{ "ticker": { "uuid": "877bc6f5-b5fd-4f30-bc15-f568d5bb4e1b", "symbol": "MBI", "name": "MBIA Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/877bc6f5-b5fd-4f30-bc15-f568d5bb4e1b/", "api_url": "https://sharemaestro.com/factors/api/tickers/877bc6f5-b5fd-4f30-bc15-f568d5bb4e1b/" }, "latest_snapshot": { "ticker": { "uuid": "877bc6f5-b5fd-4f30-bc15-f568d5bb4e1b", "symbol": "MBI", "name": "MBIA Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/877bc6f5-b5fd-4f30-bc15-f568d5bb4e1b/", "api_url": "https://sharemaestro.com/factors/api/tickers/877bc6f5-b5fd-4f30-bc15-f568d5bb4e1b/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.22, "value": 0.37, "quality": 0.36, "momentum": 0.37, "coverage": 0.848, "confidence": 0.812, "delta": 0 }, "headline_factors": { "price": 5.66, "market_cap": 288286660.74, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0094, "shareholder_yield": 0.0035, "roe": 0.0679, "piotroski_f_score": 5, "momentum_12_1": 0.3152, "volatility_252d": 0.4144 }, "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": 105.979, "earnings_yield": null, "fcf_yield": 0.0133, "shareholder_yield": 0.0035 }, "quality": { "roe": 0.0679, "roic": -0.1168, "gross_margin": 0.3778, "fcf_margin": 0.5333, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 1.093, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.1434, "momentum_12_1": 0.3152, "relative_strength": -0.0249 }, "scores": { "value_percentile": 0.37, "quality_percentile": 0.36, "momentum_percentile": 0.37, "growth_composite": 63, "yield_composite": 62, "overall_composite": 78, "os_score": 0.22, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.13, "os": 0.77, "value": 0.63, "quality": 0.61, "momentum": 0.63, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0032, "roe": 0.0679, "momentum_12_1": 0.286 }, { "week_end_date": "2026-06-14", "price": 6.17, "os": 0.77, "value": 0.63, "quality": 0.61, "momentum": 0.63, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0032, "roe": 0.0679, "momentum_12_1": 0.3724 }, { "week_end_date": "2026-06-21", "price": 6.08, "os": 0.4, "value": 0.45, "quality": 0.43, "momentum": 0.44, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0032, "roe": 0.0679, "momentum_12_1": 0.42 }, { "week_end_date": "2026-06-28", "price": 6.51, "os": 0.39, "value": 0.45, "quality": 0.43, "momentum": 0.43, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.003, "roe": 0.0679, "momentum_12_1": 0.3588 }, { "week_end_date": "2026-07-05", "price": 6.8, "os": 0.39, "value": 0.44, "quality": 0.43, "momentum": 0.44, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0029, "roe": 0.0679, "momentum_12_1": 0.39 }, { "week_end_date": "2026-07-12", "price": 6.38, "os": 0.25, "value": 0.38, "quality": 0.37, "momentum": 0.39, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0031, "roe": 0.0679, "momentum_12_1": 0.3928 }, { "week_end_date": "2026-07-19", "price": 6.54, "os": 0.22, "value": 0.37, "quality": 0.35, "momentum": 0.36, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.003, "roe": 0.0679, "momentum_12_1": 0.2693 }, { "week_end_date": "2026-07-26", "price": 5.66, "os": 0.22, "value": 0.37, "quality": 0.36, "momentum": 0.37, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0035, "roe": 0.0679, "momentum_12_1": 0.3152 } ], "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": 80000000, "cost_of_revenue": 68000000, "gross_profit": 12000000, "ebit": -181000000, "ebitda": 16000000, "pretax_income": -181000000, "tax_provision": -4000000, "net_income": -177000000, "net_income_to_common": -177000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 1686000000, "total_assets": 2013000000, "short_term_debt": 0, "long_term_debt": 3347000000, "total_debt": 3347000000, "total_liabilities": 4243000000, "total_equity": -2237000000, "shares_outstanding": 49278281, "goodwill_and_intangibles": 24000000 }, "cash_flow": { "operating_cash_flow": 38000000, "capital_expenditure": 0, "free_cash_flow": 38000000, "dividends_paid": 0, "share_repurchases": -7000000, "shares_issued": null, "net_debt_issued": -56000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 80000000, "cost_of_revenue": 68000000, "gross_profit": 12000000, "ebit": -181000000, "ebitda": 16000000, "pretax_income": -181000000, "tax_provision": -4000000, "net_income": -177000000, "net_income_to_common": -177000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 1686000000, "total_assets": 2013000000, "short_term_debt": 0, "long_term_debt": 3347000000, "total_debt": 3347000000, "total_liabilities": 4243000000, "total_equity": -2237000000, "shares_outstanding": 49278281, "goodwill_and_intangibles": 24000000 }, "cash_flow": { "operating_cash_flow": 38000000, "capital_expenditure": 0, "free_cash_flow": 38000000, "dividends_paid": 0, "share_repurchases": -7000000, "shares_issued": null, "net_debt_issued": -56000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 80000000, "cost_of_revenue": 68000000, "gross_profit": 12000000, "ebit": -181000000, "ebitda": 16000000, "pretax_income": -181000000, "tax_provision": -4000000, "net_income": -177000000, "net_income_to_common": -177000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 1686000000, "total_assets": 2013000000, "short_term_debt": 0, "long_term_debt": 3347000000, "total_debt": 3347000000, "total_liabilities": 4243000000, "total_equity": -2237000000, "shares_outstanding": 49278281, "goodwill_and_intangibles": 24000000 }, "cash_flow": { "operating_cash_flow": 38000000, "capital_expenditure": 0, "free_cash_flow": 38000000, "dividends_paid": 0, "share_repurchases": -7000000, "shares_issued": null, "net_debt_issued": -56000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 80000000, "cost_of_revenue": 68000000, "gross_profit": 12000000, "ebit": -181000000, "ebitda": 16000000, "pretax_income": -181000000, "tax_provision": -4000000, "net_income": -177000000, "net_income_to_common": -177000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 1686000000, "total_assets": 2013000000, "short_term_debt": 0, "long_term_debt": 3347000000, "total_debt": 3347000000, "total_liabilities": 4243000000, "total_equity": -2237000000, "shares_outstanding": 49278281, "goodwill_and_intangibles": 24000000 }, "cash_flow": { "operating_cash_flow": 38000000, "capital_expenditure": 0, "free_cash_flow": 38000000, "dividends_paid": 0, "share_repurchases": -7000000, "shares_issued": null, "net_debt_issued": -56000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 80000000, "cost_of_revenue": 68000000, "gross_profit": 12000000, "ebit": -181000000, "ebitda": 16000000, "pretax_income": -181000000, "tax_provision": -4000000, "net_income": -177000000, "net_income_to_common": -177000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 1686000000, "total_assets": 2013000000, "short_term_debt": 0, "long_term_debt": 3347000000, "total_debt": 3347000000, "total_liabilities": 4243000000, "total_equity": -2237000000, "shares_outstanding": 49278281, "goodwill_and_intangibles": 24000000 }, "cash_flow": { "operating_cash_flow": 38000000, "capital_expenditure": 0, "free_cash_flow": 38000000, "dividends_paid": 0, "share_repurchases": -7000000, "shares_issued": null, "net_debt_issued": -56000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 80000000, "cost_of_revenue": 68000000, "gross_profit": 12000000, "ebit": -181000000, "ebitda": 16000000, "pretax_income": -181000000, "tax_provision": -4000000, "net_income": -177000000, "net_income_to_common": -177000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 1686000000, "total_assets": 2013000000, "short_term_debt": 0, "long_term_debt": 3347000000, "total_debt": 3347000000, "total_liabilities": 4243000000, "total_equity": -2237000000, "shares_outstanding": 49278281, "goodwill_and_intangibles": 24000000 }, "cash_flow": { "operating_cash_flow": 38000000, "capital_expenditure": 0, "free_cash_flow": 38000000, "dividends_paid": 0, "share_repurchases": -7000000, "shares_issued": null, "net_debt_issued": -56000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 80000000, "cost_of_revenue": 68000000, "gross_profit": 12000000, "ebit": -181000000, "ebitda": 16000000, "pretax_income": -181000000, "tax_provision": -4000000, "net_income": -177000000, "net_income_to_common": -177000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 1686000000, "total_assets": 2013000000, "short_term_debt": 0, "long_term_debt": 3347000000, "total_debt": 3347000000, "total_liabilities": 4243000000, "total_equity": -2237000000, "shares_outstanding": 49278281, "goodwill_and_intangibles": 24000000 }, "cash_flow": { "operating_cash_flow": 38000000, "capital_expenditure": 0, "free_cash_flow": 38000000, "dividends_paid": 0, "share_repurchases": -7000000, "shares_issued": null, "net_debt_issued": -56000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 42000000, "cost_of_revenue": 188000000, "gross_profit": -146000000, "ebit": -232000000, "ebitda": -232000000, "pretax_income": -441000000, "tax_provision": 6000000, "net_income": -444000000, "net_income_to_common": -444000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87000000, "total_current_assets": 1142000000, "total_assets": 2168000000, "short_term_debt": 45000000, "long_term_debt": 3224000000, "total_debt": 3224000000, "total_liabilities": 4244000000, "total_equity": -2089000000, "shares_outstanding": 47436000, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": -176000000, "capital_expenditure": 0, "free_cash_flow": -176000000, "dividends_paid": 0, "share_repurchases": -4000000, "shares_issued": null, "net_debt_issued": -114000000 } } ], "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": 24000000, "cost_of_revenue": -3000000, "gross_profit": 27000000, "ebit": -41000000, "ebitda": 6000000, "pretax_income": -41000000, "tax_provision": -1000000, "net_income": -40000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72000000, "total_current_assets": 1662000000, "total_assets": 1979000000, "short_term_debt": null, "long_term_debt": 3382000000, "total_debt": 3382000000, "total_liabilities": 4257000000, "total_equity": -2283000000, "shares_outstanding": 49796216, "goodwill_and_intangibles": 23000000 }, "cash_flow": { "operating_cash_flow": -33000000, "capital_expenditure": 0, "free_cash_flow": -33000000, "dividends_paid": null, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": -2000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24000000, "cost_of_revenue": -3000000, "gross_profit": 27000000, "ebit": -41000000, "ebitda": 6000000, "pretax_income": -41000000, "tax_provision": -1000000, "net_income": -40000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72000000, "total_current_assets": 1662000000, "total_assets": 1979000000, "short_term_debt": null, "long_term_debt": 3382000000, "total_debt": 3382000000, "total_liabilities": 4257000000, "total_equity": -2283000000, "shares_outstanding": 49796216, "goodwill_and_intangibles": 23000000 }, "cash_flow": { "operating_cash_flow": -33000000, "capital_expenditure": 0, "free_cash_flow": -33000000, "dividends_paid": null, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": -2000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24000000, "cost_of_revenue": -3000000, "gross_profit": 27000000, "ebit": -41000000, "ebitda": 6000000, "pretax_income": -41000000, "tax_provision": -1000000, "net_income": -40000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72000000, "total_current_assets": 1662000000, "total_assets": 1979000000, "short_term_debt": null, "long_term_debt": 3382000000, "total_debt": 3382000000, "total_liabilities": 4257000000, "total_equity": -2283000000, "shares_outstanding": 49796216, "goodwill_and_intangibles": 23000000 }, "cash_flow": { "operating_cash_flow": -33000000, "capital_expenditure": 0, "free_cash_flow": -33000000, "dividends_paid": null, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": -2000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24000000, "cost_of_revenue": -3000000, "gross_profit": 27000000, "ebit": -41000000, "ebitda": 6000000, "pretax_income": -41000000, "tax_provision": -1000000, "net_income": -40000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72000000, "total_current_assets": 1662000000, "total_assets": 1979000000, "short_term_debt": null, "long_term_debt": 3382000000, "total_debt": 3382000000, "total_liabilities": 4257000000, "total_equity": -2283000000, "shares_outstanding": 49796216, "goodwill_and_intangibles": 23000000 }, "cash_flow": { "operating_cash_flow": -33000000, "capital_expenditure": 0, "free_cash_flow": -33000000, "dividends_paid": null, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": -2000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24000000, "cost_of_revenue": -3000000, "gross_profit": 27000000, "ebit": -41000000, "ebitda": 6000000, "pretax_income": -41000000, "tax_provision": -1000000, "net_income": -40000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72000000, "total_current_assets": 1662000000, "total_assets": 1979000000, "short_term_debt": null, "long_term_debt": 3382000000, "total_debt": 3382000000, "total_liabilities": 4257000000, "total_equity": -2283000000, "shares_outstanding": 49796216, "goodwill_and_intangibles": 23000000 }, "cash_flow": { "operating_cash_flow": -33000000, "capital_expenditure": 0, "free_cash_flow": -33000000, "dividends_paid": null, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": -2000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24000000, "cost_of_revenue": -3000000, "gross_profit": 27000000, "ebit": -41000000, "ebitda": 6000000, "pretax_income": -41000000, "tax_provision": -1000000, "net_income": -40000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72000000, "total_current_assets": 1662000000, "total_assets": 1979000000, "short_term_debt": null, "long_term_debt": 3382000000, "total_debt": 3382000000, "total_liabilities": 4257000000, "total_equity": -2283000000, "shares_outstanding": 49796216, "goodwill_and_intangibles": 23000000 }, "cash_flow": { "operating_cash_flow": -33000000, "capital_expenditure": 0, "free_cash_flow": -33000000, "dividends_paid": null, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": -2000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24000000, "cost_of_revenue": -3000000, "gross_profit": 27000000, "ebit": -41000000, "ebitda": 6000000, "pretax_income": -41000000, "tax_provision": -1000000, "net_income": -40000000, "net_income_to_common": -40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 72000000, "total_current_assets": 1662000000, "total_assets": 1979000000, "short_term_debt": null, "long_term_debt": 3382000000, "total_debt": 3382000000, "total_liabilities": 4257000000, "total_equity": -2283000000, "shares_outstanding": 49796216, "goodwill_and_intangibles": 23000000 }, "cash_flow": { "operating_cash_flow": -33000000, "capital_expenditure": 0, "free_cash_flow": -33000000, "dividends_paid": null, "share_repurchases": -1000000, "shares_issued": null, "net_debt_issued": -2000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28000000, "cost_of_revenue": 99000000, "gross_profit": -71000000, "ebit": -56000000, "ebitda": -8000000, "pretax_income": -56000000, "tax_provision": -4000000, "net_income": -51000000, "net_income_to_common": -51000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 1686000000, "total_assets": 2013000000, "short_term_debt": 0, "long_term_debt": 3347000000, "total_debt": 3347000000, "total_liabilities": 4243000000, "total_equity": -2237000000, "shares_outstanding": 49278281, "goodwill_and_intangibles": 24000000 }, "cash_flow": { "operating_cash_flow": -10000000, "capital_expenditure": 0, "free_cash_flow": -10000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -47000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28000000, "cost_of_revenue": 99000000, "gross_profit": -71000000, "ebit": -56000000, "ebitda": -8000000, "pretax_income": -56000000, "tax_provision": -4000000, "net_income": -51000000, "net_income_to_common": -51000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 1686000000, "total_assets": 2013000000, "short_term_debt": 0, "long_term_debt": 3347000000, "total_debt": 3347000000, "total_liabilities": 4243000000, "total_equity": -2237000000, "shares_outstanding": 49278281, "goodwill_and_intangibles": 24000000 }, "cash_flow": { "operating_cash_flow": -10000000, "capital_expenditure": 0, "free_cash_flow": -10000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -47000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28000000, "cost_of_revenue": 99000000, "gross_profit": -71000000, "ebit": -56000000, "ebitda": -8000000, "pretax_income": -56000000, "tax_provision": -4000000, "net_income": -51000000, "net_income_to_common": -51000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 1686000000, "total_assets": 2013000000, "short_term_debt": 0, "long_term_debt": 3347000000, "total_debt": 3347000000, "total_liabilities": 4243000000, "total_equity": -2237000000, "shares_outstanding": 49278281, "goodwill_and_intangibles": 24000000 }, "cash_flow": { "operating_cash_flow": -10000000, "capital_expenditure": 0, "free_cash_flow": -10000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -47000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28000000, "cost_of_revenue": 99000000, "gross_profit": -71000000, "ebit": -56000000, "ebitda": -8000000, "pretax_income": -56000000, "tax_provision": -4000000, "net_income": -51000000, "net_income_to_common": -51000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 1686000000, "total_assets": 2013000000, "short_term_debt": 0, "long_term_debt": 3347000000, "total_debt": 3347000000, "total_liabilities": 4243000000, "total_equity": -2237000000, "shares_outstanding": 49278281, "goodwill_and_intangibles": 24000000 }, "cash_flow": { "operating_cash_flow": -10000000, "capital_expenditure": 0, "free_cash_flow": -10000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -47000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28000000, "cost_of_revenue": 99000000, "gross_profit": -71000000, "ebit": -56000000, "ebitda": -8000000, "pretax_income": -56000000, "tax_provision": -4000000, "net_income": -51000000, "net_income_to_common": -51000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71000000, "total_current_assets": 1686000000, "total_assets": 2013000000, "short_term_debt": 0, "long_term_debt": 3347000000, "total_debt": 3347000000, "total_liabilities": 4243000000, "total_equity": -2237000000, "shares_outstanding": 49278281, "goodwill_and_intangibles": 24000000 }, "cash_flow": { "operating_cash_flow": -10000000, "capital_expenditure": 0, "free_cash_flow": -10000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -47000000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "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": 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 } }