum": 0.89, "coverage": 0.818, "confidence": 0.784, "delta": 0 }, "headline_factors": { "price": 54.07, "market_cap": 21454233024.13, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0024, "roe": -0.4312, "piotroski_f_score": 3, "momentum_12_1": 0.9698, "volatility_252d": 0.7088 }, "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": null, "earnings_yield": null, "fcf_yield": -0.0628, "shareholder_yield": -0.0024 }, "quality": { "roe": -0.4312, "roic": -0.3442, "gross_margin": -0.1389, "fcf_margin": -0.5879, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.2912, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.5833, "momentum_12_1": 0.9698, "relative_strength": 0.3671 }, "scores": { "value_percentile": 0.21, "quality_percentile": 0.02, "momentum_percentile": 0.89, "growth_composite": 88, "yield_composite": 89, "overall_composite": 83, "os_score": 0.17, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 47.44, "os": 0.19, "value": 0.24, "quality": 0.02, "momentum": 0.89, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0027, "roe": -0.4312, "momentum_12_1": 0.9792 }, { "week_end_date": "2026-06-14", "price": 49.91, "os": 0.17, "value": 0.23, "quality": 0.02, "momentum": 0.84, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0026, "roe": -0.4312, "momentum_12_1": 0.8388 }, { "week_end_date": "2026-06-21", "price": 63.96, "os": 0.19, "value": 0.21, "quality": 0.03, "momentum": 0.93, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.002, "roe": -0.4312, "momentum_12_1": 0.81 }, { "week_end_date": "2026-06-28", "price": 67.27, "os": 0.16, "value": 0.21, "quality": 0.02, "momentum": 0.85, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0019, "roe": -0.4312, "momentum_12_1": 0.7375 }, { "week_end_date": "2026-07-05", "price": 79.76, "os": 0.17, "value": 0.19, "quality": 0.02, "momentum": 0.93, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0016, "roe": -0.4312, "momentum_12_1": 0.5559 }, { "week_end_date": "2026-07-12", "price": 68.27, "os": 0.19, "value": 0.21, "quality": 0.03, "momentum": 0.92, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0019, "roe": -0.4312, "momentum_12_1": 0.4837 }, { "week_end_date": "2026-07-19", "price": 61.82, "os": 0.17, "value": 0.2, "quality": 0.02, "momentum": 0.93, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0021, "roe": -0.4312, "momentum_12_1": 1.0461 }, { "week_end_date": "2026-07-26", "price": 54.07, "os": 0.17, "value": 0.21, "quality": 0.02, "momentum": 0.89, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0024, "roe": -0.4312, "momentum_12_1": 0.9698 } ], "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": 1944000000, "cost_of_revenue": 868000000, "gross_profit": 1076000000, "ebit": -2768000000, "ebitda": -2553000000, "pretax_income": -2768000000, "tax_provision": 54000000, "net_income": -2822000000, "net_income_to_common": -2822000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2595000000, "total_current_assets": 6544000000, "total_assets": 12338000000, "short_term_debt": 42000000, "long_term_debt": 590000000, "total_debt": 1916000000, "total_liabilities": 3688000000, "total_equity": 8650000000, "shares_outstanding": 389000000, "goodwill_and_intangibles": 97000000 }, "cash_flow": { "operating_cash_flow": -1873000000, "capital_expenditure": 192000000, "free_cash_flow": -1681000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 35000000, "net_debt_issued": 578000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1944000000, "cost_of_revenue": 868000000, "gross_profit": 1076000000, "ebit": -2768000000, "ebitda": -2553000000, "pretax_income": -2768000000, "tax_provision": 54000000, "net_income": -2822000000, "net_income_to_common": -2822000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2595000000, "total_current_assets": 6544000000, "total_assets": 12338000000, "short_term_debt": 42000000, "long_term_debt": 590000000, "total_debt": 1916000000, "total_liabilities": 3688000000, "total_equity": 8650000000, "shares_outstanding": 389000000, "goodwill_and_intangibles": 97000000 }, "cash_flow": { "operating_cash_flow": -1873000000, "capital_expenditure": 192000000, "free_cash_flow": -1681000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 35000000, "net_debt_issued": 578000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1944000000, "cost_of_revenue": 868000000, "gross_profit": 1076000000, "ebit": -2768000000, "ebitda": -2553000000, "pretax_income": -2768000000, "tax_provision": 54000000, "net_income": -2822000000, "net_income_to_common": -2822000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2595000000, "total_current_assets": 6544000000, "total_assets": 12338000000, "short_term_debt": 42000000, "long_term_debt": 590000000, "total_debt": 1916000000, "total_liabilities": 3688000000, "total_equity": 8650000000, "shares_outstanding": 389000000, "goodwill_and_intangibles": 97000000 }, "cash_flow": { "operating_cash_flow": -1873000000, "capital_expenditure": 192000000, "free_cash_flow": -1681000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 35000000, "net_debt_issued": 578000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1944000000, "cost_of_revenue": 868000000, "gross_profit": 1076000000, "ebit": -2768000000, "ebitda": -2553000000, "pretax_income": -2768000000, "tax_provision": 54000000, "net_income": -2822000000, "net_income_to_common": -2822000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2595000000, "total_current_assets": 6544000000, "total_assets": 12338000000, "short_term_debt": 42000000, "long_term_debt": 590000000, "total_debt": 1916000000, "total_liabilities": 3688000000, "total_equity": 8650000000, "shares_outstanding": 389000000, "goodwill_and_intangibles": 97000000 }, "cash_flow": { "operating_cash_flow": -1873000000, "capital_expenditure": 192000000, "free_cash_flow": -1681000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 35000000, "net_debt_issued": 578000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1944000000, "cost_of_revenue": 868000000, "gross_profit": 1076000000, "ebit": -2768000000, "ebitda": -2553000000, "pretax_income": -2768000000, "tax_provision": 54000000, "net_income": -2822000000, "net_income_to_common": -2822000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2595000000, "total_current_assets": 6544000000, "total_assets": 12338000000, "short_term_debt": 42000000, "long_term_debt": 590000000, "total_debt": 1916000000, "total_liabilities": 3688000000, "total_equity": 8650000000, "shares_outstanding": 389000000, "goodwill_and_intangibles": 97000000 }, "cash_flow": { "operating_cash_flow": -1873000000, "capital_expenditure": 192000000, "free_cash_flow": -1681000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 35000000, "net_debt_issued": 578000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1944000000, "cost_of_revenue": 868000000, "gross_profit": 1076000000, "ebit": -2768000000, "ebitda": -2553000000, "pretax_income": -2768000000, "tax_provision": 54000000, "net_income": -2822000000, "net_income_to_common": -2822000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2595000000, "total_current_assets": 6544000000, "total_assets": 12338000000, "short_term_debt": 42000000, "long_term_debt": 590000000, "total_debt": 1916000000, "total_liabilities": 3688000000, "total_equity": 8650000000, "shares_outstanding": 389000000, "goodwill_and_intangibles": 97000000 }, "cash_flow": { "operating_cash_flow": -1873000000, "capital_expenditure": 192000000, "free_cash_flow": -1681000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 35000000, "net_debt_issued": 578000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1944000000, "cost_of_revenue": 868000000, "gross_profit": 1076000000, "ebit": -2768000000, "ebitda": -2553000000, "pretax_income": -2768000000, "tax_provision": 54000000, "net_income": -2822000000, "net_income_to_common": -2822000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2595000000, "total_current_assets": 6544000000, "total_assets": 12338000000, "short_term_debt": 42000000, "long_term_debt": 590000000, "total_debt": 1916000000, "total_liabilities": 3688000000, "total_equity": 8650000000, "shares_outstanding": 389000000, "goodwill_and_intangibles": 97000000 }, "cash_flow": { "operating_cash_flow": -1873000000, "capital_expenditure": 192000000, "free_cash_flow": -1681000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 35000000, "net_debt_issued": 578000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3199000000, "cost_of_revenue": 1464000000, "gross_profit": 1735000000, "ebit": -3583000000, "ebitda": -3394000000, "pretax_income": -3607000000, "tax_provision": -46000000, "net_income": -3561000000, "net_income_to_common": -3561000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1927000000, "total_current_assets": 8099000000, "total_assets": 14142000000, "short_term_debt": 37000000, "long_term_debt": null, "total_debt": 747000000, "total_liabilities": 3241000000, "total_equity": 10901000000, "shares_outstanding": 384000000, "goodwill_and_intangibles": 92000000 }, "cash_flow": { "operating_cash_flow": -3004000000, "capital_expenditure": 1051000000, "free_cash_flow": -1953000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 66000000, "net_debt_issued": null } } ], "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": 389000000, "cost_of_revenue": 955000000, "gross_profit": -566000000, "ebit": -1317000000, "ebitda": -1258000000, "pretax_income": -1334000000, "tax_provision": 9000000, "net_income": -1343000000, "net_income_to_common": -1343000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1908000000, "total_current_assets": 5770000000, "total_assets": 11488000000, "short_term_debt": 50000000, "long_term_debt": 590000000, "total_debt": 1298000000, "total_liabilities": 4080000000, "total_equity": 7408000000, "shares_outstanding": 395000000, "goodwill_and_intangibles": 168000000 }, "cash_flow": { "operating_cash_flow": -630000000, "capital_expenditure": 62000000, "free_cash_flow": -568000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19000000, "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": 389000000, "cost_of_revenue": 955000000, "gross_profit": -566000000, "ebit": -1317000000, "ebitda": -1258000000, "pretax_income": -1334000000, "tax_provision": 9000000, "net_income": -1343000000, "net_income_to_common": -1343000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1908000000, "total_current_assets": 5770000000, "total_assets": 11488000000, "short_term_debt": 50000000, "long_term_debt": 590000000, "total_debt": 1298000000, "total_liabilities": 4080000000, "total_equity": 7408000000, "shares_outstanding": 395000000, "goodwill_and_intangibles": 168000000 }, "cash_flow": { "operating_cash_flow": -630000000, "capital_expenditure": 62000000, "free_cash_flow": -568000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19000000, "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": 389000000, "cost_of_revenue": 955000000, "gross_profit": -566000000, "ebit": -1317000000, "ebitda": -1258000000, "pretax_income": -1334000000, "tax_provision": 9000000, "net_income": -1343000000, "net_income_to_common": -1343000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1908000000, "total_current_assets": 5770000000, "total_assets": 11488000000, "short_term_debt": 50000000, "long_term_debt": 590000000, "total_debt": 1298000000, "total_liabilities": 4080000000, "total_equity": 7408000000, "shares_outstanding": 395000000, "goodwill_and_intangibles": 168000000 }, "cash_flow": { "operating_cash_flow": -630000000, "capital_expenditure": 62000000, "free_cash_flow": -568000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19000000, "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": 389000000, "cost_of_revenue": 955000000, "gross_profit": -566000000, "ebit": -1317000000, "ebitda": -1258000000, "pretax_income": -1334000000, "tax_provision": 9000000, "net_income": -1343000000, "net_income_to_common": -1343000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1908000000, "total_current_assets": 5770000000, "total_assets": 11488000000, "short_term_debt": 50000000, "long_term_debt": 590000000, "total_debt": 1298000000, "total_liabilities": 4080000000, "total_equity": 7408000000, "shares_outstanding": 395000000, "goodwill_and_intangibles": 168000000 }, "cash_flow": { "operating_cash_flow": -630000000, "capital_expenditure": 62000000, "free_cash_flow": -568000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19000000, "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": 389000000, "cost_of_revenue": 955000000, "gross_profit": -566000000, "ebit": -1317000000, "ebitda": -1258000000, "pretax_income": -1334000000, "tax_provision": 9000000, "net_income": -1343000000, "net_income_to_common": -1343000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1908000000, "total_current_assets": 5770000000, "total_assets": 11488000000, "short_term_debt": 50000000, "long_term_debt": 590000000, "total_debt": 1298000000, "total_liabilities": 4080000000, "total_equity": 7408000000, "shares_outstanding": 395000000, "goodwill_and_intangibles": 168000000 }, "cash_flow": { "operating_cash_flow": -630000000, "capital_expenditure": 62000000, "free_cash_flow": -568000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19000000, "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": 389000000, "cost_of_revenue": 955000000, "gross_profit": -566000000, "ebit": -1317000000, "ebitda": -1258000000, "pretax_income": -1334000000, "tax_provision": 9000000, "net_income": -1343000000, "net_income_to_common": -1343000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1908000000, "total_current_assets": 5770000000, "total_assets": 11488000000, "short_term_debt": 50000000, "long_term_debt": 590000000, "total_debt": 1298000000, "total_liabilities": 4080000000, "total_equity": 7408000000, "shares_outstanding": 395000000, "goodwill_and_intangibles": 168000000 }, "cash_flow": { "operating_cash_flow": -630000000, "capital_expenditure": 62000000, "free_cash_flow": -568000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19000000, "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": 389000000, "cost_of_revenue": 955000000, "gross_profit": -566000000, "ebit": -1388000000, "ebitda": -1329000000, "pretax_income": -1334000000, "tax_provision": 9000000, "net_income": -1343000000, "net_income_to_common": -1343000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1908000000, "total_current_assets": 5770000000, "total_assets": 11488000000, "short_term_debt": 50000000, "long_term_debt": 590000000, "total_debt": 1298000000, "total_liabilities": 4080000000, "total_equity": 7408000000, "shares_outstanding": 395000000, "goodwill_and_intangibles": 168000000 }, "cash_flow": { "operating_cash_flow": -630000000, "capital_expenditure": 62000000, "free_cash_flow": -568000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 19000000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 678000000, "cost_of_revenue": 452000000, "gross_profit": 226000000, "ebit": -799000000, "ebitda": -732000000, "pretax_income": -799000000, "tax_provision": 27000000, "net_income": -826000000, "net_income_to_common": -826000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2595000000, "total_current_assets": 6544000000, "total_assets": 12338000000, "short_term_debt": 42000000, "long_term_debt": 590000000, "total_debt": 1916000000, "total_liabilities": 3688000000, "total_equity": 8650000000, "shares_outstanding": 392000000, "goodwill_and_intangibles": 97000000 }, "cash_flow": { "operating_cash_flow": 951000000, "capital_expenditure": 39000000, "free_cash_flow": 990000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16000000, "net_debt_issued": -566000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 678000000, "cost_of_revenue": 452000000, "gross_profit": 226000000, "ebit": -799000000, "ebitda": -732000000, "pretax_income": -799000000, "tax_provision": 27000000, "net_income": -826000000, "net_income_to_common": -826000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2595000000, "total_current_assets": 6544000000, "total_assets": 12338000000, "short_term_debt": 42000000, "long_term_debt": 590000000, "total_debt": 1916000000, "total_liabilities": 3688000000, "total_equity": 8650000000, "shares_outstanding": 392000000, "goodwill_and_intangibles": 97000000 }, "cash_flow": { "operating_cash_flow": 951000000, "capital_expenditure": 39000000, "free_cash_flow": 990000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16000000, "net_debt_issued": -566000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 678000000, "cost_of_revenue": 452000000, "gross_profit": 226000000, "ebit": -799000000, "ebitda": -732000000, "pretax_income": -799000000, "tax_provision": 27000000, "net_income": -826000000, "net_income_to_common": -826000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2595000000, "total_current_assets": 6544000000, "total_assets": 12338000000, "short_term_debt": 42000000, "long_term_debt": 590000000, "total_debt": 1916000000, "total_liabilities": 3688000000, "total_equity": 8650000000, "shares_outstanding": 392000000, "goodwill_and_intangibles": 97000000 }, "cash_flow": { "operating_cash_flow": 951000000, "capital_expenditure": 39000000, "free_cash_flow": 990000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16000000, "net_debt_issued": -566000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 678000000, "cost_of_revenue": 452000000, "gross_profit": 226000000, "ebit": -799000000, "ebitda": -732000000, "pretax_income": -799000000, "tax_provision": 27000000, "net_income": -826000000, "net_income_to_common": -826000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2595000000, "total_current_assets": 6544000000, "total_assets": 12338000000, "short_term_debt": 42000000, "long_term_debt": 590000000, "total_debt": 1916000000, "total_liabilities": 3688000000, "total_equity": 8650000000, "shares_outstanding": 392000000, "goodwill_and_intangibles": 97000000 }, "cash_flow": { "operating_cash_flow": 951000000, "capital_expenditure": 39000000, "free_cash_flow": 990000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16000000, "net_debt_issued": -566000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 678000000, "cost_of_revenue": 452000000, "gross_profit": 226000000, "ebit": -799000000, "ebitda": -732000000, "pretax_income": -799000000, "tax_provision": 27000000, "net_income": -826000000, "net_income_to_common": -826000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2595000000, "total_current_assets": 6544000000, "total_assets": 12338000000, "short_term_debt": 42000000, "long_term_debt": 590000000, "total_debt": 1916000000, "total_liabilities": 3688000000, "total_equity": 8650000000, "shares_outstanding": 392000000, "goodwill_and_intangibles": 97000000 }, "cash_flow": { "operating_cash_flow": 951000000, "capital_expenditure": 39000000, "free_cash_flow": 990000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 16000000, "net_debt_issued": -566000000 } } ] }, "strategy_matches": [ { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }