{ "ticker": { "uuid": "8902787b-d38b-4118-9f24-c84d609b3c5f", "symbol": "JBGS", "name": "JBG SMITH Properties", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/8902787b-d38b-4118-9f24-c84d609b3c5f/", "api_url": "https://sharemaestro.com/factors/api/tickers/8902787b-d38b-4118-9f24-c84d609b3c5f/" }, "latest_snapshot": { "ticker": { "uuid": "8902787b-d38b-4118-9f24-c84d609b3c5f", "symbol": "JBGS", "name": "JBG SMITH Properties", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/8902787b-d38b-4118-9f24-c84d609b3c5f/", "api_url": "https://sharemaestro.com/factors/api/tickers/8902787b-d38b-4118-9f24-c84d609b3c5f/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.36, "value": 0.7, "quality": 0.14, "momentum": 0.16, "coverage": 0.909, "confidence": 0.881, "delta": -3 }, "headline_factors": { "price": 14.88, "market_cap": 866847717.6, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0478, "shareholder_yield": 0.417, "roe": -0.0983, "piotroski_f_score": 4, "momentum_12_1": -0.1863, "volatility_252d": 0.2988 }, "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": 20.9376, "earnings_yield": null, "fcf_yield": 0.0475, "shareholder_yield": 0.417 }, "quality": { "roe": -0.0983, "roic": -0.0019, "gross_margin": 0.3504, "fcf_margin": 0.3623, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": -0.0331, "eps_growth_1y": null, "fcf_growth_1y": -0.3984 }, "momentum": { "price_return_12m": -0.1449, "momentum_12_1": -0.1863, "relative_strength": -0.2939 }, "scores": { "value_percentile": 0.7, "quality_percentile": 0.14, "momentum_percentile": 0.16, "growth_composite": 80, "yield_composite": 3, "overall_composite": 64, "os_score": 0.36, "factor_coverage": 0.909, "signal_confidence": 0.881 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.89, "os": 0.39, "value": 0.69, "quality": 0.17, "momentum": 0.19, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.4167, "roe": -0.0983, "momentum_12_1": -0.1035 }, { "week_end_date": "2026-06-14", "price": 14.72, "os": 0.4, "value": 0.7, "quality": 0.16, "momentum": 0.19, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.4215, "roe": -0.0983, "momentum_12_1": -0.1913 }, { "week_end_date": "2026-06-21", "price": 14.16, "os": 0.37, "value": 0.7, "quality": 0.16, "momentum": 0.14, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.4382, "roe": -0.0983, "momentum_12_1": -0.1545 }, { "week_end_date": "2026-06-28", "price": 14.99, "os": 0.41, "value": 0.69, "quality": 0.16, "momentum": 0.24, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.4139, "roe": -0.0983, "momentum_12_1": -0.1261 }, { "week_end_date": "2026-07-05", "price": 15.47, "os": 0.4, "value": 0.69, "quality": 0.17, "momentum": 0.22, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.4011, "roe": -0.0983, "momentum_12_1": -0.0917 }, { "week_end_date": "2026-07-12", "price": 14.54, "os": 0.33, "value": 0.7, "quality": 0.17, "momentum": 0.09, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.4267, "roe": -0.0983, "momentum_12_1": -0.1693 }, { "week_end_date": "2026-07-19", "price": 14.88, "os": 0.36, "value": 0.7, "quality": 0.14, "momentum": 0.16, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.417, "roe": -0.0983, "momentum_12_1": -0.1863 } ], "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": 498598000, "cost_of_revenue": 570705000, "gross_profit": -72107000, "ebit": -20236000, "ebitda": 169828000, "pretax_income": -171891000, "tax_provision": -3830000, "net_income": -139063000, "net_income_to_common": -139063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75270000, "total_current_assets": 317639000, "total_assets": 4388191000, "short_term_debt": 205000000, "long_term_debt": 2297566000, "total_debt": 2543330000, "total_liabilities": 2719259000, "total_equity": 1157590000, "shares_outstanding": 67361000, "goodwill_and_intangibles": 30333000 }, "cash_flow": { "operating_cash_flow": 73257000, "capital_expenditure": 122272000, "free_cash_flow": 195529000, "dividends_paid": 48434000, "share_repurchases": -443654000, "shares_issued": null, "net_debt_issued": -104701000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 498598000, "cost_of_revenue": 570705000, "gross_profit": -72107000, "ebit": -20236000, "ebitda": 169828000, "pretax_income": -171891000, "tax_provision": -3830000, "net_income": -139063000, "net_income_to_common": -139063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75270000, "total_current_assets": 317639000, "total_assets": 4388191000, "short_term_debt": 205000000, "long_term_debt": 2297566000, "total_debt": 2543330000, "total_liabilities": 2719259000, "total_equity": 1157590000, "shares_outstanding": 67361000, "goodwill_and_intangibles": 30333000 }, "cash_flow": { "operating_cash_flow": 73257000, "capital_expenditure": 122272000, "free_cash_flow": 195529000, "dividends_paid": 48434000, "share_repurchases": -443654000, "shares_issued": null, "net_debt_issued": -104701000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 498598000, "cost_of_revenue": 570705000, "gross_profit": -72107000, "ebit": -20236000, "ebitda": 169828000, "pretax_income": -171891000, "tax_provision": -3830000, "net_income": -139063000, "net_income_to_common": -139063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75270000, "total_current_assets": 317639000, "total_assets": 4388191000, "short_term_debt": 205000000, "long_term_debt": 2297566000, "total_debt": 2543330000, "total_liabilities": 2719259000, "total_equity": 1157590000, "shares_outstanding": 67361000, "goodwill_and_intangibles": 30333000 }, "cash_flow": { "operating_cash_flow": 73257000, "capital_expenditure": 122272000, "free_cash_flow": 195529000, "dividends_paid": 48434000, "share_repurchases": -443654000, "shares_issued": null, "net_debt_issued": -104701000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 498598000, "cost_of_revenue": 570705000, "gross_profit": -72107000, "ebit": -20236000, "ebitda": 169828000, "pretax_income": -171891000, "tax_provision": -3830000, "net_income": -139063000, "net_income_to_common": -139063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75270000, "total_current_assets": 317639000, "total_assets": 4388191000, "short_term_debt": 205000000, "long_term_debt": 2297566000, "total_debt": 2543330000, "total_liabilities": 2719259000, "total_equity": 1157590000, "shares_outstanding": 67361000, "goodwill_and_intangibles": 30333000 }, "cash_flow": { "operating_cash_flow": 73257000, "capital_expenditure": 122272000, "free_cash_flow": 195529000, "dividends_paid": 48434000, "share_repurchases": -443654000, "shares_issued": null, "net_debt_issued": -104701000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 498598000, "cost_of_revenue": 570705000, "gross_profit": -72107000, "ebit": -20236000, "ebitda": 169828000, "pretax_income": -171891000, "tax_provision": -3830000, "net_income": -139063000, "net_income_to_common": -139063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75270000, "total_current_assets": 317639000, "total_assets": 4388191000, "short_term_debt": 205000000, "long_term_debt": 2297566000, "total_debt": 2543330000, "total_liabilities": 2719259000, "total_equity": 1157590000, "shares_outstanding": 67361000, "goodwill_and_intangibles": 30333000 }, "cash_flow": { "operating_cash_flow": 73257000, "capital_expenditure": 122272000, "free_cash_flow": 195529000, "dividends_paid": 48434000, "share_repurchases": -443654000, "shares_issued": null, "net_debt_issued": -104701000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 498598000, "cost_of_revenue": 570705000, "gross_profit": -72107000, "ebit": -20236000, "ebitda": 169828000, "pretax_income": -171891000, "tax_provision": -3830000, "net_income": -139063000, "net_income_to_common": -139063000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75270000, "total_current_assets": 317639000, "total_assets": 4388191000, "short_term_debt": 205000000, "long_term_debt": 2297566000, "total_debt": 2543330000, "total_liabilities": 2719259000, "total_equity": 1157590000, "shares_outstanding": 67361000, "goodwill_and_intangibles": 30333000 }, "cash_flow": { "operating_cash_flow": 73257000, "capital_expenditure": 122272000, "free_cash_flow": 195529000, "dividends_paid": 48434000, "share_repurchases": -443654000, "shares_issued": null, "net_debt_issued": -104701000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 547312000, "cost_of_revenue": 273479000, "gross_profit": 273833000, "ebit": 6263000, "ebitda": 214443000, "pretax_income": -176991000, "tax_provision": 762000, "net_income": -143526000, "net_income_to_common": -143526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145804000, "total_current_assets": 387657000, "total_assets": 5020540000, "short_term_debt": 85000000, "long_term_debt": 2485026000, "total_debt": 2618329000, "total_liabilities": 2787850000, "total_equity": 1809058000, "shares_outstanding": 88330000, "goodwill_and_intangibles": 47000000 }, "cash_flow": { "operating_cash_flow": 129393000, "capital_expenditure": 218029000, "free_cash_flow": 347422000, "dividends_paid": 62007000, "share_repurchases": -170770000, "shares_issued": null, "net_debt_issued": 12941000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 547312000, "cost_of_revenue": 273479000, "gross_profit": 273833000, "ebit": 6263000, "ebitda": 214443000, "pretax_income": -176991000, "tax_provision": 762000, "net_income": -143526000, "net_income_to_common": -143526000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145804000, "total_current_assets": 387657000, "total_assets": 5020540000, "short_term_debt": 85000000, "long_term_debt": 2485026000, "total_debt": 2618329000, "total_liabilities": 2787850000, "total_equity": 1809058000, "shares_outstanding": 88330000, "goodwill_and_intangibles": 47000000 }, "cash_flow": { "operating_cash_flow": 129393000, "capital_expenditure": 218029000, "free_cash_flow": 347422000, "dividends_paid": 62007000, "share_repurchases": -170770000, "shares_issued": null, "net_debt_issued": 12941000 } } ], "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": 127602000, "cost_of_revenue": 138874000, "gross_profit": -11272000, "ebit": 12193000, "ebitda": 57498000, "pretax_income": -23040000, "tax_provision": 7000, "net_income": -18697000, "net_income_to_common": -18697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79780000, "total_current_assets": 334311000, "total_assets": 4335794000, "short_term_debt": 230000000, "long_term_debt": 2298767000, "total_debt": 2570562000, "total_liabilities": 2701079000, "total_equity": 1139895000, "shares_outstanding": 59073000, "goodwill_and_intangibles": 29422000 }, "cash_flow": { "operating_cash_flow": 3409000, "capital_expenditure": 23236000, "free_cash_flow": 26645000, "dividends_paid": 10417000, "share_repurchases": -25401000, "shares_issued": 238000, "net_debt_issued": 25047000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 127602000, "cost_of_revenue": 138874000, "gross_profit": -11272000, "ebit": 12193000, "ebitda": 57498000, "pretax_income": -23040000, "tax_provision": 7000, "net_income": -18697000, "net_income_to_common": -18697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79780000, "total_current_assets": 334311000, "total_assets": 4335794000, "short_term_debt": 230000000, "long_term_debt": 2298767000, "total_debt": 2570562000, "total_liabilities": 2701079000, "total_equity": 1139895000, "shares_outstanding": 59073000, "goodwill_and_intangibles": 29422000 }, "cash_flow": { "operating_cash_flow": 3409000, "capital_expenditure": 23236000, "free_cash_flow": 26645000, "dividends_paid": 10417000, "share_repurchases": -25401000, "shares_issued": 238000, "net_debt_issued": 25047000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 127602000, "cost_of_revenue": 138874000, "gross_profit": -11272000, "ebit": 12193000, "ebitda": 57498000, "pretax_income": -23040000, "tax_provision": 7000, "net_income": -18697000, "net_income_to_common": -18697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79780000, "total_current_assets": 334311000, "total_assets": 4335794000, "short_term_debt": 230000000, "long_term_debt": 2298767000, "total_debt": 2570562000, "total_liabilities": 2701079000, "total_equity": 1139895000, "shares_outstanding": 59073000, "goodwill_and_intangibles": 29422000 }, "cash_flow": { "operating_cash_flow": 3409000, "capital_expenditure": 23236000, "free_cash_flow": 26645000, "dividends_paid": 10417000, "share_repurchases": -25401000, "shares_issued": 238000, "net_debt_issued": 25047000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 127602000, "cost_of_revenue": 138874000, "gross_profit": -11272000, "ebit": 12193000, "ebitda": 57498000, "pretax_income": -23040000, "tax_provision": 7000, "net_income": -18697000, "net_income_to_common": -18697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79780000, "total_current_assets": 334311000, "total_assets": 4335794000, "short_term_debt": 230000000, "long_term_debt": 2298767000, "total_debt": 2570562000, "total_liabilities": 2701079000, "total_equity": 1139895000, "shares_outstanding": 59073000, "goodwill_and_intangibles": 29422000 }, "cash_flow": { "operating_cash_flow": 3409000, "capital_expenditure": 23236000, "free_cash_flow": 26645000, "dividends_paid": 10417000, "share_repurchases": -25401000, "shares_issued": 238000, "net_debt_issued": 25047000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 127602000, "cost_of_revenue": 138874000, "gross_profit": -11272000, "ebit": 12193000, "ebitda": 57498000, "pretax_income": -23040000, "tax_provision": 7000, "net_income": -18697000, "net_income_to_common": -18697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79780000, "total_current_assets": 334311000, "total_assets": 4335794000, "short_term_debt": 230000000, "long_term_debt": 2298767000, "total_debt": 2570562000, "total_liabilities": 2701079000, "total_equity": 1139895000, "shares_outstanding": 59073000, "goodwill_and_intangibles": 29422000 }, "cash_flow": { "operating_cash_flow": 3409000, "capital_expenditure": 23236000, "free_cash_flow": 26645000, "dividends_paid": 10417000, "share_repurchases": -25401000, "shares_issued": 238000, "net_debt_issued": 25047000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 127602000, "cost_of_revenue": 138874000, "gross_profit": -11272000, "ebit": 12193000, "ebitda": 57498000, "pretax_income": -23040000, "tax_provision": 7000, "net_income": -18697000, "net_income_to_common": -18697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79780000, "total_current_assets": 263511000, "total_assets": 4335794000, "short_term_debt": 230000000, "long_term_debt": 2298767000, "total_debt": 2570562000, "total_liabilities": 2701079000, "total_equity": 1139895000, "shares_outstanding": 59073000, "goodwill_and_intangibles": 29422000 }, "cash_flow": { "operating_cash_flow": 3409000, "capital_expenditure": 23236000, "free_cash_flow": 26645000, "dividends_paid": 10417000, "share_repurchases": -25401000, "shares_issued": 238000, "net_debt_issued": 25047000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 127563000, "cost_of_revenue": 65497000, "gross_profit": 62066000, "ebit": -27357000, "ebitda": 21233000, "pretax_income": -60643000, "tax_provision": -4473000, "net_income": -45547000, "net_income_to_common": -45547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75270000, "total_current_assets": 317639000, "total_assets": 4388191000, "short_term_debt": 205000000, "long_term_debt": 2297566000, "total_debt": 2543330000, "total_liabilities": 2719259000, "total_equity": 1157590000, "shares_outstanding": 59346000, "goodwill_and_intangibles": 30333000 }, "cash_flow": { "operating_cash_flow": 32396000, "capital_expenditure": 33326000, "free_cash_flow": 65722000, "dividends_paid": 10384000, "share_repurchases": -7870000, "shares_issued": 147000, "net_debt_issued": 45419000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 127563000, "cost_of_revenue": 65497000, "gross_profit": 62066000, "ebit": -27357000, "ebitda": 21233000, "pretax_income": -60643000, "tax_provision": -4473000, "net_income": -45547000, "net_income_to_common": -45547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75270000, "total_current_assets": 317639000, "total_assets": 4388191000, "short_term_debt": 205000000, "long_term_debt": 2297566000, "total_debt": 2543330000, "total_liabilities": 2719259000, "total_equity": 1157590000, "shares_outstanding": 59346000, "goodwill_and_intangibles": 30333000 }, "cash_flow": { "operating_cash_flow": 32396000, "capital_expenditure": 33326000, "free_cash_flow": 65722000, "dividends_paid": 10384000, "share_repurchases": -7870000, "shares_issued": 147000, "net_debt_issued": 45419000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 127563000, "cost_of_revenue": 65497000, "gross_profit": 62066000, "ebit": -27357000, "ebitda": 21233000, "pretax_income": -60643000, "tax_provision": -4473000, "net_income": -45547000, "net_income_to_common": -45547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75270000, "total_current_assets": 317639000, "total_assets": 4388191000, "short_term_debt": 205000000, "long_term_debt": 2297566000, "total_debt": 2543330000, "total_liabilities": 2719259000, "total_equity": 1157590000, "shares_outstanding": 59346000, "goodwill_and_intangibles": 30333000 }, "cash_flow": { "operating_cash_flow": 32396000, "capital_expenditure": 33326000, "free_cash_flow": 65722000, "dividends_paid": 10384000, "share_repurchases": -7870000, "shares_issued": 147000, "net_debt_issued": 45419000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 127563000, "cost_of_revenue": 65497000, "gross_profit": 62066000, "ebit": -27357000, "ebitda": 21233000, "pretax_income": -60643000, "tax_provision": -4473000, "net_income": -45547000, "net_income_to_common": -45547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75270000, "total_current_assets": 317639000, "total_assets": 4388191000, "short_term_debt": 205000000, "long_term_debt": 2297566000, "total_debt": 2543330000, "total_liabilities": 2719259000, "total_equity": 1157590000, "shares_outstanding": 59346000, "goodwill_and_intangibles": 30333000 }, "cash_flow": { "operating_cash_flow": 32396000, "capital_expenditure": 33326000, "free_cash_flow": 65722000, "dividends_paid": 10384000, "share_repurchases": -7870000, "shares_issued": 147000, "net_debt_issued": 45419000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 127563000, "cost_of_revenue": 385031000, "gross_profit": -257468000, "ebit": -3189000, "ebitda": 37992000, "pretax_income": -60643000, "tax_provision": -4473000, "net_income": -45547000, "net_income_to_common": -45547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75270000, "total_current_assets": 317639000, "total_assets": 4388191000, "short_term_debt": 205000000, "long_term_debt": 2297566000, "total_debt": 2543330000, "total_liabilities": 2719259000, "total_equity": 1157590000, "shares_outstanding": 59346000, "goodwill_and_intangibles": 30333000 }, "cash_flow": { "operating_cash_flow": 32396000, "capital_expenditure": 33326000, "free_cash_flow": 65722000, "dividends_paid": 10384000, "share_repurchases": -7870000, "shares_issued": 147000, "net_debt_issued": 45419000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 127563000, "cost_of_revenue": 385031000, "gross_profit": -257468000, "ebit": -3189000, "ebitda": 37992000, "pretax_income": -60643000, "tax_provision": -4473000, "net_income": -45547000, "net_income_to_common": -45547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75270000, "total_current_assets": 317639000, "total_assets": 4388191000, "short_term_debt": 205000000, "long_term_debt": 2297566000, "total_debt": 2543330000, "total_liabilities": 2719259000, "total_equity": 1157590000, "shares_outstanding": 59346000, "goodwill_and_intangibles": 30333000 }, "cash_flow": { "operating_cash_flow": 32396000, "capital_expenditure": 33326000, "free_cash_flow": 65722000, "dividends_paid": 10384000, "share_repurchases": -7870000, "shares_issued": 147000, "net_debt_issued": 45419000 } } ] }, "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }