{ "ticker": { "uuid": "9bf54f5f-5947-4765-8246-c5c4da9f72c4", "symbol": "TRIP", "name": "TripAdvisor Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/9bf54f5f-5947-4765-8246-c5c4da9f72c4/", "api_url": "https://sharemaestro.com/factors/api/tickers/9bf54f5f-5947-4765-8246-c5c4da9f72c4/" }, "latest_snapshot": { "ticker": { "uuid": "9bf54f5f-5947-4765-8246-c5c4da9f72c4", "symbol": "TRIP", "name": "TripAdvisor Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/9bf54f5f-5947-4765-8246-c5c4da9f72c4/", "api_url": "https://sharemaestro.com/factors/api/tickers/9bf54f5f-5947-4765-8246-c5c4da9f72c4/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.76, "value": 0.79, "quality": 0.76, "momentum": 0.13, "coverage": 0.939, "confidence": 0.9, "delta": -2 }, "headline_factors": { "price": 13.7, "market_cap": 1594148015.3, "pe_ratio": 85.7069, "earnings_yield": 0.0739, "ebitda_to_ev": 0.1301, "shareholder_yield": 0.3143, "roe": 0.0298, "piotroski_f_score": 7, "momentum_12_1": -0.2278, "volatility_252d": 0.492 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 85.7069, "ev_ebitda": 7.6882, "earnings_yield": 0.0739, "fcf_yield": 0.1979, "shareholder_yield": 0.3143 }, "quality": { "roe": 0.0298, "roic": 0.0944, "gross_margin": 0.7664, "fcf_margin": 0.1815, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0203, "eps_growth_1y": -0.6491, "fcf_growth_1y": 0.7451 }, "momentum": { "price_return_12m": -0.2312, "momentum_12_1": -0.2278, "relative_strength": -0.4474 }, "scores": { "value_percentile": 0.79, "quality_percentile": 0.76, "momentum_percentile": 0.13, "growth_composite": 94, "yield_composite": 7, "overall_composite": 24, "os_score": 0.76, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.86, "os": 0.8, "value": 0.83, "quality": 0.78, "momentum": 0.14, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 74.1959, "earnings_yield": 0.0844, "shareholder_yield": 0.363, "roe": 0.0298, "momentum_12_1": -0.2599 }, { "week_end_date": "2026-06-14", "price": 12.41, "os": 0.78, "value": 0.82, "quality": 0.77, "momentum": 0.12, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 77.6367, "earnings_yield": 0.081, "shareholder_yield": 0.3469, "roe": 0.0298, "momentum_12_1": -0.2887 }, { "week_end_date": "2026-06-21", "price": 12.96, "os": 0.79, "value": 0.8, "quality": 0.75, "momentum": 0.19, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 81.1087, "earnings_yield": 0.0778, "shareholder_yield": 0.3321, "roe": 0.0298, "momentum_12_1": -0.2228 }, { "week_end_date": "2026-06-28", "price": 13.76, "os": 0.76, "value": 0.79, "quality": 0.75, "momentum": 0.16, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 86.0822, "earnings_yield": 0.0736, "shareholder_yield": 0.3129, "roe": 0.0298, "momentum_12_1": -0.144 }, { "week_end_date": "2026-07-05", "price": 14.29, "os": 0.73, "value": 0.77, "quality": 0.76, "momentum": 0.12, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 89.3979, "earnings_yield": 0.0711, "shareholder_yield": 0.3013, "roe": 0.0298, "momentum_12_1": -0.3223 }, { "week_end_date": "2026-07-12", "price": 13.98, "os": 0.77, "value": 0.78, "quality": 0.75, "momentum": 0.19, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 87.4586, "earnings_yield": 0.0725, "shareholder_yield": 0.308, "roe": 0.0298, "momentum_12_1": -0.3106 }, { "week_end_date": "2026-07-19", "price": 14.58, "os": 0.74, "value": 0.77, "quality": 0.76, "momentum": 0.13, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 91.2121, "earnings_yield": 0.0697, "shareholder_yield": 0.2953, "roe": 0.0298, "momentum_12_1": -0.2596 }, { "week_end_date": "2026-07-26", "price": 13.7, "os": 0.76, "value": 0.79, "quality": 0.76, "momentum": 0.13, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 85.7069, "earnings_yield": 0.0739, "shareholder_yield": 0.3143, "roe": 0.0298, "momentum_12_1": -0.2278 } ], "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": 1891000000, "cost_of_revenue": 718000000, "gross_profit": 1173000000, "ebit": 123000000, "ebitda": 215000000, "pretax_income": 45000000, "tax_provision": 5000000, "net_income": 40000000, "net_income_to_common": 40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1035000000, "total_current_assets": 1291000000, "total_assets": 2625000000, "short_term_debt": 367000000, "long_term_debt": 819000000, "total_debt": 1251000000, "total_liabilities": 1980000000, "total_equity": 645000000, "shares_outstanding": 131000000, "goodwill_and_intangibles": 1033000000 }, "cash_flow": { "operating_cash_flow": 245000000, "capital_expenditure": 82000000, "free_cash_flow": 327000000, "dividends_paid": null, "share_repurchases": -501000000, "shares_issued": null, "net_debt_issued": 324000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1891000000, "cost_of_revenue": 718000000, "gross_profit": 1173000000, "ebit": 123000000, "ebitda": 215000000, "pretax_income": 45000000, "tax_provision": 5000000, "net_income": 40000000, "net_income_to_common": 40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1035000000, "total_current_assets": 1291000000, "total_assets": 2625000000, "short_term_debt": 367000000, "long_term_debt": 819000000, "total_debt": 1251000000, "total_liabilities": 1980000000, "total_equity": 645000000, "shares_outstanding": 131000000, "goodwill_and_intangibles": 1033000000 }, "cash_flow": { "operating_cash_flow": 245000000, "capital_expenditure": 82000000, "free_cash_flow": 327000000, "dividends_paid": null, "share_repurchases": -501000000, "shares_issued": null, "net_debt_issued": 324000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1891000000, "cost_of_revenue": 718000000, "gross_profit": 1173000000, "ebit": 123000000, "ebitda": 215000000, "pretax_income": 45000000, "tax_provision": 5000000, "net_income": 40000000, "net_income_to_common": 40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1035000000, "total_current_assets": 1291000000, "total_assets": 2625000000, "short_term_debt": 367000000, "long_term_debt": 819000000, "total_debt": 1251000000, "total_liabilities": 1980000000, "total_equity": 645000000, "shares_outstanding": 131000000, "goodwill_and_intangibles": 1033000000 }, "cash_flow": { "operating_cash_flow": 245000000, "capital_expenditure": 82000000, "free_cash_flow": 327000000, "dividends_paid": null, "share_repurchases": -501000000, "shares_issued": null, "net_debt_issued": 324000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1891000000, "cost_of_revenue": 718000000, "gross_profit": 1173000000, "ebit": 123000000, "ebitda": 215000000, "pretax_income": 45000000, "tax_provision": 5000000, "net_income": 40000000, "net_income_to_common": 40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1035000000, "total_current_assets": 1291000000, "total_assets": 2625000000, "short_term_debt": 367000000, "long_term_debt": 819000000, "total_debt": 1251000000, "total_liabilities": 1980000000, "total_equity": 645000000, "shares_outstanding": 131000000, "goodwill_and_intangibles": 1033000000 }, "cash_flow": { "operating_cash_flow": 245000000, "capital_expenditure": 82000000, "free_cash_flow": 327000000, "dividends_paid": null, "share_repurchases": -501000000, "shares_issued": null, "net_debt_issued": 324000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1891000000, "cost_of_revenue": 718000000, "gross_profit": 1173000000, "ebit": 123000000, "ebitda": 215000000, "pretax_income": 45000000, "tax_provision": 5000000, "net_income": 40000000, "net_income_to_common": 40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1035000000, "total_current_assets": 1291000000, "total_assets": 2625000000, "short_term_debt": 367000000, "long_term_debt": 819000000, "total_debt": 1251000000, "total_liabilities": 1980000000, "total_equity": 645000000, "shares_outstanding": 131000000, "goodwill_and_intangibles": 1033000000 }, "cash_flow": { "operating_cash_flow": 245000000, "capital_expenditure": 82000000, "free_cash_flow": 327000000, "dividends_paid": null, "share_repurchases": -501000000, "shares_issued": null, "net_debt_issued": 324000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1891000000, "cost_of_revenue": 718000000, "gross_profit": 1173000000, "ebit": 123000000, "ebitda": 215000000, "pretax_income": 45000000, "tax_provision": 5000000, "net_income": 40000000, "net_income_to_common": 40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1035000000, "total_current_assets": 1291000000, "total_assets": 2625000000, "short_term_debt": 367000000, "long_term_debt": 819000000, "total_debt": 1251000000, "total_liabilities": 1980000000, "total_equity": 645000000, "shares_outstanding": 131000000, "goodwill_and_intangibles": 1033000000 }, "cash_flow": { "operating_cash_flow": 245000000, "capital_expenditure": 82000000, "free_cash_flow": 327000000, "dividends_paid": null, "share_repurchases": -501000000, "shares_issued": null, "net_debt_issued": 324000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1891000000, "cost_of_revenue": 718000000, "gross_profit": 1173000000, "ebit": 123000000, "ebitda": 215000000, "pretax_income": 45000000, "tax_provision": 5000000, "net_income": 40000000, "net_income_to_common": 40000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1035000000, "total_current_assets": 1291000000, "total_assets": 2625000000, "short_term_debt": 353000000, "long_term_debt": 819000000, "total_debt": 1237000000, "total_liabilities": 1980000000, "total_equity": 645000000, "shares_outstanding": 131000000, "goodwill_and_intangibles": 877000000 }, "cash_flow": { "operating_cash_flow": 245000000, "capital_expenditure": 82000000, "free_cash_flow": 327000000, "dividends_paid": null, "share_repurchases": -501000000, "shares_issued": null, "net_debt_issued": 324000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1835000000, "cost_of_revenue": 131000000, "gross_profit": 1704000000, "ebit": 133000000, "ebitda": 218000000, "pretax_income": 87000000, "tax_provision": 82000000, "net_income": 5000000, "net_income_to_common": 5000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1064000000, "total_current_assets": 1320000000, "total_assets": 2561000000, "short_term_debt": 18000000, "long_term_debt": 831000000, "total_debt": 903000000, "total_liabilities": 1618000000, "total_equity": 943000000, "shares_outstanding": 145000000, "goodwill_and_intangibles": 965000000 }, "cash_flow": { "operating_cash_flow": 144000000, "capital_expenditure": 74000000, "free_cash_flow": 218000000, "dividends_paid": null, "share_repurchases": -25000000, "shares_issued": null, "net_debt_issued": -16000000 } } ], "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": 382400000, "cost_of_revenue": 187000000, "gross_profit": 195400000, "ebit": -15900000, "ebitda": 8700000, "pretax_income": -31600000, "tax_provision": 800000, "net_income": -32400000, "net_income_to_common": -32400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1120400000, "total_current_assets": 1406800000, "total_assets": 2725500000, "short_term_debt": 368000000, "long_term_debt": 817500000, "total_debt": 1246100000, "total_liabilities": 2101800000, "total_equity": 623700000, "shares_outstanding": 115400000, "goodwill_and_intangibles": 873000000 }, "cash_flow": { "operating_cash_flow": 117800000, "capital_expenditure": 16500000, "free_cash_flow": 134300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 382400000, "cost_of_revenue": 187000000, "gross_profit": 195400000, "ebit": -15900000, "ebitda": 8700000, "pretax_income": -31600000, "tax_provision": 800000, "net_income": -32400000, "net_income_to_common": -32400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1120400000, "total_current_assets": 1406800000, "total_assets": 2725500000, "short_term_debt": 368000000, "long_term_debt": 817500000, "total_debt": 1246100000, "total_liabilities": 2101800000, "total_equity": 623700000, "shares_outstanding": 115400000, "goodwill_and_intangibles": 873000000 }, "cash_flow": { "operating_cash_flow": 117800000, "capital_expenditure": 16500000, "free_cash_flow": 134300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 382400000, "cost_of_revenue": 187000000, "gross_profit": 195400000, "ebit": -15900000, "ebitda": 8700000, "pretax_income": -31600000, "tax_provision": 800000, "net_income": -32400000, "net_income_to_common": -32400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1120400000, "total_current_assets": 1406800000, "total_assets": 2725500000, "short_term_debt": 368000000, "long_term_debt": 817500000, "total_debt": 1246100000, "total_liabilities": 2101800000, "total_equity": 623700000, "shares_outstanding": 115400000, "goodwill_and_intangibles": 873000000 }, "cash_flow": { "operating_cash_flow": 117800000, "capital_expenditure": 16500000, "free_cash_flow": 134300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 382400000, "cost_of_revenue": 187000000, "gross_profit": 195400000, "ebit": -15900000, "ebitda": 8700000, "pretax_income": -31600000, "tax_provision": 800000, "net_income": -32400000, "net_income_to_common": -32400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1120400000, "total_current_assets": 1406800000, "total_assets": 2725500000, "short_term_debt": 368000000, "long_term_debt": 817500000, "total_debt": 1246100000, "total_liabilities": 2101800000, "total_equity": 623700000, "shares_outstanding": 115400000, "goodwill_and_intangibles": 873000000 }, "cash_flow": { "operating_cash_flow": 117800000, "capital_expenditure": 16500000, "free_cash_flow": 134300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 382400000, "cost_of_revenue": 187000000, "gross_profit": 195400000, "ebit": -15900000, "ebitda": 8700000, "pretax_income": -31600000, "tax_provision": 800000, "net_income": -32400000, "net_income_to_common": -32400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1120400000, "total_current_assets": 1406800000, "total_assets": 2725500000, "short_term_debt": 368000000, "long_term_debt": 817500000, "total_debt": 1246100000, "total_liabilities": 2101800000, "total_equity": 623700000, "shares_outstanding": 115400000, "goodwill_and_intangibles": 873000000 }, "cash_flow": { "operating_cash_flow": 117800000, "capital_expenditure": 16500000, "free_cash_flow": 134300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 382400000, "cost_of_revenue": 187000000, "gross_profit": 195400000, "ebit": -15900000, "ebitda": 8700000, "pretax_income": -31600000, "tax_provision": 800000, "net_income": -32400000, "net_income_to_common": -32400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1120400000, "total_current_assets": 1406800000, "total_assets": 2725500000, "short_term_debt": 368000000, "long_term_debt": 817500000, "total_debt": 1246100000, "total_liabilities": 2101800000, "total_equity": 623700000, "shares_outstanding": 115400000, "goodwill_and_intangibles": 873000000 }, "cash_flow": { "operating_cash_flow": 117800000, "capital_expenditure": 16500000, "free_cash_flow": 134300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 382400000, "cost_of_revenue": 187000000, "gross_profit": 195400000, "ebit": -21700000, "ebitda": 2900000, "pretax_income": -31600000, "tax_provision": 800000, "net_income": -32400000, "net_income_to_common": -32400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1120400000, "total_current_assets": 1406800000, "total_assets": 2725500000, "short_term_debt": 368000000, "long_term_debt": 817500000, "total_debt": 1246100000, "total_liabilities": 2101800000, "total_equity": 623700000, "shares_outstanding": 115400000, "goodwill_and_intangibles": 873000000 }, "cash_flow": { "operating_cash_flow": 117800000, "capital_expenditure": 16500000, "free_cash_flow": 134300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 411000000, "cost_of_revenue": 168000000, "gross_profit": 243000000, "ebit": -1000000, "ebitda": 24000000, "pretax_income": -45000000, "tax_provision": -7000000, "net_income": -38000000, "net_income_to_common": -38000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1035000000, "total_current_assets": 1291000000, "total_assets": 2625000000, "short_term_debt": 367000000, "long_term_debt": 819000000, "total_debt": 1251000000, "total_liabilities": 1980000000, "total_equity": 645000000, "shares_outstanding": 116000000, "goodwill_and_intangibles": 877000000 }, "cash_flow": { "operating_cash_flow": -103000000, "capital_expenditure": 19000000, "free_cash_flow": -84000000, "dividends_paid": null, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 411000000, "cost_of_revenue": 168000000, "gross_profit": 243000000, "ebit": -1000000, "ebitda": 24000000, "pretax_income": -45000000, "tax_provision": -7000000, "net_income": -38000000, "net_income_to_common": -38000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1035000000, "total_current_assets": 1291000000, "total_assets": 2625000000, "short_term_debt": 367000000, "long_term_debt": 819000000, "total_debt": 1251000000, "total_liabilities": 1980000000, "total_equity": 645000000, "shares_outstanding": 116000000, "goodwill_and_intangibles": 877000000 }, "cash_flow": { "operating_cash_flow": -103000000, "capital_expenditure": 19000000, "free_cash_flow": -84000000, "dividends_paid": null, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 411000000, "cost_of_revenue": 168000000, "gross_profit": 243000000, "ebit": -1000000, "ebitda": 24000000, "pretax_income": -45000000, "tax_provision": -7000000, "net_income": -38000000, "net_income_to_common": -38000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1035000000, "total_current_assets": 1291000000, "total_assets": 2625000000, "short_term_debt": 367000000, "long_term_debt": 819000000, "total_debt": 1251000000, "total_liabilities": 1980000000, "total_equity": 645000000, "shares_outstanding": 116000000, "goodwill_and_intangibles": 877000000 }, "cash_flow": { "operating_cash_flow": -103000000, "capital_expenditure": 19000000, "free_cash_flow": -84000000, "dividends_paid": null, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 411000000, "cost_of_revenue": 168000000, "gross_profit": 243000000, "ebit": -1000000, "ebitda": 24000000, "pretax_income": -45000000, "tax_provision": -7000000, "net_income": -38000000, "net_income_to_common": -38000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1035000000, "total_current_assets": 1291000000, "total_assets": 2625000000, "short_term_debt": 367000000, "long_term_debt": 819000000, "total_debt": 1251000000, "total_liabilities": 1980000000, "total_equity": 645000000, "shares_outstanding": 116000000, "goodwill_and_intangibles": 877000000 }, "cash_flow": { "operating_cash_flow": -103000000, "capital_expenditure": 19000000, "free_cash_flow": -84000000, "dividends_paid": null, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": -5000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 411000000, "cost_of_revenue": 168000000, "gross_profit": 243000000, "ebit": -1000000, "ebitda": 24000000, "pretax_income": -45000000, "tax_provision": -7000000, "net_income": -38000000, "net_income_to_common": -38000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1035000000, "total_current_assets": 1291000000, "total_assets": 2625000000, "short_term_debt": 367000000, "long_term_debt": 819000000, "total_debt": 1251000000, "total_liabilities": 1980000000, "total_equity": 645000000, "shares_outstanding": 116000000, "goodwill_and_intangibles": 877000000 }, "cash_flow": { "operating_cash_flow": -103000000, "capital_expenditure": 19000000, "free_cash_flow": -84000000, "dividends_paid": null, "share_repurchases": -50000000, "shares_issued": null, "net_debt_issued": -5000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }