{ "ticker": { "uuid": "abd4ae91-3c9e-47c6-ae80-360d42338bde", "symbol": "XIFR", "name": "XPLR Infrastructure LP Unit", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/abd4ae91-3c9e-47c6-ae80-360d42338bde/", "api_url": "https://sharemaestro.com/factors/api/tickers/abd4ae91-3c9e-47c6-ae80-360d42338bde/" }, "latest_snapshot": { "ticker": { "uuid": "abd4ae91-3c9e-47c6-ae80-360d42338bde", "symbol": "XIFR", "name": "XPLR Infrastructure LP Unit", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/abd4ae91-3c9e-47c6-ae80-360d42338bde/", "api_url": "https://sharemaestro.com/factors/api/tickers/abd4ae91-3c9e-47c6-ae80-360d42338bde/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.76, "value": 0.76, "quality": 0.17, "momentum": 0.79, "coverage": 0.939, "confidence": 0.91, "delta": -5 }, "headline_factors": { "price": 12.02, "market_cap": 1133158995.9, "pe_ratio": 10.8958, "earnings_yield": 0.0125, "ebitda_to_ev": 0.0588, "shareholder_yield": 0.3715, "roe": 0.0325, "piotroski_f_score": 4, "momentum_12_1": 0.3401, "volatility_252d": 0.3128 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 10.8958, "ev_ebitda": 17.0075, "earnings_yield": 0.0125, "fcf_yield": 0.0875, "shareholder_yield": 0.3715 }, "quality": { "roe": 0.0325, "roic": 0.0154, "gross_margin": 0.1942, "fcf_margin": 1.0424, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": -0.0606, "eps_growth_1y": null, "fcf_growth_1y": 0.1401 }, "momentum": { "price_return_12m": 0.3628, "momentum_12_1": 0.3401, "relative_strength": 0.2138 }, "scores": { "value_percentile": 0.76, "quality_percentile": 0.17, "momentum_percentile": 0.79, "growth_composite": 82, "yield_composite": 1, "overall_composite": 24, "os_score": 0.76, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.62, "os": 0.74, "value": 0.76, "quality": 0.16, "momentum": 0.75, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 10.5332, "earnings_yield": 0.0126, "shareholder_yield": 0.3843, "roe": 0.0325, "momentum_12_1": 0.3165 }, { "week_end_date": "2026-06-14", "price": 11.66, "os": 0.77, "value": 0.77, "quality": 0.17, "momentum": 0.8, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 10.5694, "earnings_yield": 0.0126, "shareholder_yield": 0.383, "roe": 0.0325, "momentum_12_1": 0.2577 }, { "week_end_date": "2026-06-21", "price": 11.82, "os": 0.77, "value": 0.76, "quality": 0.17, "momentum": 0.8, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 10.7145, "earnings_yield": 0.0125, "shareholder_yield": 0.3778, "roe": 0.0325, "momentum_12_1": 0.4305 }, { "week_end_date": "2026-06-28", "price": 12.03, "os": 0.8, "value": 0.76, "quality": 0.18, "momentum": 0.89, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 10.9048, "earnings_yield": 0.0125, "shareholder_yield": 0.3712, "roe": 0.0325, "momentum_12_1": 0.4982 }, { "week_end_date": "2026-07-05", "price": 12.35, "os": 0.76, "value": 0.75, "quality": 0.17, "momentum": 0.8, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 11.1949, "earnings_yield": 0.0125, "shareholder_yield": 0.3616, "roe": 0.0325, "momentum_12_1": 0.2954 }, { "week_end_date": "2026-07-12", "price": 12.15, "os": 0.71, "value": 0.76, "quality": 0.17, "momentum": 0.68, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 11.0136, "earnings_yield": 0.0125, "shareholder_yield": 0.3676, "roe": 0.0325, "momentum_12_1": 0.2391 }, { "week_end_date": "2026-07-19", "price": 12.02, "os": 0.76, "value": 0.76, "quality": 0.17, "momentum": 0.79, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 10.8958, "earnings_yield": 0.0125, "shareholder_yield": 0.3715, "roe": 0.0325, "momentum_12_1": 0.3401 } ], "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": 1188000000, "cost_of_revenue": 1062000000, "gross_profit": 126000000, "ebit": -40000000, "ebitda": 607000000, "pretax_income": -477000000, "tax_provision": -78000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960000000, "total_current_assets": 1422000000, "total_assets": 19595000000, "short_term_debt": 762000000, "long_term_debt": 5440000000, "total_debt": 6202000000, "total_liabilities": 8696000000, "total_equity": 3190000000, "shares_outstanding": 93900000, "goodwill_and_intangibles": 1648000000 }, "cash_flow": { "operating_cash_flow": 739000000, "capital_expenditure": 958000000, "free_cash_flow": 1697000000, "dividends_paid": 421000000, "share_repurchases": null, "shares_issued": 4000000, "net_debt_issued": 945000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1188000000, "cost_of_revenue": 1062000000, "gross_profit": 126000000, "ebit": -40000000, "ebitda": 607000000, "pretax_income": -477000000, "tax_provision": -78000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960000000, "total_current_assets": 1422000000, "total_assets": 19595000000, "short_term_debt": 762000000, "long_term_debt": 5440000000, "total_debt": 6202000000, "total_liabilities": 8696000000, "total_equity": 3190000000, "shares_outstanding": 93900000, "goodwill_and_intangibles": 1648000000 }, "cash_flow": { "operating_cash_flow": 739000000, "capital_expenditure": 958000000, "free_cash_flow": 1697000000, "dividends_paid": 421000000, "share_repurchases": null, "shares_issued": 4000000, "net_debt_issued": 945000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1188000000, "cost_of_revenue": 1062000000, "gross_profit": 126000000, "ebit": -40000000, "ebitda": 607000000, "pretax_income": -477000000, "tax_provision": -78000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960000000, "total_current_assets": 1422000000, "total_assets": 19595000000, "short_term_debt": 762000000, "long_term_debt": 5440000000, "total_debt": 6202000000, "total_liabilities": 8696000000, "total_equity": 3190000000, "shares_outstanding": 93900000, "goodwill_and_intangibles": 1648000000 }, "cash_flow": { "operating_cash_flow": 739000000, "capital_expenditure": 958000000, "free_cash_flow": 1697000000, "dividends_paid": 421000000, "share_repurchases": null, "shares_issued": 4000000, "net_debt_issued": 945000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1188000000, "cost_of_revenue": 1062000000, "gross_profit": 126000000, "ebit": -40000000, "ebitda": 607000000, "pretax_income": -477000000, "tax_provision": -78000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960000000, "total_current_assets": 1422000000, "total_assets": 19595000000, "short_term_debt": 762000000, "long_term_debt": 5440000000, "total_debt": 6202000000, "total_liabilities": 8696000000, "total_equity": 3190000000, "shares_outstanding": 93900000, "goodwill_and_intangibles": 1648000000 }, "cash_flow": { "operating_cash_flow": 739000000, "capital_expenditure": 958000000, "free_cash_flow": 1697000000, "dividends_paid": 421000000, "share_repurchases": null, "shares_issued": 4000000, "net_debt_issued": 945000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1188000000, "cost_of_revenue": 1062000000, "gross_profit": 126000000, "ebit": -40000000, "ebitda": 607000000, "pretax_income": -477000000, "tax_provision": -78000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960000000, "total_current_assets": 1422000000, "total_assets": 19595000000, "short_term_debt": 762000000, "long_term_debt": 5440000000, "total_debt": 6202000000, "total_liabilities": 8696000000, "total_equity": 3190000000, "shares_outstanding": 93900000, "goodwill_and_intangibles": 1648000000 }, "cash_flow": { "operating_cash_flow": 739000000, "capital_expenditure": 958000000, "free_cash_flow": 1697000000, "dividends_paid": 421000000, "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": 1188000000, "cost_of_revenue": 1062000000, "gross_profit": 126000000, "ebit": -40000000, "ebitda": 607000000, "pretax_income": -477000000, "tax_provision": -78000000, "net_income": -28000000, "net_income_to_common": -28000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960000000, "total_current_assets": 1422000000, "total_assets": 19595000000, "short_term_debt": 762000000, "long_term_debt": 5440000000, "total_debt": 6202000000, "total_liabilities": 8696000000, "total_equity": 3190000000, "shares_outstanding": 93900000, "goodwill_and_intangibles": 1648000000 }, "cash_flow": { "operating_cash_flow": 739000000, "capital_expenditure": 958000000, "free_cash_flow": 1697000000, "dividends_paid": 421000000, "share_repurchases": null, "shares_issued": 4000000, "net_debt_issued": 945000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1230000000, "cost_of_revenue": 504000000, "gross_profit": 726000000, "ebit": -287000000, "ebitda": 345000000, "pretax_income": -457000000, "tax_provision": -46000000, "net_income": -23000000, "net_income_to_common": -23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 328000000, "total_current_assets": 860000000, "total_assets": 20292000000, "short_term_debt": 705000000, "long_term_debt": 4609000000, "total_debt": 5343000000, "total_liabilities": 7426000000, "total_equity": 3215000000, "shares_outstanding": 93500000, "goodwill_and_intangibles": 2070000000 }, "cash_flow": { "operating_cash_flow": 800000000, "capital_expenditure": 241000000, "free_cash_flow": 1041000000, "dividends_paid": 816000000, "share_repurchases": null, "shares_issued": 3000000, "net_debt_issued": -991000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1230000000, "cost_of_revenue": 504000000, "gross_profit": 726000000, "ebit": -287000000, "ebitda": 345000000, "pretax_income": -457000000, "tax_provision": -46000000, "net_income": -23000000, "net_income_to_common": -23000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 328000000, "total_current_assets": 860000000, "total_assets": 20292000000, "short_term_debt": 705000000, "long_term_debt": 4609000000, "total_debt": 5343000000, "total_liabilities": 7426000000, "total_equity": 3215000000, "shares_outstanding": 93500000, "goodwill_and_intangibles": 2070000000 }, "cash_flow": { "operating_cash_flow": 800000000, "capital_expenditure": 241000000, "free_cash_flow": 1041000000, "dividends_paid": 816000000, "share_repurchases": null, "shares_issued": 3000000, "net_debt_issued": -991000000 } } ], "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": 275000000, "cost_of_revenue": 274000000, "gross_profit": 1000000, "ebit": 3000000, "ebitda": 163000000, "pretax_income": -99000000, "tax_provision": -51000000, "net_income": 33000000, "net_income_to_common": 33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 943000000, "total_current_assets": 1428000000, "total_assets": 19513000000, "short_term_debt": 617000000, "long_term_debt": 5711000000, "total_debt": 6328000000, "total_liabilities": 8780000000, "total_equity": 3203000000, "shares_outstanding": 94100000, "goodwill_and_intangibles": 1607000000 }, "cash_flow": { "operating_cash_flow": -5000000, "capital_expenditure": 25000000, "free_cash_flow": 20000000, "dividends_paid": 25000000, "share_repurchases": null, "shares_issued": 3000000, "net_debt_issued": 125000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 275000000, "cost_of_revenue": 274000000, "gross_profit": 1000000, "ebit": 3000000, "ebitda": 163000000, "pretax_income": -99000000, "tax_provision": -51000000, "net_income": 33000000, "net_income_to_common": 33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 943000000, "total_current_assets": 1428000000, "total_assets": 19513000000, "short_term_debt": 617000000, "long_term_debt": 5711000000, "total_debt": 6328000000, "total_liabilities": 8780000000, "total_equity": 3203000000, "shares_outstanding": 94100000, "goodwill_and_intangibles": 1607000000 }, "cash_flow": { "operating_cash_flow": -5000000, "capital_expenditure": 25000000, "free_cash_flow": 20000000, "dividends_paid": 25000000, "share_repurchases": null, "shares_issued": 3000000, "net_debt_issued": 125000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 275000000, "cost_of_revenue": 274000000, "gross_profit": 1000000, "ebit": 3000000, "ebitda": 163000000, "pretax_income": -99000000, "tax_provision": -51000000, "net_income": 33000000, "net_income_to_common": 33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 943000000, "total_current_assets": 1428000000, "total_assets": 19513000000, "short_term_debt": 617000000, "long_term_debt": 5711000000, "total_debt": 6328000000, "total_liabilities": 8780000000, "total_equity": 3203000000, "shares_outstanding": 94100000, "goodwill_and_intangibles": 1607000000 }, "cash_flow": { "operating_cash_flow": -5000000, "capital_expenditure": 25000000, "free_cash_flow": 20000000, "dividends_paid": 25000000, "share_repurchases": null, "shares_issued": 3000000, "net_debt_issued": 125000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 275000000, "cost_of_revenue": 274000000, "gross_profit": 1000000, "ebit": 3000000, "ebitda": 163000000, "pretax_income": -99000000, "tax_provision": -51000000, "net_income": 33000000, "net_income_to_common": 33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 943000000, "total_current_assets": 1428000000, "total_assets": 19513000000, "short_term_debt": 617000000, "long_term_debt": 5711000000, "total_debt": 6328000000, "total_liabilities": 8780000000, "total_equity": 3203000000, "shares_outstanding": 94100000, "goodwill_and_intangibles": 1607000000 }, "cash_flow": { "operating_cash_flow": -5000000, "capital_expenditure": 25000000, "free_cash_flow": 20000000, "dividends_paid": 25000000, "share_repurchases": null, "shares_issued": 3000000, "net_debt_issued": 125000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 275000000, "cost_of_revenue": 274000000, "gross_profit": 1000000, "ebit": 3000000, "ebitda": 163000000, "pretax_income": -99000000, "tax_provision": -51000000, "net_income": 33000000, "net_income_to_common": 33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 943000000, "total_current_assets": 1428000000, "total_assets": 19513000000, "short_term_debt": 617000000, "long_term_debt": 5711000000, "total_debt": 6328000000, "total_liabilities": 8780000000, "total_equity": 3203000000, "shares_outstanding": 94100000, "goodwill_and_intangibles": 1607000000 }, "cash_flow": { "operating_cash_flow": -5000000, "capital_expenditure": 25000000, "free_cash_flow": 20000000, "dividends_paid": 25000000, "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": 275000000, "cost_of_revenue": 274000000, "gross_profit": 1000000, "ebit": -17000000, "ebitda": 143000000, "pretax_income": -99000000, "tax_provision": -51000000, "net_income": 33000000, "net_income_to_common": 33000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 943000000, "total_current_assets": 1428000000, "total_assets": 19513000000, "short_term_debt": 617000000, "long_term_debt": 5711000000, "total_debt": 6328000000, "total_liabilities": 8780000000, "total_equity": 3203000000, "shares_outstanding": 94100000, "goodwill_and_intangibles": 1607000000 }, "cash_flow": { "operating_cash_flow": -5000000, "capital_expenditure": 25000000, "free_cash_flow": 20000000, "dividends_paid": 25000000, "share_repurchases": null, "shares_issued": 3000000, "net_debt_issued": 125000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 249000000, "cost_of_revenue": 281000000, "gross_profit": -32000000, "ebit": -30000000, "ebitda": 136000000, "pretax_income": -123000000, "tax_provision": -42000000, "net_income": 29000000, "net_income_to_common": 29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960000000, "total_current_assets": 1422000000, "total_assets": 19595000000, "short_term_debt": 762000000, "long_term_debt": 5440000000, "total_debt": 6202000000, "total_liabilities": 8696000000, "total_equity": 3190000000, "shares_outstanding": 94000000, "goodwill_and_intangibles": 1648000000 }, "cash_flow": { "operating_cash_flow": -123000000, "capital_expenditure": 274000000, "free_cash_flow": 151000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 364000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 249000000, "cost_of_revenue": 281000000, "gross_profit": -32000000, "ebit": -30000000, "ebitda": 136000000, "pretax_income": -123000000, "tax_provision": -42000000, "net_income": 29000000, "net_income_to_common": 29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960000000, "total_current_assets": 1422000000, "total_assets": 19595000000, "short_term_debt": 762000000, "long_term_debt": 5440000000, "total_debt": 6202000000, "total_liabilities": 8696000000, "total_equity": 3190000000, "shares_outstanding": 94000000, "goodwill_and_intangibles": 1648000000 }, "cash_flow": { "operating_cash_flow": -123000000, "capital_expenditure": 274000000, "free_cash_flow": 151000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 364000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 249000000, "cost_of_revenue": 281000000, "gross_profit": -32000000, "ebit": -30000000, "ebitda": 136000000, "pretax_income": -123000000, "tax_provision": -42000000, "net_income": 29000000, "net_income_to_common": 29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960000000, "total_current_assets": 1422000000, "total_assets": 19595000000, "short_term_debt": 762000000, "long_term_debt": 5440000000, "total_debt": 6202000000, "total_liabilities": 8696000000, "total_equity": 3190000000, "shares_outstanding": 94000000, "goodwill_and_intangibles": 1648000000 }, "cash_flow": { "operating_cash_flow": -123000000, "capital_expenditure": 274000000, "free_cash_flow": 151000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 364000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 249000000, "cost_of_revenue": 281000000, "gross_profit": -32000000, "ebit": -30000000, "ebitda": 136000000, "pretax_income": -123000000, "tax_provision": -42000000, "net_income": 29000000, "net_income_to_common": 29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960000000, "total_current_assets": 1422000000, "total_assets": 19595000000, "short_term_debt": 762000000, "long_term_debt": 5440000000, "total_debt": 6202000000, "total_liabilities": 8696000000, "total_equity": 3190000000, "shares_outstanding": 94000000, "goodwill_and_intangibles": 1648000000 }, "cash_flow": { "operating_cash_flow": -123000000, "capital_expenditure": 274000000, "free_cash_flow": 151000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 364000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 249000000, "cost_of_revenue": 281000000, "gross_profit": -32000000, "ebit": -30000000, "ebitda": 136000000, "pretax_income": -123000000, "tax_provision": -42000000, "net_income": 29000000, "net_income_to_common": 29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960000000, "total_current_assets": 1422000000, "total_assets": 19595000000, "short_term_debt": 762000000, "long_term_debt": 5440000000, "total_debt": 6202000000, "total_liabilities": 8696000000, "total_equity": 3190000000, "shares_outstanding": 94000000, "goodwill_and_intangibles": 1648000000 }, "cash_flow": { "operating_cash_flow": -123000000, "capital_expenditure": 274000000, "free_cash_flow": 151000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 249000000, "cost_of_revenue": 281000000, "gross_profit": -32000000, "ebit": -30000000, "ebitda": 136000000, "pretax_income": -123000000, "tax_provision": -42000000, "net_income": 29000000, "net_income_to_common": 29000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 960000000, "total_current_assets": 1422000000, "total_assets": 19595000000, "short_term_debt": 762000000, "long_term_debt": 5440000000, "total_debt": 6202000000, "total_liabilities": 8696000000, "total_equity": 3190000000, "shares_outstanding": 94000000, "goodwill_and_intangibles": 1648000000 }, "cash_flow": { "operating_cash_flow": -123000000, "capital_expenditure": 274000000, "free_cash_flow": 151000000, "dividends_paid": 26000000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 364000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }