{ "ticker": { "uuid": "90d32573-cd3d-4835-84b1-b77b9c370edc", "symbol": "NGVT", "name": "Ingevity Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/90d32573-cd3d-4835-84b1-b77b9c370edc/", "api_url": "https://sharemaestro.com/factors/api/tickers/90d32573-cd3d-4835-84b1-b77b9c370edc/" }, "latest_snapshot": { "ticker": { "uuid": "90d32573-cd3d-4835-84b1-b77b9c370edc", "symbol": "NGVT", "name": "Ingevity Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/90d32573-cd3d-4835-84b1-b77b9c370edc/", "api_url": "https://sharemaestro.com/factors/api/tickers/90d32573-cd3d-4835-84b1-b77b9c370edc/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.32, "value": 0.26, "quality": 0.24, "momentum": 0.88, "coverage": 0.848, "confidence": 0.812, "delta": 0 }, "headline_factors": { "price": 73.26, "market_cap": 2547374009.4, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0046, "shareholder_yield": 0.0216, "roe": -3.2853, "piotroski_f_score": 6, "momentum_12_1": 0.6621, "volatility_252d": 0.4513 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 216.1798, "earnings_yield": null, "fcf_yield": 0.0979, "shareholder_yield": 0.0216 }, "quality": { "roe": -3.2853, "roic": -0.0534, "gross_margin": 0.393, "fcf_margin": 0.2987, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.1029, "eps_growth_1y": null, "fcf_growth_1y": 0.5259 }, "momentum": { "price_return_12m": 0.5789, "momentum_12_1": 0.6621, "relative_strength": 0.4106 }, "scores": { "value_percentile": 0.26, "quality_percentile": 0.24, "momentum_percentile": 0.88, "growth_composite": 84, "yield_composite": 26, "overall_composite": 68, "os_score": 0.32, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 65.99, "os": 0.37, "value": 0.28, "quality": 0.27, "momentum": 0.87, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0239, "roe": -3.2853, "momentum_12_1": 0.7986 }, { "week_end_date": "2026-06-14", "price": 71.98, "os": 0.34, "value": 0.26, "quality": 0.24, "momentum": 0.9, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0219, "roe": -3.2853, "momentum_12_1": 0.6087 }, { "week_end_date": "2026-06-21", "price": 73.41, "os": 0.34, "value": 0.26, "quality": 0.25, "momentum": 0.88, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0215, "roe": -3.2853, "momentum_12_1": 0.6139 }, { "week_end_date": "2026-06-28", "price": 77.12, "os": 0.36, "value": 0.26, "quality": 0.25, "momentum": 0.94, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0205, "roe": -3.2853, "momentum_12_1": 0.5641 }, { "week_end_date": "2026-07-05", "price": 72.49, "os": 0.32, "value": 0.27, "quality": 0.25, "momentum": 0.85, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0218, "roe": -3.2853, "momentum_12_1": 0.4112 }, { "week_end_date": "2026-07-12", "price": 72.07, "os": 0.27, "value": 0.27, "quality": 0.25, "momentum": 0.78, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0219, "roe": -3.2853, "momentum_12_1": 0.5135 }, { "week_end_date": "2026-07-19", "price": 76.53, "os": 0.32, "value": 0.26, "quality": 0.24, "momentum": 0.88, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0206, "roe": -3.2853, "momentum_12_1": 0.5903 }, { "week_end_date": "2026-07-26", "price": 73.26, "os": 0.32, "value": 0.26, "quality": 0.24, "momentum": 0.88, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0216, "roe": -3.2853, "momentum_12_1": 0.6621 } ], "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": 1167600000, "cost_of_revenue": 706100000, "gross_profit": 461500000, "ebit": -69000000, "ebitda": 37400000, "pretax_income": -142100000, "tax_provision": 8199999, "net_income": -167100000, "net_income_to_common": -167100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78100000, "total_current_assets": 391300000, "total_assets": 1651100000, "short_term_debt": 58900000, "long_term_debt": 1161400000, "total_debt": 1242700000, "total_liabilities": 1621400000, "total_equity": 29700000, "shares_outstanding": 36200000, "goodwill_and_intangibles": 180400000 }, "cash_flow": { "operating_cash_flow": 331200000, "capital_expenditure": 57700000, "free_cash_flow": 388900000, "dividends_paid": null, "share_repurchases": -56300000, "shares_issued": 1400000, "net_debt_issued": -192300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1167600000, "cost_of_revenue": 706100000, "gross_profit": 461500000, "ebit": -69000000, "ebitda": 37400000, "pretax_income": -142100000, "tax_provision": 8199999, "net_income": -167100000, "net_income_to_common": -167100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78100000, "total_current_assets": 391300000, "total_assets": 1651100000, "short_term_debt": 58900000, "long_term_debt": 1161400000, "total_debt": 1242700000, "total_liabilities": 1621400000, "total_equity": 29700000, "shares_outstanding": 36200000, "goodwill_and_intangibles": 180400000 }, "cash_flow": { "operating_cash_flow": 331200000, "capital_expenditure": 57700000, "free_cash_flow": 388900000, "dividends_paid": null, "share_repurchases": -56300000, "shares_issued": 1400000, "net_debt_issued": -192300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1167600000, "cost_of_revenue": 706100000, "gross_profit": 461500000, "ebit": -69000000, "ebitda": 37400000, "pretax_income": -142100000, "tax_provision": 8199999, "net_income": -167100000, "net_income_to_common": -167100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78100000, "total_current_assets": 391300000, "total_assets": 1651100000, "short_term_debt": 58900000, "long_term_debt": 1161400000, "total_debt": 1242700000, "total_liabilities": 1621400000, "total_equity": 29700000, "shares_outstanding": 36200000, "goodwill_and_intangibles": 180400000 }, "cash_flow": { "operating_cash_flow": 331200000, "capital_expenditure": 57700000, "free_cash_flow": 388900000, "dividends_paid": null, "share_repurchases": -56300000, "shares_issued": 1400000, "net_debt_issued": -192300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1167600000, "cost_of_revenue": 706100000, "gross_profit": 461500000, "ebit": -69000000, "ebitda": 37400000, "pretax_income": -142100000, "tax_provision": 8199999, "net_income": -167100000, "net_income_to_common": -167100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78100000, "total_current_assets": 391300000, "total_assets": 1651100000, "short_term_debt": 58900000, "long_term_debt": 1161400000, "total_debt": 1242700000, "total_liabilities": 1621400000, "total_equity": 29700000, "shares_outstanding": 36200000, "goodwill_and_intangibles": 180400000 }, "cash_flow": { "operating_cash_flow": 331200000, "capital_expenditure": 57700000, "free_cash_flow": 388900000, "dividends_paid": null, "share_repurchases": -56300000, "shares_issued": 1400000, "net_debt_issued": -192300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1167600000, "cost_of_revenue": 706100000, "gross_profit": 461500000, "ebit": -69000000, "ebitda": 37400000, "pretax_income": -142100000, "tax_provision": 8199999, "net_income": -167100000, "net_income_to_common": -167100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78100000, "total_current_assets": 391300000, "total_assets": 1651100000, "short_term_debt": 58900000, "long_term_debt": 1161400000, "total_debt": 1242700000, "total_liabilities": 1621400000, "total_equity": 29700000, "shares_outstanding": 36200000, "goodwill_and_intangibles": 180400000 }, "cash_flow": { "operating_cash_flow": 331200000, "capital_expenditure": 57700000, "free_cash_flow": 388900000, "dividends_paid": null, "share_repurchases": -56300000, "shares_issued": 1400000, "net_debt_issued": -192300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1167600000, "cost_of_revenue": 706100000, "gross_profit": 461500000, "ebit": -69000000, "ebitda": 37400000, "pretax_income": -142100000, "tax_provision": 8199999, "net_income": -167100000, "net_income_to_common": -167100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78100000, "total_current_assets": 391300000, "total_assets": 1651100000, "short_term_debt": 58900000, "long_term_debt": 1161400000, "total_debt": 1242700000, "total_liabilities": 1621400000, "total_equity": 29700000, "shares_outstanding": 36200000, "goodwill_and_intangibles": 180400000 }, "cash_flow": { "operating_cash_flow": 331200000, "capital_expenditure": 57700000, "free_cash_flow": 388900000, "dividends_paid": null, "share_repurchases": -56300000, "shares_issued": 1400000, "net_debt_issued": -192300000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1167600000, "cost_of_revenue": 706100000, "gross_profit": 461500000, "ebit": -69000000, "ebitda": 37400000, "pretax_income": -142100000, "tax_provision": 8199999, "net_income": -167100000, "net_income_to_common": -167100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78100000, "total_current_assets": 391300000, "total_assets": 1651100000, "short_term_debt": 58900000, "long_term_debt": 1161400000, "total_debt": 1242700000, "total_liabilities": 1621400000, "total_equity": 29700000, "shares_outstanding": 36200000, "goodwill_and_intangibles": 180400000 }, "cash_flow": { "operating_cash_flow": 331200000, "capital_expenditure": 57700000, "free_cash_flow": 388900000, "dividends_paid": null, "share_repurchases": -56300000, "shares_issued": 1400000, "net_debt_issued": -192300000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1406400000, "cost_of_revenue": 951700000, "gross_profit": 454700000, "ebit": -437800000, "ebitda": -329500000, "pretax_income": -535600000, "tax_provision": -105300000, "net_income": -430300000, "net_income_to_common": -430300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68000000, "total_current_assets": 493200000, "total_assets": 2022600000, "short_term_debt": 78200000, "long_term_debt": 1339700000, "total_debt": 1454700000, "total_liabilities": 1827400000, "total_equity": 195200000, "shares_outstanding": 36323000, "goodwill_and_intangibles": 499100000 }, "cash_flow": { "operating_cash_flow": 128600000, "capital_expenditure": 77600000, "free_cash_flow": 206200000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -66100000 } } ], "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": 258000000, "cost_of_revenue": 141600000, "gross_profit": 116400000, "ebit": 46100000, "ebitda": 68800000, "pretax_income": 30200000, "tax_provision": 6800000, "net_income": 59800000, "net_income_to_common": 59800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95400000, "total_current_assets": 581800000, "total_assets": 1650200000, "short_term_debt": 135200000, "long_term_debt": 1082400000, "total_debt": 1244700000, "total_liabilities": 1611300000, "total_equity": 38900000, "shares_outstanding": 36000000, "goodwill_and_intangibles": 172300000 }, "cash_flow": { "operating_cash_flow": -2000000, "capital_expenditure": 10300000, "free_cash_flow": 8300000, "dividends_paid": null, "share_repurchases": -52300000, "shares_issued": 3300000, "net_debt_issued": -4200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 258000000, "cost_of_revenue": 141600000, "gross_profit": 116400000, "ebit": 46100000, "ebitda": 68800000, "pretax_income": 30200000, "tax_provision": 6800000, "net_income": 59800000, "net_income_to_common": 59800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95400000, "total_current_assets": 581800000, "total_assets": 1650200000, "short_term_debt": 135200000, "long_term_debt": 1082400000, "total_debt": 1244700000, "total_liabilities": 1611300000, "total_equity": 38900000, "shares_outstanding": 36000000, "goodwill_and_intangibles": 172300000 }, "cash_flow": { "operating_cash_flow": -2000000, "capital_expenditure": 10300000, "free_cash_flow": 8300000, "dividends_paid": null, "share_repurchases": -52300000, "shares_issued": 3300000, "net_debt_issued": -4200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 258000000, "cost_of_revenue": 141600000, "gross_profit": 116400000, "ebit": 46100000, "ebitda": 68800000, "pretax_income": 30200000, "tax_provision": 6800000, "net_income": 59800000, "net_income_to_common": 59800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95400000, "total_current_assets": 581800000, "total_assets": 1650200000, "short_term_debt": 135200000, "long_term_debt": 1082400000, "total_debt": 1244700000, "total_liabilities": 1611300000, "total_equity": 38900000, "shares_outstanding": 36000000, "goodwill_and_intangibles": 172300000 }, "cash_flow": { "operating_cash_flow": -2000000, "capital_expenditure": 10300000, "free_cash_flow": 8300000, "dividends_paid": null, "share_repurchases": -52300000, "shares_issued": 3300000, "net_debt_issued": -4200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 258000000, "cost_of_revenue": 141600000, "gross_profit": 116400000, "ebit": 46100000, "ebitda": 68800000, "pretax_income": 30200000, "tax_provision": 6800000, "net_income": 59800000, "net_income_to_common": 59800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95400000, "total_current_assets": 581800000, "total_assets": 1650200000, "short_term_debt": 135200000, "long_term_debt": 1082400000, "total_debt": 1244700000, "total_liabilities": 1611300000, "total_equity": 38900000, "shares_outstanding": 36000000, "goodwill_and_intangibles": 172300000 }, "cash_flow": { "operating_cash_flow": -2000000, "capital_expenditure": 10300000, "free_cash_flow": 8300000, "dividends_paid": null, "share_repurchases": -52300000, "shares_issued": 3300000, "net_debt_issued": -4200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 258000000, "cost_of_revenue": 141600000, "gross_profit": 116400000, "ebit": 46100000, "ebitda": 68800000, "pretax_income": 30200000, "tax_provision": 6800000, "net_income": 59800000, "net_income_to_common": 59800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95400000, "total_current_assets": 581800000, "total_assets": 1650200000, "short_term_debt": 135200000, "long_term_debt": 1082400000, "total_debt": 1244700000, "total_liabilities": 1611300000, "total_equity": 38900000, "shares_outstanding": 36000000, "goodwill_and_intangibles": 172300000 }, "cash_flow": { "operating_cash_flow": -2000000, "capital_expenditure": 10300000, "free_cash_flow": 8300000, "dividends_paid": null, "share_repurchases": -52300000, "shares_issued": 3300000, "net_debt_issued": -4200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 258000000, "cost_of_revenue": 141600000, "gross_profit": 116400000, "ebit": 46100000, "ebitda": 68800000, "pretax_income": 30200000, "tax_provision": 6800000, "net_income": 59800000, "net_income_to_common": 59800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95400000, "total_current_assets": 581800000, "total_assets": 1650200000, "short_term_debt": 135200000, "long_term_debt": 1082400000, "total_debt": 1244700000, "total_liabilities": 1611300000, "total_equity": 38900000, "shares_outstanding": 36000000, "goodwill_and_intangibles": 172300000 }, "cash_flow": { "operating_cash_flow": -2000000, "capital_expenditure": 10300000, "free_cash_flow": 8300000, "dividends_paid": null, "share_repurchases": -52300000, "shares_issued": 3300000, "net_debt_issued": -4200000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 258000000, "cost_of_revenue": 141600000, "gross_profit": 116400000, "ebit": 69000000, "ebitda": 91700000, "pretax_income": 30200000, "tax_provision": 6800000, "net_income": 59800000, "net_income_to_common": 59800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95400000, "total_current_assets": 581800000, "total_assets": 1650200000, "short_term_debt": 135200000, "long_term_debt": 1082400000, "total_debt": 1244700000, "total_liabilities": 1611300000, "total_equity": 38900000, "shares_outstanding": 36000000, "goodwill_and_intangibles": 172300000 }, "cash_flow": { "operating_cash_flow": -2000000, "capital_expenditure": 10300000, "free_cash_flow": 8300000, "dividends_paid": null, "share_repurchases": -52300000, "shares_issued": 3300000, "net_debt_issued": -4200000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 255100000, "cost_of_revenue": 167300000, "gross_profit": 87800000, "ebit": -88600000, "ebitda": -60800000, "pretax_income": -105300000, "tax_provision": -26500000, "net_income": -84600000, "net_income_to_common": -84600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78100000, "total_current_assets": 391300000, "total_assets": 1651100000, "short_term_debt": 58900000, "long_term_debt": 1161400000, "total_debt": 1242700000, "total_liabilities": 1621400000, "total_equity": 29700000, "shares_outstanding": 35700000, "goodwill_and_intangibles": 180400000 }, "cash_flow": { "operating_cash_flow": 97100000, "capital_expenditure": 23600000, "free_cash_flow": 120700000, "dividends_paid": null, "share_repurchases": -31100000, "shares_issued": 800000, "net_debt_issued": -50900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 255100000, "cost_of_revenue": 167300000, "gross_profit": 87800000, "ebit": -88600000, "ebitda": -60800000, "pretax_income": -105300000, "tax_provision": -26500000, "net_income": -84600000, "net_income_to_common": -84600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78100000, "total_current_assets": 391300000, "total_assets": 1651100000, "short_term_debt": 58900000, "long_term_debt": 1161400000, "total_debt": 1242700000, "total_liabilities": 1621400000, "total_equity": 29700000, "shares_outstanding": 35700000, "goodwill_and_intangibles": 180400000 }, "cash_flow": { "operating_cash_flow": 97100000, "capital_expenditure": 23600000, "free_cash_flow": 120700000, "dividends_paid": null, "share_repurchases": -31100000, "shares_issued": 800000, "net_debt_issued": -50900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 255100000, "cost_of_revenue": 167300000, "gross_profit": 87800000, "ebit": -88600000, "ebitda": -60800000, "pretax_income": -105300000, "tax_provision": -26500000, "net_income": -84600000, "net_income_to_common": -84600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78100000, "total_current_assets": 391300000, "total_assets": 1651100000, "short_term_debt": 58900000, "long_term_debt": 1161400000, "total_debt": 1242700000, "total_liabilities": 1621400000, "total_equity": 29700000, "shares_outstanding": 35700000, "goodwill_and_intangibles": 180400000 }, "cash_flow": { "operating_cash_flow": 97100000, "capital_expenditure": 23600000, "free_cash_flow": 120700000, "dividends_paid": null, "share_repurchases": -31100000, "shares_issued": 800000, "net_debt_issued": -50900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 255100000, "cost_of_revenue": 167300000, "gross_profit": 87800000, "ebit": -88600000, "ebitda": -60800000, "pretax_income": -105300000, "tax_provision": -26500000, "net_income": -84600000, "net_income_to_common": -84600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78100000, "total_current_assets": 391300000, "total_assets": 1651100000, "short_term_debt": 58900000, "long_term_debt": 1161400000, "total_debt": 1242700000, "total_liabilities": 1621400000, "total_equity": 29700000, "shares_outstanding": 35700000, "goodwill_and_intangibles": 180400000 }, "cash_flow": { "operating_cash_flow": 97100000, "capital_expenditure": 23600000, "free_cash_flow": 120700000, "dividends_paid": null, "share_repurchases": -31100000, "shares_issued": 800000, "net_debt_issued": -50900000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 255100000, "cost_of_revenue": 167300000, "gross_profit": 87800000, "ebit": -88600000, "ebitda": -60800000, "pretax_income": -105300000, "tax_provision": -26500000, "net_income": -84600000, "net_income_to_common": -84600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78100000, "total_current_assets": 391300000, "total_assets": 1651100000, "short_term_debt": 58900000, "long_term_debt": 1161400000, "total_debt": 1242700000, "total_liabilities": 1621400000, "total_equity": 29700000, "shares_outstanding": 35700000, "goodwill_and_intangibles": 180400000 }, "cash_flow": { "operating_cash_flow": 97100000, "capital_expenditure": 23600000, "free_cash_flow": 120700000, "dividends_paid": null, "share_repurchases": -31100000, "shares_issued": 800000, "net_debt_issued": -50900000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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 } }