{ "ticker": { "uuid": "9b79c351-d83d-4442-a2dc-f637c9f4c5ea", "symbol": "FIP", "name": "FTAI Infrastructure Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/9b79c351-d83d-4442-a2dc-f637c9f4c5ea/", "api_url": "https://sharemaestro.com/factors/api/tickers/9b79c351-d83d-4442-a2dc-f637c9f4c5ea/" }, "latest_snapshot": { "ticker": { "uuid": "9b79c351-d83d-4442-a2dc-f637c9f4c5ea", "symbol": "FIP", "name": "FTAI Infrastructure Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/9b79c351-d83d-4442-a2dc-f637c9f4c5ea/", "api_url": "https://sharemaestro.com/factors/api/tickers/9b79c351-d83d-4442-a2dc-f637c9f4c5ea/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.28, "value": 0.7, "quality": 0.08, "momentum": 0.1, "coverage": 0.848, "confidence": 0.812, "delta": -1 }, "headline_factors": { "price": 4.23, "market_cap": 499831837.65, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0193, "shareholder_yield": 0.0284, "roe": -0.3519, "piotroski_f_score": 2, "momentum_12_1": -0.2287, "volatility_252d": 0.6077 }, "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": 51.8777, "earnings_yield": null, "fcf_yield": 0.0291, "shareholder_yield": 0.0284 }, "quality": { "roe": -0.3519, "roic": -0.0084, "gross_margin": 0.2054, "fcf_margin": 0.2681, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": 0.7232, "eps_growth_1y": null, "fcf_growth_1y": 3.0833 }, "momentum": { "price_return_12m": -0.3409, "momentum_12_1": -0.2287, "relative_strength": -0.5571 }, "scores": { "value_percentile": 0.7, "quality_percentile": 0.08, "momentum_percentile": 0.1, "growth_composite": 13, "yield_composite": 31, "overall_composite": 72, "os_score": 0.28, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.16, "os": 0.3, "value": 0.7, "quality": 0.09, "momentum": 0.1, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0288, "roe": -0.3519, "momentum_12_1": -0.2316 }, { "week_end_date": "2026-06-14", "price": 4.82, "os": 0.26, "value": 0.69, "quality": 0.08, "momentum": 0.07, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.9506, "roe": -0.3519, "momentum_12_1": -0.2645 }, { "week_end_date": "2026-06-21", "price": 4.81, "os": 0.3, "value": 0.69, "quality": 0.09, "momentum": 0.12, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.9525, "roe": -0.3519, "momentum_12_1": -0.2577 }, { "week_end_date": "2026-06-28", "price": 4.95, "os": 0.27, "value": 0.69, "quality": 0.09, "momentum": 0.08, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.9256, "roe": -0.3519, "momentum_12_1": -0.2718 }, { "week_end_date": "2026-07-05", "price": 4.44, "os": 0.28, "value": 0.7, "quality": 0.09, "momentum": 0.08, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.027, "roe": -0.3519, "momentum_12_1": -0.3518 }, { "week_end_date": "2026-07-12", "price": 4.54, "os": 0.34, "value": 0.69, "quality": 0.09, "momentum": 0.2, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0264, "roe": -0.3519, "momentum_12_1": -0.2105 }, { "week_end_date": "2026-07-19", "price": 4.16, "os": 0.27, "value": 0.7, "quality": 0.08, "momentum": 0.08, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0288, "roe": -0.3519, "momentum_12_1": -0.2694 }, { "week_end_date": "2026-07-26", "price": 4.23, "os": 0.28, "value": 0.7, "quality": 0.08, "momentum": 0.1, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0284, "roe": -0.3519, "momentum_12_1": -0.2287 } ], "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": 502520000, "cost_of_revenue": 446790000, "gross_profit": 55729999, "ebit": 110542000, "ebitda": 243031000, "pretax_income": -155372000, "tax_provision": -3318000, "net_income": -107174000, "net_income_to_common": -107174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325946000, "total_current_assets": 484011000, "total_assets": 5748661000, "short_term_debt": 1629222000, "long_term_debt": 3708735000, "total_debt": 3925281000, "total_liabilities": 4804678000, "total_equity": 1111544000, "shares_outstanding": 115214910, "goodwill_and_intangibles": 408876000 }, "cash_flow": { "operating_cash_flow": -118011000, "capital_expenditure": 281250000, "free_cash_flow": 163239000, "dividends_paid": 13831000, "share_repurchases": -447121000, "shares_issued": 1002694000, "net_debt_issued": 1013710000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 502520000, "cost_of_revenue": 446790000, "gross_profit": 55729999, "ebit": 110542000, "ebitda": 243031000, "pretax_income": -155372000, "tax_provision": -3318000, "net_income": -107174000, "net_income_to_common": -107174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325946000, "total_current_assets": 484011000, "total_assets": 5748661000, "short_term_debt": 1629222000, "long_term_debt": 3708735000, "total_debt": 3925281000, "total_liabilities": 4804678000, "total_equity": 1111544000, "shares_outstanding": 115214910, "goodwill_and_intangibles": 408876000 }, "cash_flow": { "operating_cash_flow": -118011000, "capital_expenditure": 281250000, "free_cash_flow": 163239000, "dividends_paid": 13831000, "share_repurchases": -447121000, "shares_issued": 1002694000, "net_debt_issued": 1013710000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 502520000, "cost_of_revenue": 446790000, "gross_profit": 55729999, "ebit": 110542000, "ebitda": 243031000, "pretax_income": -155372000, "tax_provision": -3318000, "net_income": -107174000, "net_income_to_common": -107174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325946000, "total_current_assets": 484011000, "total_assets": 5748661000, "short_term_debt": 1629222000, "long_term_debt": 3708735000, "total_debt": 3925281000, "total_liabilities": 4804678000, "total_equity": 1111544000, "shares_outstanding": 115214910, "goodwill_and_intangibles": 408876000 }, "cash_flow": { "operating_cash_flow": -118011000, "capital_expenditure": 281250000, "free_cash_flow": 163239000, "dividends_paid": 13831000, "share_repurchases": -447121000, "shares_issued": 1002694000, "net_debt_issued": 1013710000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 502520000, "cost_of_revenue": 446790000, "gross_profit": 55729999, "ebit": 110542000, "ebitda": 243031000, "pretax_income": -155372000, "tax_provision": -3318000, "net_income": -107174000, "net_income_to_common": -107174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325946000, "total_current_assets": 484011000, "total_assets": 5748661000, "short_term_debt": 1629222000, "long_term_debt": 3708735000, "total_debt": 3925281000, "total_liabilities": 4804678000, "total_equity": 1111544000, "shares_outstanding": 115214910, "goodwill_and_intangibles": 408876000 }, "cash_flow": { "operating_cash_flow": -118011000, "capital_expenditure": 281250000, "free_cash_flow": 163239000, "dividends_paid": 13831000, "share_repurchases": -447121000, "shares_issued": 1002694000, "net_debt_issued": 1013710000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 502520000, "cost_of_revenue": 446790000, "gross_profit": 55729999, "ebit": 110542000, "ebitda": 243031000, "pretax_income": -155372000, "tax_provision": -3318000, "net_income": -107174000, "net_income_to_common": -107174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325946000, "total_current_assets": 484011000, "total_assets": 5748661000, "short_term_debt": 1629222000, "long_term_debt": 3708735000, "total_debt": 3925281000, "total_liabilities": 4804678000, "total_equity": 1111544000, "shares_outstanding": 115214910, "goodwill_and_intangibles": 408876000 }, "cash_flow": { "operating_cash_flow": -118011000, "capital_expenditure": 281250000, "free_cash_flow": 163239000, "dividends_paid": 13831000, "share_repurchases": -447121000, "shares_issued": 1002694000, "net_debt_issued": 1013710000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 502520000, "cost_of_revenue": 446790000, "gross_profit": 55729999, "ebit": 110542000, "ebitda": 243031000, "pretax_income": -155372000, "tax_provision": -3318000, "net_income": -107174000, "net_income_to_common": -107174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325946000, "total_current_assets": 484011000, "total_assets": 5748661000, "short_term_debt": 1629222000, "long_term_debt": 3708735000, "total_debt": 3925281000, "total_liabilities": 4804678000, "total_equity": 1111544000, "shares_outstanding": 115214910, "goodwill_and_intangibles": 408876000 }, "cash_flow": { "operating_cash_flow": -118011000, "capital_expenditure": 281250000, "free_cash_flow": 163239000, "dividends_paid": 13831000, "share_repurchases": -447121000, "shares_issued": 1002694000, "net_debt_issued": 1013710000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 502520000, "cost_of_revenue": 446790000, "gross_profit": 55729999, "ebit": 110542000, "ebitda": 243031000, "pretax_income": -155372000, "tax_provision": -3318000, "net_income": -107174000, "net_income_to_common": -107174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325946000, "total_current_assets": 484011000, "total_assets": 5748661000, "short_term_debt": 1620114000, "long_term_debt": 3708735000, "total_debt": 3925281000, "total_liabilities": 4804678000, "total_equity": 1111544000, "shares_outstanding": 115214910, "goodwill_and_intangibles": 408876000 }, "cash_flow": { "operating_cash_flow": -118011000, "capital_expenditure": 281250000, "free_cash_flow": 163239000, "dividends_paid": 13831000, "share_repurchases": -447121000, "shares_issued": 1002694000, "net_debt_issued": 1013710000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 331497000, "cost_of_revenue": 247674000, "gross_profit": 331497000, "ebit": -140643000, "ebitda": -61233000, "pretax_income": -262751000, "tax_provision": 3313000, "net_income": -223645000, "net_income_to_common": -223645000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27785000, "total_current_assets": 219851000, "total_assets": 2374388000, "short_term_debt": 55766000, "long_term_debt": 1539241000, "total_debt": 1655900000, "total_liabilities": 1918032000, "total_equity": 583869000, "shares_outstanding": 108217871, "goodwill_and_intangibles": 321596000 }, "cash_flow": { "operating_cash_flow": -15278000, "capital_expenditure": 82824000, "free_cash_flow": 67546000, "dividends_paid": 27788000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 250832000 } } ], "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": 188364000, "cost_of_revenue": 120394000, "gross_profit": 67970000, "ebit": -41201000, "ebitda": 9490000, "pretax_income": -123688000, "tax_provision": 3523000, "net_income": -112951000, "net_income_to_common": -112951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227431000, "total_current_assets": 397577000, "total_assets": 5688532000, "short_term_debt": 36523000, "long_term_debt": 3787717000, "total_debt": 3909724000, "total_liabilities": 4868470000, "total_equity": 999513000, "shares_outstanding": 116689474, "goodwill_and_intangibles": 407873000 }, "cash_flow": { "operating_cash_flow": -69377000, "capital_expenditure": 46476000, "free_cash_flow": -22901000, "dividends_paid": 3545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 38870000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 188364000, "cost_of_revenue": 120394000, "gross_profit": 67970000, "ebit": -41201000, "ebitda": 9490000, "pretax_income": -123688000, "tax_provision": 3523000, "net_income": -112951000, "net_income_to_common": -112951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227431000, "total_current_assets": 397577000, "total_assets": 5688532000, "short_term_debt": 36523000, "long_term_debt": 3787717000, "total_debt": 3909724000, "total_liabilities": 4868470000, "total_equity": 999513000, "shares_outstanding": 116689474, "goodwill_and_intangibles": 407873000 }, "cash_flow": { "operating_cash_flow": -69377000, "capital_expenditure": 46476000, "free_cash_flow": -22901000, "dividends_paid": 3545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 38870000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 188364000, "cost_of_revenue": 120394000, "gross_profit": 67970000, "ebit": -41201000, "ebitda": 9490000, "pretax_income": -123688000, "tax_provision": 3523000, "net_income": -112951000, "net_income_to_common": -112951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227431000, "total_current_assets": 397577000, "total_assets": 5688532000, "short_term_debt": 36523000, "long_term_debt": 3787717000, "total_debt": 3909724000, "total_liabilities": 4868470000, "total_equity": 999513000, "shares_outstanding": 116689474, "goodwill_and_intangibles": 407873000 }, "cash_flow": { "operating_cash_flow": -69377000, "capital_expenditure": 46476000, "free_cash_flow": -22901000, "dividends_paid": 3545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 38870000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 188364000, "cost_of_revenue": 120394000, "gross_profit": 67970000, "ebit": -41201000, "ebitda": 9490000, "pretax_income": -123688000, "tax_provision": 3523000, "net_income": -112951000, "net_income_to_common": -112951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227431000, "total_current_assets": 397577000, "total_assets": 5688532000, "short_term_debt": 36523000, "long_term_debt": 3787717000, "total_debt": 3909724000, "total_liabilities": 4868470000, "total_equity": 999513000, "shares_outstanding": 116689474, "goodwill_and_intangibles": 407873000 }, "cash_flow": { "operating_cash_flow": -69377000, "capital_expenditure": 46476000, "free_cash_flow": -22901000, "dividends_paid": 3545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 38870000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 188364000, "cost_of_revenue": 120394000, "gross_profit": 67970000, "ebit": -41201000, "ebitda": 9490000, "pretax_income": -123688000, "tax_provision": 3523000, "net_income": -112951000, "net_income_to_common": -112951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227431000, "total_current_assets": 397577000, "total_assets": 5688532000, "short_term_debt": 36523000, "long_term_debt": 3787717000, "total_debt": 3909724000, "total_liabilities": 4868470000, "total_equity": 999513000, "shares_outstanding": 116689474, "goodwill_and_intangibles": 407873000 }, "cash_flow": { "operating_cash_flow": -69377000, "capital_expenditure": 46476000, "free_cash_flow": -22901000, "dividends_paid": 3545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 38870000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 188364000, "cost_of_revenue": 120394000, "gross_profit": 67970000, "ebit": -41201000, "ebitda": 9490000, "pretax_income": -123688000, "tax_provision": 3523000, "net_income": -112951000, "net_income_to_common": -112951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227431000, "total_current_assets": 397577000, "total_assets": 5688532000, "short_term_debt": 36523000, "long_term_debt": 3787717000, "total_debt": 3909724000, "total_liabilities": 4868470000, "total_equity": 999513000, "shares_outstanding": 116689474, "goodwill_and_intangibles": 407873000 }, "cash_flow": { "operating_cash_flow": -69377000, "capital_expenditure": 46476000, "free_cash_flow": -22901000, "dividends_paid": 3545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 38870000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 188364000, "cost_of_revenue": 120394000, "gross_profit": 67970000, "ebit": 2813000, "ebitda": 53504000, "pretax_income": -123688000, "tax_provision": 3523000, "net_income": -112951000, "net_income_to_common": -112951000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227431000, "total_current_assets": 397577000, "total_assets": 5688532000, "short_term_debt": 36523000, "long_term_debt": 3787717000, "total_debt": 3909724000, "total_liabilities": 4868470000, "total_equity": 999513000, "shares_outstanding": 116689474, "goodwill_and_intangibles": 407873000 }, "cash_flow": { "operating_cash_flow": -69377000, "capital_expenditure": 46476000, "free_cash_flow": -22901000, "dividends_paid": 3545000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 38870000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 143517000, "cost_of_revenue": 126498000, "gross_profit": 17019000, "ebit": 24728000, "ebitda": 63394000, "pretax_income": -65558000, "tax_provision": 32163000, "net_income": -86839000, "net_income_to_common": -86839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325946000, "total_current_assets": 484011000, "total_assets": 5748661000, "short_term_debt": 1629222000, "long_term_debt": 3708735000, "total_debt": 3925281000, "total_liabilities": 4804678000, "total_equity": 1111544000, "shares_outstanding": 116294461, "goodwill_and_intangibles": 408876000 }, "cash_flow": { "operating_cash_flow": -2756000, "capital_expenditure": 65999000, "free_cash_flow": 63243000, "dividends_paid": 3489000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 32997000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 143517000, "cost_of_revenue": 126498000, "gross_profit": 17019000, "ebit": 24728000, "ebitda": 63394000, "pretax_income": -65558000, "tax_provision": 32163000, "net_income": -86839000, "net_income_to_common": -86839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325946000, "total_current_assets": 484011000, "total_assets": 5748661000, "short_term_debt": 1629222000, "long_term_debt": 3708735000, "total_debt": 3925281000, "total_liabilities": 4804678000, "total_equity": 1111544000, "shares_outstanding": 116294461, "goodwill_and_intangibles": 408876000 }, "cash_flow": { "operating_cash_flow": -2756000, "capital_expenditure": 65999000, "free_cash_flow": 63243000, "dividends_paid": 3489000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 32997000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 143517000, "cost_of_revenue": 126498000, "gross_profit": 17019000, "ebit": 24728000, "ebitda": 63394000, "pretax_income": -65558000, "tax_provision": 32163000, "net_income": -86839000, "net_income_to_common": -86839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325946000, "total_current_assets": 484011000, "total_assets": 5748661000, "short_term_debt": 1629222000, "long_term_debt": 3708735000, "total_debt": 3925281000, "total_liabilities": 4804678000, "total_equity": 1111544000, "shares_outstanding": 116294461, "goodwill_and_intangibles": 408876000 }, "cash_flow": { "operating_cash_flow": -2756000, "capital_expenditure": 65999000, "free_cash_flow": 63243000, "dividends_paid": 3489000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 32997000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 143517000, "cost_of_revenue": 126498000, "gross_profit": 17019000, "ebit": 24728000, "ebitda": 63394000, "pretax_income": -65558000, "tax_provision": 32163000, "net_income": -86839000, "net_income_to_common": -86839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325946000, "total_current_assets": 484011000, "total_assets": 5748661000, "short_term_debt": 1629222000, "long_term_debt": 3708735000, "total_debt": 3925281000, "total_liabilities": 4804678000, "total_equity": 1111544000, "shares_outstanding": 116294461, "goodwill_and_intangibles": 408876000 }, "cash_flow": { "operating_cash_flow": -2756000, "capital_expenditure": 65999000, "free_cash_flow": 63243000, "dividends_paid": 3489000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 32997000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 143517000, "cost_of_revenue": 126498000, "gross_profit": 17019000, "ebit": 24728000, "ebitda": 63394000, "pretax_income": -65558000, "tax_provision": 32163000, "net_income": -86839000, "net_income_to_common": -86839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 325946000, "total_current_assets": 484011000, "total_assets": 5748661000, "short_term_debt": 1629222000, "long_term_debt": 3708735000, "total_debt": 3925281000, "total_liabilities": 4804678000, "total_equity": 1111544000, "shares_outstanding": 116294461, "goodwill_and_intangibles": 408876000 }, "cash_flow": { "operating_cash_flow": -2756000, "capital_expenditure": 65999000, "free_cash_flow": 63243000, "dividends_paid": 3489000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 32997000 } } ] }, "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/" } ], "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 } }