{ "ticker": { "uuid": "a646e16f-1355-485b-9eae-4f5c21d33dbb", "symbol": "WFG", "name": "West Fraser Timber Co Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Lumber & Wood Production", "page_url": "https://sharemaestro.com/factors/ticker/a646e16f-1355-485b-9eae-4f5c21d33dbb/", "api_url": "https://sharemaestro.com/factors/api/tickers/a646e16f-1355-485b-9eae-4f5c21d33dbb/" }, "latest_snapshot": { "ticker": { "uuid": "a646e16f-1355-485b-9eae-4f5c21d33dbb", "symbol": "WFG", "name": "West Fraser Timber Co Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Lumber & Wood Production", "page_url": "https://sharemaestro.com/factors/ticker/a646e16f-1355-485b-9eae-4f5c21d33dbb/", "api_url": "https://sharemaestro.com/factors/api/tickers/a646e16f-1355-485b-9eae-4f5c21d33dbb/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.38, "value": 0.72, "quality": 0.07, "momentum": 0.23, "coverage": 0.879, "confidence": 0.842, "delta": 1 }, "headline_factors": { "price": 66.19, "market_cap": 5182929978.18, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0255, "roe": -0.1985, "piotroski_f_score": 5, "momentum_12_1": -0.0227, "volatility_252d": 0.3025 }, "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": 0.0701, "shareholder_yield": 0.0255 }, "quality": { "roe": -0.1985, "roic": -0.1499, "gross_margin": 0.0118, "fcf_margin": 0.0791, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.1695, "eps_growth_1y": null, "fcf_growth_1y": -0.6385 }, "momentum": { "price_return_12m": -0.069, "momentum_12_1": -0.0227, "relative_strength": -0.2373 }, "scores": { "value_percentile": 0.72, "quality_percentile": 0.07, "momentum_percentile": 0.23, "growth_composite": 86, "yield_composite": 72, "overall_composite": 62, "os_score": 0.38, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 65.7, "os": 0.37, "value": 0.72, "quality": 0.09, "momentum": 0.19, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0257, "roe": -0.1985, "momentum_12_1": -0.1612 }, { "week_end_date": "2026-06-14", "price": 68.73, "os": 0.38, "value": 0.71, "quality": 0.09, "momentum": 0.21, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0245, "roe": -0.1985, "momentum_12_1": -0.2092 }, { "week_end_date": "2026-06-21", "price": 69.88, "os": 0.38, "value": 0.71, "quality": 0.09, "momentum": 0.2, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0241, "roe": -0.1985, "momentum_12_1": -0.1382 }, { "week_end_date": "2026-06-28", "price": 69.48, "os": 0.41, "value": 0.71, "quality": 0.09, "momentum": 0.28, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0243, "roe": -0.1985, "momentum_12_1": -0.0474 }, { "week_end_date": "2026-07-05", "price": 69.64, "os": 0.36, "value": 0.71, "quality": 0.08, "momentum": 0.21, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0242, "roe": -0.1985, "momentum_12_1": -0.1277 }, { "week_end_date": "2026-07-12", "price": 67.27, "os": 0.32, "value": 0.71, "quality": 0.09, "momentum": 0.13, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0251, "roe": -0.1985, "momentum_12_1": -0.0799 }, { "week_end_date": "2026-07-19", "price": 70.41, "os": 0.39, "value": 0.71, "quality": 0.09, "momentum": 0.23, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.024, "roe": -0.1985, "momentum_12_1": -0.0418 }, { "week_end_date": "2026-07-26", "price": 66.19, "os": 0.38, "value": 0.72, "quality": 0.07, "momentum": 0.23, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0255, "roe": -0.1985, "momentum_12_1": -0.0227 } ], "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": 5553086134, "cost_of_revenue": 5585619777, "gross_profit": -32533642, "ebit": -1171211136, "ebitda": -618139212, "pretax_income": -1190527985, "tax_provision": -237902260, "net_income": -952625724, "net_income_to_common": -952625724, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201468072, "total_current_assets": 1383347610, "total_assets": 7599934246, "short_term_debt": 8992665, "long_term_debt": 300000000, "total_debt": 332728626, "total_liabilities": 1765339056, "total_equity": 5833597820, "shares_outstanding": 78977000, "goodwill_and_intangibles": 2055572763 }, "cash_flow": { "operating_cash_flow": 100650955, "capital_expenditure": 417853969, "free_cash_flow": 518504924, "dividends_paid": 102684308, "share_repurchases": -129000000, "shares_issued": 0, "net_debt_issued": 85000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5553086134, "cost_of_revenue": 5585619777, "gross_profit": -32533642, "ebit": -1171211136, "ebitda": -618139212, "pretax_income": -1190527985, "tax_provision": -237902260, "net_income": -952625724, "net_income_to_common": -952625724, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201468072, "total_current_assets": 1383347610, "total_assets": 7599934246, "short_term_debt": 8992665, "long_term_debt": 300000000, "total_debt": 332728626, "total_liabilities": 1765339056, "total_equity": 5833597820, "shares_outstanding": 78977000, "goodwill_and_intangibles": 2055572763 }, "cash_flow": { "operating_cash_flow": 100650955, "capital_expenditure": 417853969, "free_cash_flow": 518504924, "dividends_paid": 102684308, "share_repurchases": -129000000, "shares_issued": 0, "net_debt_issued": 85000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5553086134, "cost_of_revenue": 5585619777, "gross_profit": -32533642, "ebit": -1171211136, "ebitda": -618139212, "pretax_income": -1190527985, "tax_provision": -237902260, "net_income": -952625724, "net_income_to_common": -952625724, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201468072, "total_current_assets": 1383347610, "total_assets": 7599934246, "short_term_debt": 8992665, "long_term_debt": 300000000, "total_debt": 332728626, "total_liabilities": 1765339056, "total_equity": 5833597820, "shares_outstanding": 78977000, "goodwill_and_intangibles": 2055572763 }, "cash_flow": { "operating_cash_flow": 100650955, "capital_expenditure": 417853969, "free_cash_flow": 518504924, "dividends_paid": 102684308, "share_repurchases": -129000000, "shares_issued": 0, "net_debt_issued": 85000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5553086134, "cost_of_revenue": 5585619777, "gross_profit": -32533642, "ebit": -1171211136, "ebitda": -618139212, "pretax_income": -1190527985, "tax_provision": -237902260, "net_income": -952625724, "net_income_to_common": -952625724, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201468072, "total_current_assets": 1383347610, "total_assets": 7599934246, "short_term_debt": 8992665, "long_term_debt": 300000000, "total_debt": 332728626, "total_liabilities": 1765339056, "total_equity": 5833597820, "shares_outstanding": 78977000, "goodwill_and_intangibles": 2055572763 }, "cash_flow": { "operating_cash_flow": 100650955, "capital_expenditure": 417853969, "free_cash_flow": 518504924, "dividends_paid": 102684308, "share_repurchases": -129000000, "shares_issued": 0, "net_debt_issued": 85000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5553086134, "cost_of_revenue": 5585619777, "gross_profit": -32533642, "ebit": -1171211136, "ebitda": -618139212, "pretax_income": -1190527985, "tax_provision": -237902260, "net_income": -952625724, "net_income_to_common": -952625724, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201468072, "total_current_assets": 1383347610, "total_assets": 7599934246, "short_term_debt": 8992665, "long_term_debt": 300000000, "total_debt": 332728626, "total_liabilities": 1765339056, "total_equity": 5833597820, "shares_outstanding": 78977000, "goodwill_and_intangibles": 2055572763 }, "cash_flow": { "operating_cash_flow": 100650955, "capital_expenditure": 417853969, "free_cash_flow": 518504924, "dividends_paid": 102684308, "share_repurchases": -129000000, "shares_issued": 0, "net_debt_issued": 85000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5553086134, "cost_of_revenue": 5585619777, "gross_profit": -32533642, "ebit": -1171211136, "ebitda": -618139212, "pretax_income": -1190527985, "tax_provision": -237902260, "net_income": -952625724, "net_income_to_common": -952625724, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201468072, "total_current_assets": 1383347610, "total_assets": 7599934246, "short_term_debt": 8992665, "long_term_debt": 300000000, "total_debt": 332728626, "total_liabilities": 1765339056, "total_equity": 5833597820, "shares_outstanding": 78977000, "goodwill_and_intangibles": 2055572763 }, "cash_flow": { "operating_cash_flow": 100650955, "capital_expenditure": 417853969, "free_cash_flow": 518504924, "dividends_paid": 102684308, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5553086134, "cost_of_revenue": 5585619777, "gross_profit": -32533642, "ebit": -482921257, "ebitda": 70150667, "pretax_income": -1190527985, "tax_provision": -237902260, "net_income": -952625724, "net_income_to_common": -952625724, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201468072, "total_current_assets": 1383347610, "total_assets": 7599934246, "short_term_debt": 8992665, "long_term_debt": 300000000, "total_debt": 332728626, "total_liabilities": 1765339056, "total_equity": 5833597820, "shares_outstanding": 78977000, "goodwill_and_intangibles": 2055572763 }, "cash_flow": { "operating_cash_flow": 100650955, "capital_expenditure": 417853969, "free_cash_flow": 518504924, "dividends_paid": 102684308, "share_repurchases": -129000000, "shares_issued": 0, "net_debt_issued": 85000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6174000000, "cost_of_revenue": 4333000000, "gross_profit": 1841000000, "ebit": 64000000, "ebitda": 614000000, "pretax_income": 38000000, "tax_provision": 43000000, "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": 641000000, "total_current_assets": 1837000000, "total_assets": 8760000000, "short_term_debt": 210000000, "long_term_debt": null, "total_debt": 229000000, "total_liabilities": 1806000000, "total_equity": 6954000000, "shares_outstanding": 81124000, "goodwill_and_intangibles": 2539000000 }, "cash_flow": { "operating_cash_flow": 661000000, "capital_expenditure": 487000000, "free_cash_flow": 1148000000, "dividends_paid": 101000000, "share_repurchases": -140000000, "shares_issued": 1000000, "net_debt_issued": -315000000 } } ], "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": 956571380, "cost_of_revenue": 709182230, "gross_profit": 247389150, "ebit": -141262790, "ebitda": -42307130, "pretax_income": -179267500, "tax_provision": -43741270, "net_income": -134809160, "net_income_to_common": -134809160, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81266742, "total_current_assets": 1539051660, "total_assets": 7695258307, "short_term_debt": 203668504, "long_term_debt": 300000000, "total_debt": 529738771, "total_liabilities": 2038691639, "total_equity": 5656566666, "shares_outstanding": 78300000, "goodwill_and_intangibles": 3763731157 }, "cash_flow": { "operating_cash_flow": -172576690, "capital_expenditure": 92698332, "free_cash_flow": -79878358, "dividends_paid": 49307624, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 199000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 956571380, "cost_of_revenue": 709182230, "gross_profit": 247389150, "ebit": -141262790, "ebitda": -42307130, "pretax_income": -179267500, "tax_provision": -43741270, "net_income": -134809160, "net_income_to_common": -134809160, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81266742, "total_current_assets": 1539051660, "total_assets": 7695258307, "short_term_debt": 203668504, "long_term_debt": 300000000, "total_debt": 529738771, "total_liabilities": 2038691639, "total_equity": 5656566666, "shares_outstanding": 78300000, "goodwill_and_intangibles": 3763731157 }, "cash_flow": { "operating_cash_flow": -172576690, "capital_expenditure": 92698332, "free_cash_flow": -79878358, "dividends_paid": 49307624, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 199000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 956571380, "cost_of_revenue": 709182230, "gross_profit": 247389150, "ebit": -141262790, "ebitda": -42307130, "pretax_income": -179267500, "tax_provision": -43741270, "net_income": -134809160, "net_income_to_common": -134809160, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81266742, "total_current_assets": 1539051660, "total_assets": 7695258307, "short_term_debt": 203668504, "long_term_debt": 300000000, "total_debt": 529738771, "total_liabilities": 2038691639, "total_equity": 5656566666, "shares_outstanding": 78300000, "goodwill_and_intangibles": 3763731157 }, "cash_flow": { "operating_cash_flow": -172576690, "capital_expenditure": 92698332, "free_cash_flow": -79878358, "dividends_paid": 49307624, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 199000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 956571380, "cost_of_revenue": 709182230, "gross_profit": 247389150, "ebit": -141262790, "ebitda": -42307130, "pretax_income": -179267500, "tax_provision": -43741270, "net_income": -134809160, "net_income_to_common": -134809160, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81266742, "total_current_assets": 1539051660, "total_assets": 7695258307, "short_term_debt": 203668504, "long_term_debt": 300000000, "total_debt": 529738771, "total_liabilities": 2038691639, "total_equity": 5656566666, "shares_outstanding": 78300000, "goodwill_and_intangibles": 3763731157 }, "cash_flow": { "operating_cash_flow": -172576690, "capital_expenditure": 92698332, "free_cash_flow": -79878358, "dividends_paid": 49307624, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 199000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 956571380, "cost_of_revenue": 709182230, "gross_profit": 247389150, "ebit": -141262790, "ebitda": -42307130, "pretax_income": -179267500, "tax_provision": -43741270, "net_income": -134809160, "net_income_to_common": -134809160, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81266742, "total_current_assets": 1539051660, "total_assets": 7695258307, "short_term_debt": 203668504, "long_term_debt": 300000000, "total_debt": 529738771, "total_liabilities": 2038691639, "total_equity": 5656566666, "shares_outstanding": 78300000, "goodwill_and_intangibles": 3763731157 }, "cash_flow": { "operating_cash_flow": -172576690, "capital_expenditure": 92698332, "free_cash_flow": -79878358, "dividends_paid": 49307624, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 199000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 956571380, "cost_of_revenue": 709182230, "gross_profit": 247389150, "ebit": -141262790, "ebitda": -42307130, "pretax_income": -179267500, "tax_provision": -43741270, "net_income": -134809160, "net_income_to_common": -134809160, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81266742, "total_current_assets": 1539051660, "total_assets": 7695258307, "short_term_debt": 203668504, "long_term_debt": 300000000, "total_debt": 529738771, "total_liabilities": 2038691639, "total_equity": 5656566666, "shares_outstanding": 78300000, "goodwill_and_intangibles": 3763731157 }, "cash_flow": { "operating_cash_flow": -172576690, "capital_expenditure": 92698332, "free_cash_flow": -79878358, "dividends_paid": 49307624, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 956571380, "cost_of_revenue": 709182230, "gross_profit": 247389150, "ebit": -141262790, "ebitda": -42307130, "pretax_income": -179267500, "tax_provision": -43741270, "net_income": -134809160, "net_income_to_common": -134809160, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 81266742, "total_current_assets": 1539051660, "total_assets": 7695258307, "short_term_debt": 203668504, "long_term_debt": 300000000, "total_debt": 529738771, "total_liabilities": 2038691639, "total_equity": 5656566666, "shares_outstanding": 78300000, "goodwill_and_intangibles": 3763731157 }, "cash_flow": { "operating_cash_flow": -172576690, "capital_expenditure": 92698332, "free_cash_flow": -79878358, "dividends_paid": 49307624, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 199000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1181943539, "cost_of_revenue": 1289485183, "gross_profit": -107541642, "ebit": -925263957, "ebitda": -779169650, "pretax_income": -931351218, "tax_provision": -169428815, "net_income": -761922400, "net_income_to_common": -761922400, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201835383, "total_current_assets": 1383347610, "total_assets": 7599934246, "short_term_debt": 8992665, "long_term_debt": 300000000, "total_debt": 332728626, "total_liabilities": 1765339056, "total_equity": 5833597820, "shares_outstanding": 78310740, "goodwill_and_intangibles": 2055572763 }, "cash_flow": { "operating_cash_flow": -172000000, "capital_expenditure": 138000000, "free_cash_flow": -34000000, "dividends_paid": 25000000, "share_repurchases": -8000000, "shares_issued": 0, "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": 1181943539, "cost_of_revenue": 1289485183, "gross_profit": -107541642, "ebit": -925263957, "ebitda": -779169650, "pretax_income": -931351218, "tax_provision": -169428815, "net_income": -761922400, "net_income_to_common": -761922400, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201835383, "total_current_assets": 1383347610, "total_assets": 7599934246, "short_term_debt": 8992665, "long_term_debt": 300000000, "total_debt": 332728626, "total_liabilities": 1765339056, "total_equity": 5833597820, "shares_outstanding": 78310740, "goodwill_and_intangibles": 2055572763 }, "cash_flow": { "operating_cash_flow": -172000000, "capital_expenditure": 138000000, "free_cash_flow": -34000000, "dividends_paid": 25000000, "share_repurchases": -8000000, "shares_issued": 0, "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": 1181943539, "cost_of_revenue": 1289485183, "gross_profit": -107541642, "ebit": -925263957, "ebitda": -779169650, "pretax_income": -931351218, "tax_provision": -169428815, "net_income": -761922400, "net_income_to_common": -761922400, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201835383, "total_current_assets": 1383347610, "total_assets": 7599934246, "short_term_debt": 8992665, "long_term_debt": 300000000, "total_debt": 332728626, "total_liabilities": 1765339056, "total_equity": 5833597820, "shares_outstanding": 78310740, "goodwill_and_intangibles": 2055572763 }, "cash_flow": { "operating_cash_flow": -172000000, "capital_expenditure": 138000000, "free_cash_flow": -34000000, "dividends_paid": 25000000, "share_repurchases": -8000000, "shares_issued": 0, "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": 1181943539, "cost_of_revenue": 1289485183, "gross_profit": -107541642, "ebit": -925263957, "ebitda": -779169650, "pretax_income": -931351218, "tax_provision": -169428815, "net_income": -761922400, "net_income_to_common": -761922400, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201835383, "total_current_assets": 1383347610, "total_assets": 7599934246, "short_term_debt": 8992665, "long_term_debt": 300000000, "total_debt": 332728626, "total_liabilities": 1765339056, "total_equity": 5833597820, "shares_outstanding": 78310740, "goodwill_and_intangibles": 2055572763 }, "cash_flow": { "operating_cash_flow": -172000000, "capital_expenditure": 138000000, "free_cash_flow": -34000000, "dividends_paid": 25000000, "share_repurchases": -8000000, "shares_issued": 0, "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": 1181943539, "cost_of_revenue": 1289485183, "gross_profit": -107541642, "ebit": -925263957, "ebitda": -779169650, "pretax_income": -931351218, "tax_provision": -169428815, "net_income": -761922400, "net_income_to_common": -761922400, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201835383, "total_current_assets": 1383347610, "total_assets": 7599934246, "short_term_debt": 8992665, "long_term_debt": 300000000, "total_debt": 332728626, "total_liabilities": 1765339056, "total_equity": 5833597820, "shares_outstanding": 78310740, "goodwill_and_intangibles": 2055572763 }, "cash_flow": { "operating_cash_flow": -172000000, "capital_expenditure": 138000000, "free_cash_flow": -34000000, "dividends_paid": 25000000, "share_repurchases": -8000000, "shares_issued": 0, "net_debt_issued": -4000000 } } ] }, "strategy_matches": [ { "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 } }