{ "ticker": { "uuid": "8a7306c1-87c9-4521-8b83-5e5714e59ef5", "symbol": "CLMT", "name": "Calumet Specialty Products Partners", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/8a7306c1-87c9-4521-8b83-5e5714e59ef5/", "api_url": "https://sharemaestro.com/factors/api/tickers/8a7306c1-87c9-4521-8b83-5e5714e59ef5/" }, "latest_snapshot": { "ticker": { "uuid": "8a7306c1-87c9-4521-8b83-5e5714e59ef5", "symbol": "CLMT", "name": "Calumet Specialty Products Partners", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/8a7306c1-87c9-4521-8b83-5e5714e59ef5/", "api_url": "https://sharemaestro.com/factors/api/tickers/8a7306c1-87c9-4521-8b83-5e5714e59ef5/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.69, "value": 0.58, "quality": 0.57, "momentum": 0.58, "coverage": 0.788, "confidence": 0.755, "delta": -1 }, "headline_factors": { "price": 41.69, "market_cap": 3633164558.43, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": 0.181, "piotroski_f_score": 6, "momentum_12_1": 1.0794, "volatility_252d": 0.4512 }, "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": 0.029, "shareholder_yield": 0 }, "quality": { "roe": 0.181, "roic": -0.1122, "gross_margin": 0.0574, "fcf_margin": 0.0434, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0011, "eps_growth_1y": null, "fcf_growth_1y": 15.0354 }, "momentum": { "price_return_12m": 1.4713, "momentum_12_1": 1.0794, "relative_strength": 1.255 }, "scores": { "value_percentile": 0.58, "quality_percentile": 0.57, "momentum_percentile": 0.58, "growth_composite": 42, "yield_composite": 41, "overall_composite": 31, "os_score": 0.69, "factor_coverage": 0.788, "signal_confidence": 0.755 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 35.17, "os": 0.28, "value": 0.16, "quality": 0.29, "momentum": 0.95, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.181, "momentum_12_1": 1.3869 }, { "week_end_date": "2026-06-14", "price": 34.42, "os": 0.28, "value": 0.16, "quality": 0.3, "momentum": 0.94, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.181, "momentum_12_1": 1.074 }, { "week_end_date": "2026-06-21", "price": 32.64, "os": 0.78, "value": 0.63, "quality": 0.61, "momentum": 0.64, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.181, "momentum_12_1": 1.0904 }, { "week_end_date": "2026-06-28", "price": 35.08, "os": 0.61, "value": 0.55, "quality": 0.53, "momentum": 0.53, "confidence": 0.788, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.181, "momentum_12_1": 1.284 }, { "week_end_date": "2026-07-05", "price": 36.42, "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "confidence": 0.781, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.181, "momentum_12_1": 1.0615 }, { "week_end_date": "2026-07-12", "price": 39.47, "os": 0.54, "value": 0.5, "quality": 0.49, "momentum": 0.52, "confidence": 0.772, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.181, "momentum_12_1": 1.0513 }, { "week_end_date": "2026-07-19", "price": 42.83, "os": 0.68, "value": 0.58, "quality": 0.56, "momentum": 0.57, "confidence": 0.764, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.181, "momentum_12_1": 1.0223 }, { "week_end_date": "2026-07-26", "price": 41.69, "os": 0.69, "value": 0.58, "quality": 0.57, "momentum": 0.58, "confidence": 0.755, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": 0.181, "momentum_12_1": 1.0794 } ], "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": 4137100000, "cost_of_revenue": 3891400000, "gross_profit": 245700000, "ebit": 89600000, "ebitda": 238400000, "pretax_income": -126400000, "tax_provision": -92600000, "net_income": -33800000, "net_income_to_common": -33800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 857800000, "total_assets": 2688900000, "short_term_debt": 220400000, "long_term_debt": 2077300000, "total_debt": 2459100000, "total_liabilities": 3176000000, "total_equity": -732700000, "shares_outstanding": 86761139, "goodwill_and_intangibles": 149200000 }, "cash_flow": { "operating_cash_flow": 108900000, "capital_expenditure": 52300000, "free_cash_flow": 161200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4137100000, "cost_of_revenue": 3891400000, "gross_profit": 245700000, "ebit": 89600000, "ebitda": 238400000, "pretax_income": -126400000, "tax_provision": -92600000, "net_income": -33800000, "net_income_to_common": -33800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 857800000, "total_assets": 2688900000, "short_term_debt": 220400000, "long_term_debt": 2077300000, "total_debt": 2459100000, "total_liabilities": 3176000000, "total_equity": -732700000, "shares_outstanding": 86761139, "goodwill_and_intangibles": 149200000 }, "cash_flow": { "operating_cash_flow": 108900000, "capital_expenditure": 52300000, "free_cash_flow": 161200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4137100000, "cost_of_revenue": 3891400000, "gross_profit": 245700000, "ebit": 89600000, "ebitda": 238400000, "pretax_income": -126400000, "tax_provision": -92600000, "net_income": -33800000, "net_income_to_common": -33800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 857800000, "total_assets": 2688900000, "short_term_debt": 220400000, "long_term_debt": 2077300000, "total_debt": 2459100000, "total_liabilities": 3176000000, "total_equity": -732700000, "shares_outstanding": 86761139, "goodwill_and_intangibles": 149200000 }, "cash_flow": { "operating_cash_flow": 108900000, "capital_expenditure": 52300000, "free_cash_flow": 161200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4137100000, "cost_of_revenue": 3891400000, "gross_profit": 245700000, "ebit": 89600000, "ebitda": 238400000, "pretax_income": -126400000, "tax_provision": -92600000, "net_income": -33800000, "net_income_to_common": -33800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 857800000, "total_assets": 2688900000, "short_term_debt": 220400000, "long_term_debt": 2077300000, "total_debt": 2459100000, "total_liabilities": 3176000000, "total_equity": -732700000, "shares_outstanding": 86761139, "goodwill_and_intangibles": 149200000 }, "cash_flow": { "operating_cash_flow": 108900000, "capital_expenditure": 52300000, "free_cash_flow": 161200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4137100000, "cost_of_revenue": 3891400000, "gross_profit": 245700000, "ebit": 89600000, "ebitda": 238400000, "pretax_income": -126400000, "tax_provision": -92600000, "net_income": -33800000, "net_income_to_common": -33800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 857800000, "total_assets": 2688900000, "short_term_debt": 220400000, "long_term_debt": 2077300000, "total_debt": 2459100000, "total_liabilities": 3176000000, "total_equity": -732700000, "shares_outstanding": 86761139, "goodwill_and_intangibles": 149200000 }, "cash_flow": { "operating_cash_flow": 108900000, "capital_expenditure": 52300000, "free_cash_flow": 161200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4137100000, "cost_of_revenue": 3891400000, "gross_profit": 245700000, "ebit": 89600000, "ebitda": 238400000, "pretax_income": -126400000, "tax_provision": -92600000, "net_income": -33800000, "net_income_to_common": -33800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 857800000, "total_assets": 2688900000, "short_term_debt": 220400000, "long_term_debt": 2077300000, "total_debt": 2459100000, "total_liabilities": 3176000000, "total_equity": -732700000, "shares_outstanding": 86761139, "goodwill_and_intangibles": 149200000 }, "cash_flow": { "operating_cash_flow": 108900000, "capital_expenditure": 52300000, "free_cash_flow": 161200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23500000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4137100000, "cost_of_revenue": 3891400000, "gross_profit": 245700000, "ebit": 89600000, "ebitda": 238400000, "pretax_income": -126400000, "tax_provision": -92600000, "net_income": -33800000, "net_income_to_common": -33800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 857800000, "total_assets": 2688900000, "short_term_debt": 220400000, "long_term_debt": 2077300000, "total_debt": 381800000, "total_liabilities": 3176000000, "total_equity": -732700000, "shares_outstanding": 86761139, "goodwill_and_intangibles": 149200000 }, "cash_flow": { "operating_cash_flow": 108900000, "capital_expenditure": 52300000, "free_cash_flow": 161200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -23500000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4189400000, "cost_of_revenue": 3958600000, "gross_profit": 230800000, "ebit": 15500000, "ebitda": 164500000, "pretax_income": -221200000, "tax_provision": 800000, "net_income": -222000000, "net_income_to_common": -222000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38100000, "total_current_assets": 766000000, "total_assets": 2758200000, "short_term_debt": 126300000, "long_term_debt": 2064700000, "total_debt": 2373200000, "total_liabilities": 3224500000, "total_equity": -712800000, "shares_outstanding": 83146680, "goodwill_and_intangibles": 195800000 }, "cash_flow": { "operating_cash_flow": -46400000, "capital_expenditure": 76700000, "free_cash_flow": 30300000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 97700000 } } ], "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": 1029700000, "cost_of_revenue": 1117200000, "gross_profit": -87500000, "ebit": -388900000, "ebitda": -347500000, "pretax_income": -337800000, "tax_provision": -20800000, "net_income": -317000000, "net_income_to_common": -317000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138600000, "total_current_assets": 927900000, "total_assets": 2755000000, "short_term_debt": 32600000, "long_term_debt": 2299400000, "total_debt": 2495000000, "total_liabilities": 3547600000, "total_equity": -1043200000, "shares_outstanding": 86995431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -86200000, "capital_expenditure": 13200000, "free_cash_flow": -73000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 109000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1029700000, "cost_of_revenue": 1117200000, "gross_profit": -87500000, "ebit": -388900000, "ebitda": -347500000, "pretax_income": -337800000, "tax_provision": -20800000, "net_income": -317000000, "net_income_to_common": -317000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138600000, "total_current_assets": 927900000, "total_assets": 2755000000, "short_term_debt": 32600000, "long_term_debt": 2299400000, "total_debt": 2495000000, "total_liabilities": 3547600000, "total_equity": -1043200000, "shares_outstanding": 86995431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -86200000, "capital_expenditure": 13200000, "free_cash_flow": -73000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 109000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1029700000, "cost_of_revenue": 1117200000, "gross_profit": -87500000, "ebit": -388900000, "ebitda": -347500000, "pretax_income": -337800000, "tax_provision": -20800000, "net_income": -317000000, "net_income_to_common": -317000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138600000, "total_current_assets": 927900000, "total_assets": 2755000000, "short_term_debt": 32600000, "long_term_debt": 2299400000, "total_debt": 2495000000, "total_liabilities": 3547600000, "total_equity": -1043200000, "shares_outstanding": 86995431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -86200000, "capital_expenditure": 13200000, "free_cash_flow": -73000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 109000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1029700000, "cost_of_revenue": 1117200000, "gross_profit": -87500000, "ebit": -388900000, "ebitda": -347500000, "pretax_income": -337800000, "tax_provision": -20800000, "net_income": -317000000, "net_income_to_common": -317000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138600000, "total_current_assets": 927900000, "total_assets": 2755000000, "short_term_debt": 32600000, "long_term_debt": 2299400000, "total_debt": 2332000000, "total_liabilities": 3547600000, "total_equity": -1043200000, "shares_outstanding": 86995431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -86200000, "capital_expenditure": 13200000, "free_cash_flow": -73000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 109000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1029700000, "cost_of_revenue": 1117200000, "gross_profit": -87500000, "ebit": -388900000, "ebitda": -347500000, "pretax_income": -337800000, "tax_provision": -20800000, "net_income": -317000000, "net_income_to_common": -317000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138600000, "total_current_assets": 927900000, "total_assets": 2755000000, "short_term_debt": 32600000, "long_term_debt": 2299400000, "total_debt": 2332000000, "total_liabilities": 3547600000, "total_equity": -1043200000, "shares_outstanding": 86995431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -86200000, "capital_expenditure": 13200000, "free_cash_flow": -73000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 109000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1029700000, "cost_of_revenue": 1117200000, "gross_profit": -87500000, "ebit": -388900000, "ebitda": -347500000, "pretax_income": -337800000, "tax_provision": -20800000, "net_income": -317000000, "net_income_to_common": -317000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138600000, "total_current_assets": 927900000, "total_assets": 2755000000, "short_term_debt": 32600000, "long_term_debt": 2299400000, "total_debt": 2332000000, "total_liabilities": 3547600000, "total_equity": -1043200000, "shares_outstanding": 86995431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -86200000, "capital_expenditure": 13200000, "free_cash_flow": -73000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 109000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1029700000, "cost_of_revenue": 1117200000, "gross_profit": -87500000, "ebit": -171300000, "ebitda": -129900000, "pretax_income": -337800000, "tax_provision": -20800000, "net_income": -317000000, "net_income_to_common": -317000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138600000, "total_current_assets": 927900000, "total_assets": 2755000000, "short_term_debt": 32600000, "long_term_debt": 2299400000, "total_debt": 32600000, "total_liabilities": 3547600000, "total_equity": -1043200000, "shares_outstanding": 86995431, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -86200000, "capital_expenditure": 13200000, "free_cash_flow": -73000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 109000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1038599999, "cost_of_revenue": 1041599999, "gross_profit": -3000000, "ebit": -38300000, "ebitda": 6300000, "pretax_income": -89100000, "tax_provision": -51800000, "net_income": -37300000, "net_income_to_common": -37300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 857800000, "total_assets": 2688900000, "short_term_debt": 220400000, "long_term_debt": 2077300000, "total_debt": 2459100000, "total_liabilities": 3176000000, "total_equity": -732700000, "shares_outstanding": 86910580, "goodwill_and_intangibles": 149200000 }, "cash_flow": { "operating_cash_flow": 116500000, "capital_expenditure": 12700000, "free_cash_flow": 129200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -74100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1038599999, "cost_of_revenue": 1041599999, "gross_profit": -3000000, "ebit": -38300000, "ebitda": 6300000, "pretax_income": -89100000, "tax_provision": -51800000, "net_income": -37300000, "net_income_to_common": -37300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 857800000, "total_assets": 2688900000, "short_term_debt": 220400000, "long_term_debt": 2077300000, "total_debt": 2459100000, "total_liabilities": 3176000000, "total_equity": -732700000, "shares_outstanding": 86910580, "goodwill_and_intangibles": 149200000 }, "cash_flow": { "operating_cash_flow": 116500000, "capital_expenditure": 12700000, "free_cash_flow": 129200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -74100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1038599999, "cost_of_revenue": 1041599999, "gross_profit": -3000000, "ebit": -38300000, "ebitda": 6300000, "pretax_income": -89100000, "tax_provision": -51800000, "net_income": -37300000, "net_income_to_common": -37300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 857800000, "total_assets": 2688900000, "short_term_debt": 220400000, "long_term_debt": 2077300000, "total_debt": 2459100000, "total_liabilities": 3176000000, "total_equity": -732700000, "shares_outstanding": 86910580, "goodwill_and_intangibles": 149200000 }, "cash_flow": { "operating_cash_flow": 116500000, "capital_expenditure": 12700000, "free_cash_flow": 129200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -74100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1038599999, "cost_of_revenue": 1041599999, "gross_profit": -3000000, "ebit": -38300000, "ebitda": 6300000, "pretax_income": -89100000, "tax_provision": -51800000, "net_income": -37300000, "net_income_to_common": -37300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 857800000, "total_assets": 2688900000, "short_term_debt": 220400000, "long_term_debt": 2077300000, "total_debt": 2459100000, "total_liabilities": 3176000000, "total_equity": -732700000, "shares_outstanding": 86910580, "goodwill_and_intangibles": 149200000 }, "cash_flow": { "operating_cash_flow": 116500000, "capital_expenditure": 12700000, "free_cash_flow": 129200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -74100000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1038599999, "cost_of_revenue": 1041599999, "gross_profit": -3000000, "ebit": -38300000, "ebitda": 6300000, "pretax_income": -89100000, "tax_provision": -51800000, "net_income": -37300000, "net_income_to_common": -37300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125100000, "total_current_assets": 857800000, "total_assets": 2688900000, "short_term_debt": 220400000, "long_term_debt": 2077300000, "total_debt": 2459100000, "total_liabilities": 3176000000, "total_equity": -732700000, "shares_outstanding": 86910580, "goodwill_and_intangibles": 149200000 }, "cash_flow": { "operating_cash_flow": 116500000, "capital_expenditure": 12700000, "free_cash_flow": 129200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -74100000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "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": "2025-12-31" }, "schema": { "public_fields_only": true } }