{ "ticker": { "uuid": "862c3e2a-f621-4eec-9fa1-cddd2a3b1753", "symbol": "MERC", "name": "Mercer International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Paper & Paper Products", "page_url": "https://sharemaestro.com/factors/ticker/862c3e2a-f621-4eec-9fa1-cddd2a3b1753/", "api_url": "https://sharemaestro.com/factors/api/tickers/862c3e2a-f621-4eec-9fa1-cddd2a3b1753/" }, "latest_snapshot": { "ticker": { "uuid": "862c3e2a-f621-4eec-9fa1-cddd2a3b1753", "symbol": "MERC", "name": "Mercer International Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Paper & Paper Products", "page_url": "https://sharemaestro.com/factors/ticker/862c3e2a-f621-4eec-9fa1-cddd2a3b1753/", "api_url": "https://sharemaestro.com/factors/api/tickers/862c3e2a-f621-4eec-9fa1-cddd2a3b1753/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.51, "value": 0.49, "quality": 0.47, "momentum": 0.49, "coverage": 0.788, "confidence": 0.755, "delta": -2 }, "headline_factors": { "price": 0.67, "market_cap": 44945261.53, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.2234, "roe": 95.2593, "piotroski_f_score": 3, "momentum_12_1": -0.8289, "volatility_252d": 0.7776 }, "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": 0.0048, "shareholder_yield": 0.2234 }, "quality": { "roe": 95.2593, "roic": -0.2266, "gross_margin": -0.0373, "fcf_margin": 0.0041, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.0734, "eps_growth_1y": null, "fcf_growth_1y": -0.9626 }, "momentum": { "price_return_12m": -0.8306, "momentum_12_1": -0.8289, "relative_strength": -1.0468 }, "scores": { "value_percentile": 0.49, "quality_percentile": 0.47, "momentum_percentile": 0.49, "growth_composite": 51, "yield_composite": 50, "overall_composite": 49, "os_score": 0.51, "factor_coverage": 0.788, "signal_confidence": 0.755 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 0.84, "os": 0.56, "value": 0.52, "quality": 0.5, "momentum": 0.52, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0893, "roe": 95.2593, "momentum_12_1": -0.7257 }, { "week_end_date": "2026-06-14", "price": 0.9, "os": 0.55, "value": 0.51, "quality": 0.49, "momentum": 0.51, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0835, "roe": 95.2593, "momentum_12_1": -0.7347 }, { "week_end_date": "2026-06-21", "price": 0.86, "os": 0.56, "value": 0.52, "quality": 0.5, "momentum": 0.51, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0873, "roe": 95.2593, "momentum_12_1": -0.6921 }, { "week_end_date": "2026-06-28", "price": 0.68, "os": 0.54, "value": 0.51, "quality": 0.5, "momentum": 0.49, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.2212, "roe": 95.2593, "momentum_12_1": -0.735 }, { "week_end_date": "2026-07-05", "price": 0.78, "os": 0.74, "value": 0.61, "quality": 0.59, "momentum": 0.61, "confidence": 0.781, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1921, "roe": 95.2593, "momentum_12_1": -0.7742 }, { "week_end_date": "2026-07-12", "price": 0.64, "os": 0.42, "value": 0.45, "quality": 0.43, "momentum": 0.46, "confidence": 0.772, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.2336, "roe": 95.2593, "momentum_12_1": -0.7692 }, { "week_end_date": "2026-07-19", "price": 0.66, "os": 0.49, "value": 0.49, "quality": 0.47, "momentum": 0.48, "confidence": 0.764, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.2282, "roe": 95.2593, "momentum_12_1": -0.7481 }, { "week_end_date": "2026-07-26", "price": 0.67, "os": 0.51, "value": 0.49, "quality": 0.47, "momentum": 0.49, "confidence": 0.755, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.2234, "roe": 95.2593, "momentum_12_1": -0.8289 } ], "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": 1868070000, "cost_of_revenue": 1935698000, "gross_profit": -67628000, "ebit": -396377000, "ebitda": -236329000, "pretax_income": -511211000, "tax_provision": -13322000, "net_income": -497889000, "net_income_to_common": -497889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186805000, "total_current_assets": 865802000, "total_assets": 2041420000, "short_term_debt": 16761000, "long_term_debt": 1563935000, "total_debt": 1625763000, "total_liabilities": 1973360000, "total_equity": 68060000, "shares_outstanding": 66921000, "goodwill_and_intangibles": 26110000 }, "cash_flow": { "operating_cash_flow": 8587000, "capital_expenditure": 88583000, "free_cash_flow": 97170000, "dividends_paid": 10039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 89707000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1868070000, "cost_of_revenue": 1935698000, "gross_profit": -67628000, "ebit": -396377000, "ebitda": -236329000, "pretax_income": -511211000, "tax_provision": -13322000, "net_income": -497889000, "net_income_to_common": -497889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186805000, "total_current_assets": 865802000, "total_assets": 2041420000, "short_term_debt": 16761000, "long_term_debt": 1563935000, "total_debt": 1625763000, "total_liabilities": 1973360000, "total_equity": 68060000, "shares_outstanding": 66921000, "goodwill_and_intangibles": 26110000 }, "cash_flow": { "operating_cash_flow": 8587000, "capital_expenditure": 88583000, "free_cash_flow": 97170000, "dividends_paid": 10039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 89707000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1868070000, "cost_of_revenue": 1935698000, "gross_profit": -67628000, "ebit": -396377000, "ebitda": -236329000, "pretax_income": -511211000, "tax_provision": -13322000, "net_income": -497889000, "net_income_to_common": -497889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186805000, "total_current_assets": 865802000, "total_assets": 2041420000, "short_term_debt": 16761000, "long_term_debt": 1563935000, "total_debt": 1625763000, "total_liabilities": 1973360000, "total_equity": 68060000, "shares_outstanding": 66921000, "goodwill_and_intangibles": 26110000 }, "cash_flow": { "operating_cash_flow": 8587000, "capital_expenditure": 88583000, "free_cash_flow": 97170000, "dividends_paid": 10039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 89707000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1868070000, "cost_of_revenue": 1935698000, "gross_profit": -67628000, "ebit": -396377000, "ebitda": -236329000, "pretax_income": -511211000, "tax_provision": -13322000, "net_income": -497889000, "net_income_to_common": -497889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186805000, "total_current_assets": 865802000, "total_assets": 2041420000, "short_term_debt": 16761000, "long_term_debt": 1563935000, "total_debt": 1625763000, "total_liabilities": 1973360000, "total_equity": 68060000, "shares_outstanding": 66921000, "goodwill_and_intangibles": 26110000 }, "cash_flow": { "operating_cash_flow": 8587000, "capital_expenditure": 88583000, "free_cash_flow": 97170000, "dividends_paid": 10039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 89707000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1868070000, "cost_of_revenue": 1935698000, "gross_profit": -67628000, "ebit": -396377000, "ebitda": -236329000, "pretax_income": -511211000, "tax_provision": -13322000, "net_income": -497889000, "net_income_to_common": -497889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186805000, "total_current_assets": 865802000, "total_assets": 2041420000, "short_term_debt": 16761000, "long_term_debt": 1563935000, "total_debt": 1625763000, "total_liabilities": 1973360000, "total_equity": 68060000, "shares_outstanding": 66921000, "goodwill_and_intangibles": 26110000 }, "cash_flow": { "operating_cash_flow": 8587000, "capital_expenditure": 88583000, "free_cash_flow": 97170000, "dividends_paid": 10039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 89707000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1868070000, "cost_of_revenue": 1935698000, "gross_profit": -67628000, "ebit": -396377000, "ebitda": -236329000, "pretax_income": -511211000, "tax_provision": -13322000, "net_income": -497889000, "net_income_to_common": -497889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186805000, "total_current_assets": 865802000, "total_assets": 2041420000, "short_term_debt": 16761000, "long_term_debt": 1563935000, "total_debt": 1625763000, "total_liabilities": 1973360000, "total_equity": 68060000, "shares_outstanding": 66921000, "goodwill_and_intangibles": 26110000 }, "cash_flow": { "operating_cash_flow": 8587000, "capital_expenditure": 88583000, "free_cash_flow": 97170000, "dividends_paid": 10039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 89707000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1868070000, "cost_of_revenue": 1935698000, "gross_profit": -67628000, "ebit": -182067000, "ebitda": -22019000, "pretax_income": -511211000, "tax_provision": -13322000, "net_income": -497889000, "net_income_to_common": -497889000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186805000, "total_current_assets": 865802000, "total_assets": 2041420000, "short_term_debt": 16761000, "long_term_debt": 1563935000, "total_debt": 1609002000, "total_liabilities": 1973360000, "total_equity": 68060000, "shares_outstanding": 66921000, "goodwill_and_intangibles": 26110000 }, "cash_flow": { "operating_cash_flow": 8587000, "capital_expenditure": 88583000, "free_cash_flow": 97170000, "dividends_paid": 10039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 89707000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2043360000, "cost_of_revenue": 1853998000, "gross_profit": 189362000, "ebit": 22235000, "ebitda": 193028000, "pretax_income": -86915000, "tax_provision": -1774000, "net_income": -85141000, "net_income_to_common": -85141000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184925000, "total_current_assets": 910004000, "total_assets": 2262932000, "short_term_debt": 12289000, "long_term_debt": 1435187000, "total_debt": 1491068000, "total_liabilities": 1833157000, "total_equity": 429775000, "shares_outstanding": 66817000, "goodwill_and_intangibles": 49829000 }, "cash_flow": { "operating_cash_flow": 90204000, "capital_expenditure": 84318000, "free_cash_flow": 174522000, "dividends_paid": 20060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -127979000 } } ], "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": 489304000, "cost_of_revenue": 493651000, "gross_profit": -4347000, "ebit": -89274000, "ebitda": -48534000, "pretax_income": -60173000, "tax_provision": -8177000, "net_income": -51996000, "net_income_to_common": -51996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84541000, "total_current_assets": 834752000, "total_assets": 1963836000, "short_term_debt": 111315000, "long_term_debt": 1470026000, "total_debt": 1621390000, "total_liabilities": 1969374000, "total_equity": -5538000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 26247000 }, "cash_flow": { "operating_cash_flow": -85666000, "capital_expenditure": 13166000, "free_cash_flow": -72500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2285000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 489304000, "cost_of_revenue": 493651000, "gross_profit": -4347000, "ebit": -89274000, "ebitda": -48534000, "pretax_income": -60173000, "tax_provision": -8177000, "net_income": -51996000, "net_income_to_common": -51996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84541000, "total_current_assets": 834752000, "total_assets": 1963836000, "short_term_debt": 111315000, "long_term_debt": 1470026000, "total_debt": 1621390000, "total_liabilities": 1969374000, "total_equity": -5538000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 26247000 }, "cash_flow": { "operating_cash_flow": -85666000, "capital_expenditure": 13166000, "free_cash_flow": -72500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2285000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 489304000, "cost_of_revenue": 493651000, "gross_profit": -4347000, "ebit": -89274000, "ebitda": -48534000, "pretax_income": -60173000, "tax_provision": -8177000, "net_income": -51996000, "net_income_to_common": -51996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84541000, "total_current_assets": 834752000, "total_assets": 1963836000, "short_term_debt": 111315000, "long_term_debt": 1470026000, "total_debt": 1621390000, "total_liabilities": 1969374000, "total_equity": -5538000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 26247000 }, "cash_flow": { "operating_cash_flow": -85666000, "capital_expenditure": 13166000, "free_cash_flow": -72500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2285000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 489304000, "cost_of_revenue": 493651000, "gross_profit": -4347000, "ebit": -89274000, "ebitda": -48534000, "pretax_income": -60173000, "tax_provision": -8177000, "net_income": -51996000, "net_income_to_common": -51996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84541000, "total_current_assets": 834752000, "total_assets": 1963836000, "short_term_debt": 111315000, "long_term_debt": 1470026000, "total_debt": 1621390000, "total_liabilities": 1969374000, "total_equity": -5538000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 26247000 }, "cash_flow": { "operating_cash_flow": -85666000, "capital_expenditure": 13166000, "free_cash_flow": -72500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2285000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 489304000, "cost_of_revenue": 493651000, "gross_profit": -4347000, "ebit": -89274000, "ebitda": -48534000, "pretax_income": -60173000, "tax_provision": -8177000, "net_income": -51996000, "net_income_to_common": -51996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84541000, "total_current_assets": 834752000, "total_assets": 1963836000, "short_term_debt": 111315000, "long_term_debt": 1470026000, "total_debt": 1621390000, "total_liabilities": 1969374000, "total_equity": -5538000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 26247000 }, "cash_flow": { "operating_cash_flow": -85666000, "capital_expenditure": 13166000, "free_cash_flow": -72500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2285000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 489304000, "cost_of_revenue": 493651000, "gross_profit": -4347000, "ebit": -89274000, "ebitda": -48534000, "pretax_income": -60173000, "tax_provision": -8177000, "net_income": -51996000, "net_income_to_common": -51996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84541000, "total_current_assets": 834752000, "total_assets": 1963836000, "short_term_debt": 111315000, "long_term_debt": 1470026000, "total_debt": 1621390000, "total_liabilities": 1969374000, "total_equity": -5538000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 26247000 }, "cash_flow": { "operating_cash_flow": -85666000, "capital_expenditure": 13166000, "free_cash_flow": -72500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2285000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 489304000, "cost_of_revenue": 493651000, "gross_profit": -4347000, "ebit": -32892000, "ebitda": 7848000, "pretax_income": -60173000, "tax_provision": -8177000, "net_income": -51996000, "net_income_to_common": -51996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84541000, "total_current_assets": 834752000, "total_assets": 1963836000, "short_term_debt": 108339000, "long_term_debt": 1470026000, "total_debt": 1621390000, "total_liabilities": 1969374000, "total_equity": -5538000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 26247000 }, "cash_flow": { "operating_cash_flow": -85666000, "capital_expenditure": 13166000, "free_cash_flow": -72500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2285000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449504000, "cost_of_revenue": 486827000, "gross_profit": -37322999, "ebit": -276351000, "ebitda": -233693000, "pretax_income": -306113000, "tax_provision": 2587000, "net_income": -308700000, "net_income_to_common": -308700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186805000, "total_current_assets": 865802000, "total_assets": 2041420000, "short_term_debt": 16761000, "long_term_debt": 1563935000, "total_debt": 1625763000, "total_liabilities": 1973360000, "total_equity": 68060000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 26110000 }, "cash_flow": { "operating_cash_flow": 46156000, "capital_expenditure": 14153000, "free_cash_flow": 60309000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 52856000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449504000, "cost_of_revenue": 486827000, "gross_profit": -37322999, "ebit": -276351000, "ebitda": -233693000, "pretax_income": -306113000, "tax_provision": 2587000, "net_income": -308700000, "net_income_to_common": -308700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186805000, "total_current_assets": 865802000, "total_assets": 2041420000, "short_term_debt": 16761000, "long_term_debt": 1563935000, "total_debt": 1625763000, "total_liabilities": 1973360000, "total_equity": 68060000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 26110000 }, "cash_flow": { "operating_cash_flow": 46156000, "capital_expenditure": 14153000, "free_cash_flow": 60309000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 52856000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449504000, "cost_of_revenue": 486827000, "gross_profit": -37322999, "ebit": -276351000, "ebitda": -233693000, "pretax_income": -306113000, "tax_provision": 2587000, "net_income": -308700000, "net_income_to_common": -308700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186805000, "total_current_assets": 865802000, "total_assets": 2041420000, "short_term_debt": 16761000, "long_term_debt": 1563935000, "total_debt": 1625763000, "total_liabilities": 1973360000, "total_equity": 68060000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 26110000 }, "cash_flow": { "operating_cash_flow": 46156000, "capital_expenditure": 14153000, "free_cash_flow": 60309000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 52856000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449504000, "cost_of_revenue": 486827000, "gross_profit": -37322999, "ebit": -276351000, "ebitda": -233693000, "pretax_income": -306113000, "tax_provision": 2587000, "net_income": -308700000, "net_income_to_common": -308700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186805000, "total_current_assets": 865802000, "total_assets": 2041420000, "short_term_debt": 16761000, "long_term_debt": 1563935000, "total_debt": 1625763000, "total_liabilities": 1973360000, "total_equity": 68060000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 26110000 }, "cash_flow": { "operating_cash_flow": 46156000, "capital_expenditure": 14153000, "free_cash_flow": 60309000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 52856000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449504000, "cost_of_revenue": 486827000, "gross_profit": -37322999, "ebit": -276351000, "ebitda": -233693000, "pretax_income": -306113000, "tax_provision": 2587000, "net_income": -308700000, "net_income_to_common": -308700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186805000, "total_current_assets": 865802000, "total_assets": 2041420000, "short_term_debt": 16761000, "long_term_debt": 1563935000, "total_debt": 1625763000, "total_liabilities": 1973360000, "total_equity": 68060000, "shares_outstanding": 66963000, "goodwill_and_intangibles": 26110000 }, "cash_flow": { "operating_cash_flow": 46156000, "capital_expenditure": 14153000, "free_cash_flow": 60309000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 52856000 } } ] }, "strategy_matches": [ { "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/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }