{ "ticker": { "uuid": "99e1be32-fba3-4f98-a905-33a0d3f90626", "symbol": "ULCC", "name": "Frontier Group Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/99e1be32-fba3-4f98-a905-33a0d3f90626/", "api_url": "https://sharemaestro.com/factors/api/tickers/99e1be32-fba3-4f98-a905-33a0d3f90626/" }, "latest_snapshot": { "ticker": { "uuid": "99e1be32-fba3-4f98-a905-33a0d3f90626", "symbol": "ULCC", "name": "Frontier Group Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Airlines", "page_url": "https://sharemaestro.com/factors/ticker/99e1be32-fba3-4f98-a905-33a0d3f90626/", "api_url": "https://sharemaestro.com/factors/api/tickers/99e1be32-fba3-4f98-a905-33a0d3f90626/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.18, "value": 0.28, "quality": 0, "momentum": 0.81, "coverage": 0.848, "confidence": 0.812, "delta": 1 }, "headline_factors": { "price": 5.81, "market_cap": 1335076036.35, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -1.6486, "piotroski_f_score": 0, "momentum_12_1": 0.776, "volatility_252d": 0.9513 }, "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": -0.0342, "shareholder_yield": 0 }, "quality": { "roe": -1.6486, "roic": -0.0645, "gross_margin": 0.0589, "fcf_margin": -0.0523, "piotroski_f_score": 0 }, "growth": { "revenue_growth_1y": -0.0047, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.3145, "momentum_12_1": 0.776, "relative_strength": 0.0982 }, "scores": { "value_percentile": 0.28, "quality_percentile": 0, "momentum_percentile": 0.81, "growth_composite": 76, "yield_composite": 82, "overall_composite": 82, "os_score": 0.18, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.94, "os": 0.18, "value": 0.28, "quality": 0, "momentum": 0.8, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.6486, "momentum_12_1": 0.3192 }, { "week_end_date": "2026-06-14", "price": 6.25, "os": 0.18, "value": 0.27, "quality": 0, "momentum": 0.8, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.6486, "momentum_12_1": 0.3848 }, { "week_end_date": "2026-06-21", "price": 7.22, "os": 0.2, "value": 0.26, "quality": 0, "momentum": 0.89, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.6486, "momentum_12_1": 0.4645 }, { "week_end_date": "2026-06-28", "price": 7.85, "os": 0.19, "value": 0.27, "quality": 0, "momentum": 0.84, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.6486, "momentum_12_1": 0.6759 }, { "week_end_date": "2026-07-05", "price": 7.58, "os": 0.2, "value": 0.27, "quality": 0, "momentum": 0.88, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.6486, "momentum_12_1": 0.4313 }, { "week_end_date": "2026-07-12", "price": 6.94, "os": 0.22, "value": 0.28, "quality": 0, "momentum": 0.9, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.6486, "momentum_12_1": 0.5024 }, { "week_end_date": "2026-07-19", "price": 6.23, "os": 0.19, "value": 0.27, "quality": 0, "momentum": 0.86, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.6486, "momentum_12_1": 0.7524 }, { "week_end_date": "2026-07-26", "price": 5.81, "os": 0.18, "value": 0.28, "quality": 0, "momentum": 0.81, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -1.6486, "momentum_12_1": 0.776 } ], "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": 3724000000, "cost_of_revenue": 2402000000, "gross_profit": 1322000000, "ebit": -123000000, "ebitda": -32000000, "pretax_income": -134000000, "tax_provision": 3000000, "net_income": -137000000, "net_income_to_common": -137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 958000000, "total_assets": 7220000000, "short_term_debt": 1080000000, "long_term_debt": 313000000, "total_debt": 5463000000, "total_liabilities": 6729000000, "total_equity": 491000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": -525000000, "capital_expenditure": 99000000, "free_cash_flow": -426000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 553000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3724000000, "cost_of_revenue": 2402000000, "gross_profit": 1322000000, "ebit": -123000000, "ebitda": -32000000, "pretax_income": -134000000, "tax_provision": 3000000, "net_income": -137000000, "net_income_to_common": -137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 958000000, "total_assets": 7220000000, "short_term_debt": 1080000000, "long_term_debt": 313000000, "total_debt": 5463000000, "total_liabilities": 6729000000, "total_equity": 491000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": -525000000, "capital_expenditure": 99000000, "free_cash_flow": -426000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 553000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3724000000, "cost_of_revenue": 2402000000, "gross_profit": 1322000000, "ebit": -123000000, "ebitda": -32000000, "pretax_income": -134000000, "tax_provision": 3000000, "net_income": -137000000, "net_income_to_common": -137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 958000000, "total_assets": 7220000000, "short_term_debt": 1080000000, "long_term_debt": 313000000, "total_debt": 5463000000, "total_liabilities": 6729000000, "total_equity": 491000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": -525000000, "capital_expenditure": 99000000, "free_cash_flow": -426000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 553000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3724000000, "cost_of_revenue": 2402000000, "gross_profit": 1322000000, "ebit": -149000000, "ebitda": -58000000, "pretax_income": -134000000, "tax_provision": 3000000, "net_income": -137000000, "net_income_to_common": -137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 958000000, "total_assets": 7220000000, "short_term_debt": 1080000000, "long_term_debt": 313000000, "total_debt": 5463000000, "total_liabilities": 6729000000, "total_equity": 491000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": -525000000, "capital_expenditure": 99000000, "free_cash_flow": -426000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 553000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3724000000, "cost_of_revenue": 2402000000, "gross_profit": 1322000000, "ebit": -149000000, "ebitda": -58000000, "pretax_income": -134000000, "tax_provision": 3000000, "net_income": -137000000, "net_income_to_common": -137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 958000000, "total_assets": 7220000000, "short_term_debt": 1080000000, "long_term_debt": 313000000, "total_debt": 5463000000, "total_liabilities": 6729000000, "total_equity": 491000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": -525000000, "capital_expenditure": 99000000, "free_cash_flow": -426000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 553000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3724000000, "cost_of_revenue": 2402000000, "gross_profit": 1322000000, "ebit": -149000000, "ebitda": -58000000, "pretax_income": -134000000, "tax_provision": 3000000, "net_income": -137000000, "net_income_to_common": -137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 958000000, "total_assets": 7220000000, "short_term_debt": 1080000000, "long_term_debt": 313000000, "total_debt": 5463000000, "total_liabilities": 6729000000, "total_equity": 491000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": -525000000, "capital_expenditure": 99000000, "free_cash_flow": -426000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 553000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3724000000, "cost_of_revenue": 2402000000, "gross_profit": 1322000000, "ebit": -149000000, "ebitda": -58000000, "pretax_income": -134000000, "tax_provision": 3000000, "net_income": -137000000, "net_income_to_common": -137000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 958000000, "total_assets": 7220000000, "short_term_debt": 1080000000, "long_term_debt": 313000000, "total_debt": 5463000000, "total_liabilities": 6729000000, "total_equity": 491000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": -525000000, "capital_expenditure": 99000000, "free_cash_flow": -426000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 553000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3775000000, "cost_of_revenue": 1838000000, "gross_profit": 1937000000, "ebit": 50000000, "ebitda": 122000000, "pretax_income": 86000000, "tax_provision": 1000000, "net_income": 85000000, "net_income_to_common": 85000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 740000000, "total_current_assets": 990000000, "total_assets": 6153000000, "short_term_debt": 925000000, "long_term_debt": 241000000, "total_debt": 4468000000, "total_liabilities": 5549000000, "total_equity": 604000000, "shares_outstanding": 225716000, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": -82000000, "capital_expenditure": 76000000, "free_cash_flow": -6000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 293000000 } } ], "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": 992000000, "cost_of_revenue": 1200000000, "gross_profit": -208000000, "ebit": -330000000, "ebitda": -268000000, "pretax_income": -281000000, "tax_provision": -9000000, "net_income": -272000000, "net_income_to_common": -272000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 772000000, "total_current_assets": 1098000000, "total_assets": 7017000000, "short_term_debt": 1033000000, "long_term_debt": 343000000, "total_debt": 5248000000, "total_liabilities": 6795000000, "total_equity": 222000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": 40000000, "capital_expenditure": 12000000, "free_cash_flow": 52000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 30000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 992000000, "cost_of_revenue": 1200000000, "gross_profit": -208000000, "ebit": -330000000, "ebitda": -268000000, "pretax_income": -281000000, "tax_provision": -9000000, "net_income": -272000000, "net_income_to_common": -272000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 772000000, "total_current_assets": 1098000000, "total_assets": 7017000000, "short_term_debt": 1033000000, "long_term_debt": 343000000, "total_debt": 5248000000, "total_liabilities": 6795000000, "total_equity": 222000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": 40000000, "capital_expenditure": 12000000, "free_cash_flow": 52000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 30000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 992000000, "cost_of_revenue": 1200000000, "gross_profit": -208000000, "ebit": -330000000, "ebitda": -268000000, "pretax_income": -281000000, "tax_provision": -9000000, "net_income": -272000000, "net_income_to_common": -272000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 772000000, "total_current_assets": 1098000000, "total_assets": 7017000000, "short_term_debt": 1033000000, "long_term_debt": 343000000, "total_debt": 5248000000, "total_liabilities": 6795000000, "total_equity": 222000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": 40000000, "capital_expenditure": 12000000, "free_cash_flow": 52000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 30000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 992000000, "cost_of_revenue": 1200000000, "gross_profit": -208000000, "ebit": -330000000, "ebitda": -268000000, "pretax_income": -281000000, "tax_provision": -9000000, "net_income": -272000000, "net_income_to_common": -272000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 772000000, "total_current_assets": 1098000000, "total_assets": 7017000000, "short_term_debt": 1033000000, "long_term_debt": 343000000, "total_debt": 5248000000, "total_liabilities": 6795000000, "total_equity": 222000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": 40000000, "capital_expenditure": 12000000, "free_cash_flow": 52000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 30000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 992000000, "cost_of_revenue": 1200000000, "gross_profit": -208000000, "ebit": -330000000, "ebitda": -268000000, "pretax_income": -281000000, "tax_provision": -9000000, "net_income": -272000000, "net_income_to_common": -272000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 772000000, "total_current_assets": 1098000000, "total_assets": 7017000000, "short_term_debt": 1033000000, "long_term_debt": 343000000, "total_debt": 5248000000, "total_liabilities": 6795000000, "total_equity": 222000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": 40000000, "capital_expenditure": 12000000, "free_cash_flow": 52000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 30000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 992000000, "cost_of_revenue": 1200000000, "gross_profit": -208000000, "ebit": -330000000, "ebitda": -268000000, "pretax_income": -281000000, "tax_provision": -9000000, "net_income": -272000000, "net_income_to_common": -272000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 772000000, "total_current_assets": 1098000000, "total_assets": 7017000000, "short_term_debt": 1033000000, "long_term_debt": 343000000, "total_debt": 5248000000, "total_liabilities": 6795000000, "total_equity": 222000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": 40000000, "capital_expenditure": 12000000, "free_cash_flow": 52000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 30000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 992000000, "cost_of_revenue": 1200000000, "gross_profit": -208000000, "ebit": -330000000, "ebitda": -268000000, "pretax_income": -281000000, "tax_provision": -9000000, "net_income": -272000000, "net_income_to_common": -272000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 772000000, "total_current_assets": 1098000000, "total_assets": 7017000000, "short_term_debt": 1033000000, "long_term_debt": 343000000, "total_debt": 5248000000, "total_liabilities": 6795000000, "total_equity": 222000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": 40000000, "capital_expenditure": 12000000, "free_cash_flow": 52000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 30000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 997000000, "cost_of_revenue": 972000000, "gross_profit": 25000000, "ebit": 55000000, "ebitda": 81000000, "pretax_income": 52000000, "tax_provision": -1000000, "net_income": 53000000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 958000000, "total_assets": 7220000000, "short_term_debt": 1080000000, "long_term_debt": 313000000, "total_debt": 5463000000, "total_liabilities": 6729000000, "total_equity": 491000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": -91000000, "capital_expenditure": 59000000, "free_cash_flow": -32000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 139000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 997000000, "cost_of_revenue": 972000000, "gross_profit": 25000000, "ebit": 55000000, "ebitda": 81000000, "pretax_income": 52000000, "tax_provision": -1000000, "net_income": 53000000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 958000000, "total_assets": 7220000000, "short_term_debt": 1080000000, "long_term_debt": 313000000, "total_debt": 5463000000, "total_liabilities": 6729000000, "total_equity": 491000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": -91000000, "capital_expenditure": 59000000, "free_cash_flow": -32000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 139000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 997000000, "cost_of_revenue": 972000000, "gross_profit": 25000000, "ebit": 55000000, "ebitda": 81000000, "pretax_income": 52000000, "tax_provision": -1000000, "net_income": 53000000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 958000000, "total_assets": 7220000000, "short_term_debt": 1080000000, "long_term_debt": 313000000, "total_debt": 5463000000, "total_liabilities": 6729000000, "total_equity": 491000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": -91000000, "capital_expenditure": 59000000, "free_cash_flow": -32000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 139000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 997000000, "cost_of_revenue": 972000000, "gross_profit": 25000000, "ebit": 55000000, "ebitda": 81000000, "pretax_income": 52000000, "tax_provision": -1000000, "net_income": 53000000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 958000000, "total_assets": 7220000000, "short_term_debt": 1080000000, "long_term_debt": 313000000, "total_debt": 5463000000, "total_liabilities": 6729000000, "total_equity": 491000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": -91000000, "capital_expenditure": 59000000, "free_cash_flow": -32000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 139000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 997000000, "cost_of_revenue": 972000000, "gross_profit": 25000000, "ebit": 55000000, "ebitda": 81000000, "pretax_income": 52000000, "tax_provision": -1000000, "net_income": 53000000, "net_income_to_common": 53000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 671000000, "total_current_assets": 958000000, "total_assets": 7220000000, "short_term_debt": 1080000000, "long_term_debt": 313000000, "total_debt": 5463000000, "total_liabilities": 6729000000, "total_equity": 491000000, "shares_outstanding": 229970030, "goodwill_and_intangibles": 27000000 }, "cash_flow": { "operating_cash_flow": -91000000, "capital_expenditure": 59000000, "free_cash_flow": -32000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 139000000 } } ] }, "strategy_matches": [ { "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": "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 } }