{ "ticker": { "uuid": "a3072495-c852-4363-a0e4-9ab33382c83c", "symbol": "IHRT", "name": "iHeartMedia Inc Class A", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/a3072495-c852-4363-a0e4-9ab33382c83c/", "api_url": "https://sharemaestro.com/factors/api/tickers/a3072495-c852-4363-a0e4-9ab33382c83c/" }, "latest_snapshot": { "ticker": { "uuid": "a3072495-c852-4363-a0e4-9ab33382c83c", "symbol": "IHRT", "name": "iHeartMedia Inc Class A", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Broadcasting", "page_url": "https://sharemaestro.com/factors/ticker/a3072495-c852-4363-a0e4-9ab33382c83c/", "api_url": "https://sharemaestro.com/factors/api/tickers/a3072495-c852-4363-a0e4-9ab33382c83c/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.88, "value": 0.7, "quality": 0.63, "momentum": 0.92, "coverage": 0.879, "confidence": 0.842, "delta": 0 }, "headline_factors": { "price": 3.54, "market_cap": 535079485.38, "pe_ratio": null, "earnings_yield": 0.05, "ebitda_to_ev": 0.1067, "shareholder_yield": 0.0063, "roe": 0.149, "piotroski_f_score": 4, "momentum_12_1": 1.1929, "volatility_252d": 1.1025 }, "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": 9.3748, "earnings_yield": 0.05, "fcf_yield": 0.0235, "shareholder_yield": 0.0063 }, "quality": { "roe": 0.149, "roic": 0.0625, "gross_margin": 0.5653, "fcf_margin": 0.0367, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.0206, "eps_growth_1y": null, "fcf_growth_1y": -0.1248 }, "momentum": { "price_return_12m": 0.797, "momentum_12_1": 1.1929, "relative_strength": 0.5807 }, "scores": { "value_percentile": 0.7, "quality_percentile": 0.63, "momentum_percentile": 0.92, "growth_composite": 73, "yield_composite": 64, "overall_composite": 12, "os_score": 0.88, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.89, "os": 0.88, "value": 0.68, "quality": 0.63, "momentum": 0.96, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0496, "shareholder_yield": 0.0058, "roe": 0.149, "momentum_12_1": 2.7867 }, { "week_end_date": "2026-06-14", "price": 3.99, "os": 0.87, "value": 0.69, "quality": 0.64, "momentum": 0.92, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0495, "shareholder_yield": 0.0056, "roe": 0.149, "momentum_12_1": 1.8825 }, { "week_end_date": "2026-06-21", "price": 3.59, "os": 0.89, "value": 0.7, "quality": 0.65, "momentum": 0.92, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.05, "shareholder_yield": 0.0062, "roe": 0.149, "momentum_12_1": 1.4098 }, { "week_end_date": "2026-06-28", "price": 4.32, "os": 0.86, "value": 0.68, "quality": 0.64, "momentum": 0.88, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0491, "shareholder_yield": 0.0052, "roe": 0.149, "momentum_12_1": 1.5058 }, { "week_end_date": "2026-07-05", "price": 4.38, "os": 0.88, "value": 0.68, "quality": 0.65, "momentum": 0.94, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.049, "shareholder_yield": 0.0051, "roe": 0.149, "momentum_12_1": 0.9949 }, { "week_end_date": "2026-07-12", "price": 4.12, "os": 0.89, "value": 0.69, "quality": 0.65, "momentum": 0.94, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0493, "shareholder_yield": 0.0054, "roe": 0.149, "momentum_12_1": 1.0152 }, { "week_end_date": "2026-07-19", "price": 3.83, "os": 0.88, "value": 0.69, "quality": 0.62, "momentum": 0.92, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0497, "shareholder_yield": 0.0058, "roe": 0.149, "momentum_12_1": 0.8895 }, { "week_end_date": "2026-07-26", "price": 3.54, "os": 0.88, "value": 0.7, "quality": 0.63, "momentum": 0.92, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.05, "shareholder_yield": 0.0063, "roe": 0.149, "momentum_12_1": 1.1929 } ], "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": 3864991000, "cost_of_revenue": 1613426000, "gross_profit": 2251565000, "ebit": -71147000, "ebitda": 288900000, "pretax_income": -473682000, "tax_provision": -1795000, "net_income": -472866000, "net_income_to_common": -472866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270921000, "total_current_assets": 1459327000, "total_assets": 5599860000, "short_term_debt": 134397000, "long_term_debt": 4979662000, "total_debt": 5788251000, "total_liabilities": 7426871000, "total_equity": -1831640000, "shares_outstanding": 155187000, "goodwill_and_intangibles": 2420713000 }, "cash_flow": { "operating_cash_flow": 92583000, "capital_expenditure": 81672000, "free_cash_flow": 174255000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -12360000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3864991000, "cost_of_revenue": 1613426000, "gross_profit": 2251565000, "ebit": -71147000, "ebitda": 288900000, "pretax_income": -473682000, "tax_provision": -1795000, "net_income": -472866000, "net_income_to_common": -472866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270921000, "total_current_assets": 1459327000, "total_assets": 5599860000, "short_term_debt": 134397000, "long_term_debt": 4979662000, "total_debt": 5788251000, "total_liabilities": 7426871000, "total_equity": -1831640000, "shares_outstanding": 155187000, "goodwill_and_intangibles": 2420713000 }, "cash_flow": { "operating_cash_flow": 92583000, "capital_expenditure": 81672000, "free_cash_flow": 174255000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -12360000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3864991000, "cost_of_revenue": 1613426000, "gross_profit": 2251565000, "ebit": -71147000, "ebitda": 288900000, "pretax_income": -473682000, "tax_provision": -1795000, "net_income": -472866000, "net_income_to_common": -472866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270921000, "total_current_assets": 1459327000, "total_assets": 5599860000, "short_term_debt": 134397000, "long_term_debt": 4979662000, "total_debt": 5788251000, "total_liabilities": 7426871000, "total_equity": -1831640000, "shares_outstanding": 155187000, "goodwill_and_intangibles": 2420713000 }, "cash_flow": { "operating_cash_flow": 92583000, "capital_expenditure": 81672000, "free_cash_flow": 174255000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -12360000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3864991000, "cost_of_revenue": 1613426000, "gross_profit": 2251565000, "ebit": -71147000, "ebitda": 288900000, "pretax_income": -473682000, "tax_provision": -1795000, "net_income": -472866000, "net_income_to_common": -472866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270921000, "total_current_assets": 1459327000, "total_assets": 5599860000, "short_term_debt": 134397000, "long_term_debt": 4979662000, "total_debt": 5788251000, "total_liabilities": 7426871000, "total_equity": -1831640000, "shares_outstanding": 155187000, "goodwill_and_intangibles": 2420713000 }, "cash_flow": { "operating_cash_flow": 92583000, "capital_expenditure": 81672000, "free_cash_flow": 174255000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -12360000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3864991000, "cost_of_revenue": 1613426000, "gross_profit": 2251565000, "ebit": -71147000, "ebitda": 288900000, "pretax_income": -473682000, "tax_provision": -1795000, "net_income": -472866000, "net_income_to_common": -472866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270921000, "total_current_assets": 1459327000, "total_assets": 5599860000, "short_term_debt": 134397000, "long_term_debt": 4979662000, "total_debt": 5788251000, "total_liabilities": 7426871000, "total_equity": -1831640000, "shares_outstanding": 155187000, "goodwill_and_intangibles": 2420713000 }, "cash_flow": { "operating_cash_flow": 92583000, "capital_expenditure": 81672000, "free_cash_flow": 174255000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -12360000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3864991000, "cost_of_revenue": 1613426000, "gross_profit": 2251565000, "ebit": -71147000, "ebitda": 288900000, "pretax_income": -473682000, "tax_provision": -1795000, "net_income": -472866000, "net_income_to_common": -472866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270921000, "total_current_assets": 1459327000, "total_assets": 5599860000, "short_term_debt": 134397000, "long_term_debt": 4979662000, "total_debt": 5788251000, "total_liabilities": 7426871000, "total_equity": -1831640000, "shares_outstanding": 155187000, "goodwill_and_intangibles": 2420713000 }, "cash_flow": { "operating_cash_flow": 92583000, "capital_expenditure": 81672000, "free_cash_flow": 174255000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -12360000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3864991000, "cost_of_revenue": 1613426000, "gross_profit": 2251565000, "ebit": -71147000, "ebitda": 288900000, "pretax_income": -473682000, "tax_provision": -1795000, "net_income": -472866000, "net_income_to_common": -472866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270921000, "total_current_assets": 1459327000, "total_assets": 5599860000, "short_term_debt": 134397000, "long_term_debt": 4979662000, "total_debt": 5788251000, "total_liabilities": 7426871000, "total_equity": -1831640000, "shares_outstanding": 155187000, "goodwill_and_intangibles": 2420713000 }, "cash_flow": { "operating_cash_flow": 92583000, "capital_expenditure": 81672000, "free_cash_flow": 174255000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -12360000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3854532000, "cost_of_revenue": 1588931000, "gross_profit": 2265601000, "ebit": 159573000, "ebitda": 569155000, "pretax_income": -1167896000, "tax_provision": -158402000, "net_income": -1009941000, "net_income_to_common": -1009941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 259580000, "total_current_assets": 1361842000, "total_assets": 5571696000, "short_term_debt": 92017000, "long_term_debt": 5048968000, "total_debt": 5857571000, "total_liabilities": 6943476000, "total_equity": -1377069000, "shares_outstanding": 151272000, "goodwill_and_intangibles": 2842666000 }, "cash_flow": { "operating_cash_flow": 71429000, "capital_expenditure": 97594000, "free_cash_flow": 169023000, "dividends_paid": 4555000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -151357000 } } ], "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": 884200000, "cost_of_revenue": 456444000, "gross_profit": 427756000, "ebit": 569000, "ebitda": 81946000, "pretax_income": -95329000, "tax_provision": 289000, "net_income": -95223000, "net_income_to_common": -95223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135052000, "total_current_assets": 1285485000, "total_assets": 4887856000, "short_term_debt": 136771000, "long_term_debt": 4962285000, "total_debt": 5765835000, "total_liabilities": 6809881000, "total_equity": -1925384000, "shares_outstanding": 155789000, "goodwill_and_intangibles": 2370150000 }, "cash_flow": { "operating_cash_flow": -92540000, "capital_expenditure": 21913000, "free_cash_flow": -70627000, "dividends_paid": 875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16870000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 884200000, "cost_of_revenue": 456444000, "gross_profit": 427756000, "ebit": 569000, "ebitda": 81946000, "pretax_income": -95329000, "tax_provision": 289000, "net_income": -95223000, "net_income_to_common": -95223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135052000, "total_current_assets": 1285485000, "total_assets": 4887856000, "short_term_debt": 136771000, "long_term_debt": 4962285000, "total_debt": 5765835000, "total_liabilities": 6809881000, "total_equity": -1925384000, "shares_outstanding": 155789000, "goodwill_and_intangibles": 2370150000 }, "cash_flow": { "operating_cash_flow": -92540000, "capital_expenditure": 21913000, "free_cash_flow": -70627000, "dividends_paid": 875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16870000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 884200000, "cost_of_revenue": 456444000, "gross_profit": 427756000, "ebit": 569000, "ebitda": 81946000, "pretax_income": -95329000, "tax_provision": 289000, "net_income": -95223000, "net_income_to_common": -95223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135052000, "total_current_assets": 1285485000, "total_assets": 4887856000, "short_term_debt": 136771000, "long_term_debt": 4962285000, "total_debt": 5765835000, "total_liabilities": 6809881000, "total_equity": -1925384000, "shares_outstanding": 155789000, "goodwill_and_intangibles": 2370150000 }, "cash_flow": { "operating_cash_flow": -92540000, "capital_expenditure": 21913000, "free_cash_flow": -70627000, "dividends_paid": 875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16870000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 884200000, "cost_of_revenue": 456444000, "gross_profit": 427756000, "ebit": 569000, "ebitda": 81946000, "pretax_income": -95329000, "tax_provision": 289000, "net_income": -95223000, "net_income_to_common": -95223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135052000, "total_current_assets": 1285485000, "total_assets": 4887856000, "short_term_debt": 136771000, "long_term_debt": 4962285000, "total_debt": 5765835000, "total_liabilities": 6809881000, "total_equity": -1925384000, "shares_outstanding": 155789000, "goodwill_and_intangibles": 2370150000 }, "cash_flow": { "operating_cash_flow": -92540000, "capital_expenditure": 21913000, "free_cash_flow": -70627000, "dividends_paid": 875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16870000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 884200000, "cost_of_revenue": 456444000, "gross_profit": 427756000, "ebit": 569000, "ebitda": 81946000, "pretax_income": -95329000, "tax_provision": 289000, "net_income": -95223000, "net_income_to_common": -95223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135052000, "total_current_assets": 1285485000, "total_assets": 4887856000, "short_term_debt": 136771000, "long_term_debt": 4962285000, "total_debt": 5765835000, "total_liabilities": 6809881000, "total_equity": -1925384000, "shares_outstanding": 155789000, "goodwill_and_intangibles": 2370150000 }, "cash_flow": { "operating_cash_flow": -92540000, "capital_expenditure": 21913000, "free_cash_flow": -70627000, "dividends_paid": 875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16870000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 884200000, "cost_of_revenue": 456444000, "gross_profit": 427756000, "ebit": 569000, "ebitda": 81946000, "pretax_income": -95329000, "tax_provision": 289000, "net_income": -95223000, "net_income_to_common": -95223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135052000, "total_current_assets": 1285485000, "total_assets": 4887856000, "short_term_debt": 136771000, "long_term_debt": 4962285000, "total_debt": 5765835000, "total_liabilities": 6809881000, "total_equity": -1925384000, "shares_outstanding": 155789000, "goodwill_and_intangibles": 2370150000 }, "cash_flow": { "operating_cash_flow": -92540000, "capital_expenditure": 21913000, "free_cash_flow": -70627000, "dividends_paid": 875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16870000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 884200000, "cost_of_revenue": 456444000, "gross_profit": 427756000, "ebit": 10897000, "ebitda": 92274000, "pretax_income": -95329000, "tax_provision": 289000, "net_income": -95223000, "net_income_to_common": -95223000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135052000, "total_current_assets": 1285485000, "total_assets": 4887856000, "short_term_debt": 136771000, "long_term_debt": 4962285000, "total_debt": 5765835000, "total_liabilities": 6809881000, "total_equity": -1925384000, "shares_outstanding": 155789000, "goodwill_and_intangibles": 2370150000 }, "cash_flow": { "operating_cash_flow": -92540000, "capital_expenditure": 21913000, "free_cash_flow": -70627000, "dividends_paid": 875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -16870000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1127227000, "cost_of_revenue": 466766000, "gross_profit": 660461000, "ebit": 68423000, "ebitda": 156139000, "pretax_income": -31053000, "tax_provision": 10202000, "net_income": -41898000, "net_income_to_common": -41898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270921000, "total_current_assets": 1459327000, "total_assets": 5599860000, "short_term_debt": 134397000, "long_term_debt": 4979662000, "total_debt": 5788251000, "total_liabilities": 7426871000, "total_equity": -1831640000, "shares_outstanding": 155187000, "goodwill_and_intangibles": 2420713000 }, "cash_flow": { "operating_cash_flow": 156255000, "capital_expenditure": 18679000, "free_cash_flow": 174934000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -68805000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1127227000, "cost_of_revenue": 466766000, "gross_profit": 660461000, "ebit": 68423000, "ebitda": 156139000, "pretax_income": -31053000, "tax_provision": 10202000, "net_income": -41898000, "net_income_to_common": -41898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270921000, "total_current_assets": 1459327000, "total_assets": 5599860000, "short_term_debt": 134397000, "long_term_debt": 4979662000, "total_debt": 5788251000, "total_liabilities": 7426871000, "total_equity": -1831640000, "shares_outstanding": 155187000, "goodwill_and_intangibles": 2420713000 }, "cash_flow": { "operating_cash_flow": 156255000, "capital_expenditure": 18679000, "free_cash_flow": 174934000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -68805000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1127227000, "cost_of_revenue": 466766000, "gross_profit": 660461000, "ebit": 68423000, "ebitda": 156139000, "pretax_income": -31053000, "tax_provision": 10202000, "net_income": -41898000, "net_income_to_common": -41898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270921000, "total_current_assets": 1459327000, "total_assets": 5599860000, "short_term_debt": 134397000, "long_term_debt": 4979662000, "total_debt": 5788251000, "total_liabilities": 7426871000, "total_equity": -1831640000, "shares_outstanding": 155187000, "goodwill_and_intangibles": 2420713000 }, "cash_flow": { "operating_cash_flow": 156255000, "capital_expenditure": 18679000, "free_cash_flow": 174934000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -68805000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1127227000, "cost_of_revenue": 466766000, "gross_profit": 660461000, "ebit": 68423000, "ebitda": 156139000, "pretax_income": -31053000, "tax_provision": 10202000, "net_income": -41898000, "net_income_to_common": -41898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270921000, "total_current_assets": 1459327000, "total_assets": 5599860000, "short_term_debt": 134397000, "long_term_debt": 4979662000, "total_debt": 5788251000, "total_liabilities": 7426871000, "total_equity": -1831640000, "shares_outstanding": 155187000, "goodwill_and_intangibles": 2420713000 }, "cash_flow": { "operating_cash_flow": 156255000, "capital_expenditure": 18679000, "free_cash_flow": 174934000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -68805000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1127227000, "cost_of_revenue": 466766000, "gross_profit": 660461000, "ebit": 68423000, "ebitda": 156139000, "pretax_income": -31053000, "tax_provision": 10202000, "net_income": -41898000, "net_income_to_common": -41898000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270921000, "total_current_assets": 1459327000, "total_assets": 5599860000, "short_term_debt": 134397000, "long_term_debt": 4979662000, "total_debt": 5788251000, "total_liabilities": 7426871000, "total_equity": -1831640000, "shares_outstanding": 155187000, "goodwill_and_intangibles": 2420713000 }, "cash_flow": { "operating_cash_flow": 156255000, "capital_expenditure": 18679000, "free_cash_flow": 174934000, "dividends_paid": 1639000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -68805000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "2025-12-31" }, "schema": { "public_fields_only": true } }