{ "ticker": { "uuid": "a7d95523-4405-46b7-a7b2-55f5aeb5da21", "symbol": "CALY", "name": "Callaway Golf Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/a7d95523-4405-46b7-a7b2-55f5aeb5da21/", "api_url": "https://sharemaestro.com/factors/api/tickers/a7d95523-4405-46b7-a7b2-55f5aeb5da21/" }, "latest_snapshot": { "ticker": { "uuid": "a7d95523-4405-46b7-a7b2-55f5aeb5da21", "symbol": "CALY", "name": "Callaway Golf Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/a7d95523-4405-46b7-a7b2-55f5aeb5da21/", "api_url": "https://sharemaestro.com/factors/api/tickers/a7d95523-4405-46b7-a7b2-55f5aeb5da21/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.82, "value": 0.71, "quality": 0.31, "momentum": 0.92, "coverage": 0.939, "confidence": 0.9, "delta": -2 }, "headline_factors": { "price": 18.16, "market_cap": 3264397344.08, "pe_ratio": 99.8287, "earnings_yield": 0.0577, "ebitda_to_ev": 0.1026, "shareholder_yield": 0.013, "roe": 0.0154, "piotroski_f_score": 5, "momentum_12_1": 0.9464, "volatility_252d": 0.637 }, "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": 99.8287, "ev_ebitda": 9.745, "earnings_yield": 0.0577, "fcf_yield": 0.1676, "shareholder_yield": 0.013 }, "quality": { "roe": 0.0154, "roic": 0.0211, "gross_margin": 0.572, "fcf_margin": 0.186, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.2598, "eps_growth_1y": null, "fcf_growth_1y": -0.1418 }, "momentum": { "price_return_12m": 0.8362, "momentum_12_1": 0.9464, "relative_strength": 0.6679 }, "scores": { "value_percentile": 0.71, "quality_percentile": 0.31, "momentum_percentile": 0.92, "growth_composite": 88, "yield_composite": 23, "overall_composite": 18, "os_score": 0.82, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.8, "os": 0.85, "value": 0.78, "quality": 0.34, "momentum": 0.95, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 81.3582, "earnings_yield": 0.07, "shareholder_yield": 0.0159, "roe": 0.0154, "momentum_12_1": 1.7247 }, { "week_end_date": "2026-06-14", "price": 17.38, "os": 0.82, "value": 0.72, "quality": 0.33, "momentum": 0.94, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 95.5409, "earnings_yield": 0.0602, "shareholder_yield": 0.0135, "roe": 0.0154, "momentum_12_1": 0.9677 }, { "week_end_date": "2026-06-21", "price": 18.22, "os": 0.81, "value": 0.69, "quality": 0.31, "momentum": 0.92, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 100.1585, "earnings_yield": 0.0575, "shareholder_yield": 0.0129, "roe": 0.0154, "momentum_12_1": 0.8508 }, { "week_end_date": "2026-06-28", "price": 19.25, "os": 0.8, "value": 0.66, "quality": 0.33, "momentum": 0.97, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 105.8206, "earnings_yield": 0.0546, "shareholder_yield": 0.0122, "roe": 0.0154, "momentum_12_1": 0.8989 }, { "week_end_date": "2026-07-05", "price": 18.26, "os": 0.82, "value": 0.7, "quality": 0.33, "momentum": 0.91, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 100.3784, "earnings_yield": 0.0574, "shareholder_yield": 0.0129, "roe": 0.0154, "momentum_12_1": 0.63 }, { "week_end_date": "2026-07-12", "price": 18.4, "os": 0.82, "value": 0.69, "quality": 0.35, "momentum": 0.89, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 101.148, "earnings_yield": 0.057, "shareholder_yield": 0.0128, "roe": 0.0154, "momentum_12_1": 0.9616 }, { "week_end_date": "2026-07-19", "price": 19.38, "os": 0.8, "value": 0.67, "quality": 0.31, "momentum": 0.93, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 106.5352, "earnings_yield": 0.0542, "shareholder_yield": 0.0121, "roe": 0.0154, "momentum_12_1": 0.9719 }, { "week_end_date": "2026-07-26", "price": 18.16, "os": 0.82, "value": 0.71, "quality": 0.31, "momentum": 0.92, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 99.8287, "earnings_yield": 0.0577, "shareholder_yield": 0.013, "roe": 0.0154, "momentum_12_1": 0.9464 } ], "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": 2060100000, "cost_of_revenue": 1192500000, "gross_profit": 867600000, "ebit": 148200000, "ebitda": 192300000, "pretax_income": 87600000, "tax_provision": 48800000, "net_income": 38800000, "net_income_to_common": 38800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903200000, "total_current_assets": 5935600000, "total_assets": 7286000000, "short_term_debt": 833200000, "long_term_debt": 650700000, "total_debt": 1674100000, "total_liabilities": 5217100000, "total_equity": 2068900000, "shares_outstanding": 185700000, "goodwill_and_intangibles": 842200000 }, "cash_flow": { "operating_cash_flow": 334000000, "capital_expenditure": 32600000, "free_cash_flow": 366600000, "dividends_paid": null, "share_repurchases": -3700000, "shares_issued": 100000, "net_debt_issued": 1700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2060100000, "cost_of_revenue": 1192500000, "gross_profit": 867600000, "ebit": 148200000, "ebitda": 192300000, "pretax_income": 87600000, "tax_provision": 48800000, "net_income": 38800000, "net_income_to_common": 38800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903200000, "total_current_assets": 5935600000, "total_assets": 7286000000, "short_term_debt": 833200000, "long_term_debt": 650700000, "total_debt": 1674100000, "total_liabilities": 5217100000, "total_equity": 2068900000, "shares_outstanding": 185700000, "goodwill_and_intangibles": 842200000 }, "cash_flow": { "operating_cash_flow": 334000000, "capital_expenditure": 32600000, "free_cash_flow": 366600000, "dividends_paid": null, "share_repurchases": -3700000, "shares_issued": 100000, "net_debt_issued": 1700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2060100000, "cost_of_revenue": 1192500000, "gross_profit": 867600000, "ebit": 148200000, "ebitda": 192300000, "pretax_income": 87600000, "tax_provision": 48800000, "net_income": 38800000, "net_income_to_common": 38800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903200000, "total_current_assets": 5935600000, "total_assets": 7286000000, "short_term_debt": 833200000, "long_term_debt": 650700000, "total_debt": 1674100000, "total_liabilities": 5217100000, "total_equity": 2068900000, "shares_outstanding": 185700000, "goodwill_and_intangibles": 842200000 }, "cash_flow": { "operating_cash_flow": 334000000, "capital_expenditure": 32600000, "free_cash_flow": 366600000, "dividends_paid": null, "share_repurchases": -3700000, "shares_issued": 100000, "net_debt_issued": 1700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2060100000, "cost_of_revenue": 1192500000, "gross_profit": 867600000, "ebit": 148200000, "ebitda": 192300000, "pretax_income": 87600000, "tax_provision": 48800000, "net_income": 38800000, "net_income_to_common": 38800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903200000, "total_current_assets": 5935600000, "total_assets": 7286000000, "short_term_debt": 833200000, "long_term_debt": 650700000, "total_debt": 1674100000, "total_liabilities": 5217100000, "total_equity": 2068900000, "shares_outstanding": 185700000, "goodwill_and_intangibles": 842200000 }, "cash_flow": { "operating_cash_flow": 334000000, "capital_expenditure": 32600000, "free_cash_flow": 366600000, "dividends_paid": null, "share_repurchases": -3700000, "shares_issued": 100000, "net_debt_issued": 1700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2060100000, "cost_of_revenue": 1192500000, "gross_profit": 867600000, "ebit": 148200000, "ebitda": 192300000, "pretax_income": 87600000, "tax_provision": 48800000, "net_income": 38800000, "net_income_to_common": 38800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903200000, "total_current_assets": 5935600000, "total_assets": 7286000000, "short_term_debt": 833200000, "long_term_debt": 650700000, "total_debt": 1674100000, "total_liabilities": 5217100000, "total_equity": 2068900000, "shares_outstanding": 185700000, "goodwill_and_intangibles": 842200000 }, "cash_flow": { "operating_cash_flow": 334000000, "capital_expenditure": 32600000, "free_cash_flow": 366600000, "dividends_paid": null, "share_repurchases": -3700000, "shares_issued": 100000, "net_debt_issued": 1700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2060100000, "cost_of_revenue": 1192500000, "gross_profit": 867600000, "ebit": 148200000, "ebitda": 192300000, "pretax_income": 87600000, "tax_provision": 48800000, "net_income": 38800000, "net_income_to_common": 38800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903200000, "total_current_assets": 5935600000, "total_assets": 7286000000, "short_term_debt": 833200000, "long_term_debt": 650700000, "total_debt": 1674100000, "total_liabilities": 5217100000, "total_equity": 2068900000, "shares_outstanding": 185700000, "goodwill_and_intangibles": 842200000 }, "cash_flow": { "operating_cash_flow": 333000000, "capital_expenditure": 31800000, "free_cash_flow": 364800000, "dividends_paid": null, "share_repurchases": -3700000, "shares_issued": 100000, "net_debt_issued": 1700000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2060100000, "cost_of_revenue": 1192500000, "gross_profit": 867600000, "ebit": 128100000, "ebitda": 172200000, "pretax_income": 87600000, "tax_provision": 48800000, "net_income": 38800000, "net_income_to_common": 38800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903200000, "total_current_assets": 5935600000, "total_assets": 7286000000, "short_term_debt": 833200000, "long_term_debt": 650700000, "total_debt": 1674100000, "total_liabilities": 5217100000, "total_equity": 2068900000, "shares_outstanding": 185700000, "goodwill_and_intangibles": 842200000 }, "cash_flow": { "operating_cash_flow": 333000000, "capital_expenditure": 31800000, "free_cash_flow": 364800000, "dividends_paid": null, "share_repurchases": -3700000, "shares_issued": 100000, "net_debt_issued": 1700000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4239300000, "cost_of_revenue": 1588400000, "gross_profit": 2650900000, "ebit": -1242000000, "ebitda": -973600000, "pretax_income": -1473200000, "tax_provision": -25500000, "net_income": -1447700000, "net_income_to_common": -1447700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 445000000, "total_current_assets": 1600700000, "total_assets": 7636100000, "short_term_debt": 114700000, "long_term_debt": 2652700000, "total_debt": 4144500000, "total_liabilities": 5228400000, "total_equity": 2407700000, "shares_outstanding": 183700000, "goodwill_and_intangibles": 1992800000 }, "cash_flow": { "operating_cash_flow": 382000000, "capital_expenditure": 298600000, "free_cash_flow": 680600000, "dividends_paid": null, "share_repurchases": -31400000, "shares_issued": 100000, "net_debt_issued": -70500000 } } ], "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": 687500000, "cost_of_revenue": 360800000, "gross_profit": 326700000, "ebit": 113400000, "ebitda": 124200000, "pretax_income": 107600000, "tax_provision": 32700000, "net_income": 93100000, "net_income_to_common": 93100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499500000, "total_current_assets": 1625300000, "total_assets": 3180500000, "short_term_debt": 341100000, "long_term_debt": 152900000, "total_debt": 675100000, "total_liabilities": 1056599999, "total_equity": 2123900000, "shares_outstanding": 202700000, "goodwill_and_intangibles": 841700000 }, "cash_flow": { "operating_cash_flow": -169000000, "capital_expenditure": 7000000, "free_cash_flow": -162000000, "dividends_paid": null, "share_repurchases": -42000000, "shares_issued": null, "net_debt_issued": -1004400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 687500000, "cost_of_revenue": 360800000, "gross_profit": 326700000, "ebit": 113400000, "ebitda": 124200000, "pretax_income": 107600000, "tax_provision": 32700000, "net_income": 93100000, "net_income_to_common": 93100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499500000, "total_current_assets": 1625300000, "total_assets": 3180500000, "short_term_debt": 341100000, "long_term_debt": 152900000, "total_debt": 675100000, "total_liabilities": 1056599999, "total_equity": 2123900000, "shares_outstanding": 202700000, "goodwill_and_intangibles": 841700000 }, "cash_flow": { "operating_cash_flow": -169000000, "capital_expenditure": 7000000, "free_cash_flow": -162000000, "dividends_paid": null, "share_repurchases": -42000000, "shares_issued": null, "net_debt_issued": -1004400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 687500000, "cost_of_revenue": 360800000, "gross_profit": 326700000, "ebit": 113400000, "ebitda": 124200000, "pretax_income": 107600000, "tax_provision": 32700000, "net_income": 93100000, "net_income_to_common": 93100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499500000, "total_current_assets": 1625300000, "total_assets": 3180500000, "short_term_debt": 341100000, "long_term_debt": 152900000, "total_debt": 675100000, "total_liabilities": 1056599999, "total_equity": 2123900000, "shares_outstanding": 202700000, "goodwill_and_intangibles": 841700000 }, "cash_flow": { "operating_cash_flow": -169000000, "capital_expenditure": 7000000, "free_cash_flow": -162000000, "dividends_paid": null, "share_repurchases": -42000000, "shares_issued": null, "net_debt_issued": -1004400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 687500000, "cost_of_revenue": 360800000, "gross_profit": 326700000, "ebit": 113400000, "ebitda": 124200000, "pretax_income": 107600000, "tax_provision": 32700000, "net_income": 93100000, "net_income_to_common": 93100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499500000, "total_current_assets": 1625300000, "total_assets": 3180500000, "short_term_debt": 341100000, "long_term_debt": 152900000, "total_debt": 675100000, "total_liabilities": 1056599999, "total_equity": 2123900000, "shares_outstanding": 202700000, "goodwill_and_intangibles": 841700000 }, "cash_flow": { "operating_cash_flow": -169000000, "capital_expenditure": 7000000, "free_cash_flow": -162000000, "dividends_paid": null, "share_repurchases": -42000000, "shares_issued": null, "net_debt_issued": -1004400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 687500000, "cost_of_revenue": 360800000, "gross_profit": 326700000, "ebit": 113400000, "ebitda": 124200000, "pretax_income": 107600000, "tax_provision": 32700000, "net_income": 93100000, "net_income_to_common": 93100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499500000, "total_current_assets": 1625300000, "total_assets": 3180500000, "short_term_debt": 341100000, "long_term_debt": 152900000, "total_debt": 675100000, "total_liabilities": 1056599999, "total_equity": 2123900000, "shares_outstanding": 202700000, "goodwill_and_intangibles": 841700000 }, "cash_flow": { "operating_cash_flow": -169000000, "capital_expenditure": 7000000, "free_cash_flow": -162000000, "dividends_paid": null, "share_repurchases": -42000000, "shares_issued": null, "net_debt_issued": -1004400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 687500000, "cost_of_revenue": 360800000, "gross_profit": 326700000, "ebit": 113400000, "ebitda": 124200000, "pretax_income": 107600000, "tax_provision": 32700000, "net_income": 93100000, "net_income_to_common": 93100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499500000, "total_current_assets": 1625300000, "total_assets": 3180500000, "short_term_debt": 341100000, "long_term_debt": 152900000, "total_debt": 675100000, "total_liabilities": 1056599999, "total_equity": 2123900000, "shares_outstanding": 202700000, "goodwill_and_intangibles": 841700000 }, "cash_flow": { "operating_cash_flow": -169000000, "capital_expenditure": 7000000, "free_cash_flow": -162000000, "dividends_paid": null, "share_repurchases": -42000000, "shares_issued": null, "net_debt_issued": -1004400000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 687500000, "cost_of_revenue": 360800000, "gross_profit": 326700000, "ebit": 138200000, "ebitda": 149000000, "pretax_income": 107600000, "tax_provision": 32700000, "net_income": 93100000, "net_income_to_common": 93100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 499500000, "total_current_assets": 1625300000, "total_assets": 3180500000, "short_term_debt": 341100000, "long_term_debt": 152900000, "total_debt": 675100000, "total_liabilities": 1056599999, "total_equity": 2123900000, "shares_outstanding": 202700000, "goodwill_and_intangibles": 841700000 }, "cash_flow": { "operating_cash_flow": -169000000, "capital_expenditure": 7000000, "free_cash_flow": -162000000, "dividends_paid": null, "share_repurchases": -42000000, "shares_issued": null, "net_debt_issued": -1004400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 367500000, "cost_of_revenue": 231200000, "gross_profit": 136300000, "ebit": -44600000, "ebitda": -34200000, "pretax_income": -60200000, "tax_provision": 5800000, "net_income": -66000000, "net_income_to_common": -66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903200000, "total_current_assets": 5935600000, "total_assets": 7286000000, "short_term_debt": 833200000, "long_term_debt": 650700000, "total_debt": 1674100000, "total_liabilities": 5217100000, "total_equity": 2068900000, "shares_outstanding": 183900000, "goodwill_and_intangibles": 842200000 }, "cash_flow": { "operating_cash_flow": 62900000, "capital_expenditure": 178800000, "free_cash_flow": 241700000, "dividends_paid": null, "share_repurchases": -300000, "shares_issued": 0, "net_debt_issued": -84400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 367500000, "cost_of_revenue": 231200000, "gross_profit": 136300000, "ebit": -44600000, "ebitda": -34200000, "pretax_income": -60200000, "tax_provision": 5800000, "net_income": -66000000, "net_income_to_common": -66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903200000, "total_current_assets": 5935600000, "total_assets": 7286000000, "short_term_debt": 833200000, "long_term_debt": 650700000, "total_debt": 1674100000, "total_liabilities": 5217100000, "total_equity": 2068900000, "shares_outstanding": 183900000, "goodwill_and_intangibles": 842200000 }, "cash_flow": { "operating_cash_flow": 62900000, "capital_expenditure": 178800000, "free_cash_flow": 241700000, "dividends_paid": null, "share_repurchases": -300000, "shares_issued": 0, "net_debt_issued": -84400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 367500000, "cost_of_revenue": 231200000, "gross_profit": 136300000, "ebit": -44600000, "ebitda": -34200000, "pretax_income": -60200000, "tax_provision": 5800000, "net_income": -66000000, "net_income_to_common": -66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903200000, "total_current_assets": 5935600000, "total_assets": 7286000000, "short_term_debt": 833200000, "long_term_debt": 650700000, "total_debt": 1674100000, "total_liabilities": 5217100000, "total_equity": 2068900000, "shares_outstanding": 183900000, "goodwill_and_intangibles": 842200000 }, "cash_flow": { "operating_cash_flow": 62900000, "capital_expenditure": 178800000, "free_cash_flow": 241700000, "dividends_paid": null, "share_repurchases": -300000, "shares_issued": 0, "net_debt_issued": -84400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 367500000, "cost_of_revenue": 231200000, "gross_profit": 136300000, "ebit": -44600000, "ebitda": -34200000, "pretax_income": -60200000, "tax_provision": 5800000, "net_income": -66000000, "net_income_to_common": -66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903200000, "total_current_assets": 5935600000, "total_assets": 7286000000, "short_term_debt": 833200000, "long_term_debt": 650700000, "total_debt": 1674100000, "total_liabilities": 5217100000, "total_equity": 2068900000, "shares_outstanding": 183900000, "goodwill_and_intangibles": 842200000 }, "cash_flow": { "operating_cash_flow": 62900000, "capital_expenditure": 178800000, "free_cash_flow": 241700000, "dividends_paid": null, "share_repurchases": -300000, "shares_issued": 0, "net_debt_issued": -84400000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 367500000, "cost_of_revenue": 231200000, "gross_profit": 136300000, "ebit": -44600000, "ebitda": -34200000, "pretax_income": -60200000, "tax_provision": 5800000, "net_income": -66000000, "net_income_to_common": -66000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 903200000, "total_current_assets": 5935600000, "total_assets": 7286000000, "short_term_debt": 833200000, "long_term_debt": 650700000, "total_debt": 1674100000, "total_liabilities": 5217100000, "total_equity": 2068900000, "shares_outstanding": 183900000, "goodwill_and_intangibles": 842200000 }, "cash_flow": { "operating_cash_flow": 62900000, "capital_expenditure": 178800000, "free_cash_flow": 241700000, "dividends_paid": null, "share_repurchases": -300000, "shares_issued": 0, "net_debt_issued": -84400000 } } ] }, "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": "2026-03-31" }, "schema": { "public_fields_only": true } }