{ "ticker": { "uuid": "ae4eb735-ac1b-4936-8e4d-ba3fb1bbb0c0", "symbol": "BTDR", "name": "Bitdeer Technologies Group Class A Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/ae4eb735-ac1b-4936-8e4d-ba3fb1bbb0c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/ae4eb735-ac1b-4936-8e4d-ba3fb1bbb0c0/" }, "latest_snapshot": { "ticker": { "uuid": "ae4eb735-ac1b-4936-8e4d-ba3fb1bbb0c0", "symbol": "BTDR", "name": "Bitdeer Technologies Group Class A Ordinary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/ae4eb735-ac1b-4936-8e4d-ba3fb1bbb0c0/", "api_url": "https://sharemaestro.com/factors/api/tickers/ae4eb735-ac1b-4936-8e4d-ba3fb1bbb0c0/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.02, "value": 0.15, "quality": 0.01, "momentum": 0.23, "coverage": 0.879, "confidence": 0.852, "delta": 5 }, "headline_factors": { "price": 10.74, "market_cap": 2613188633.22, "pe_ratio": null, "earnings_yield": 0.034, "ebitda_to_ev": 0.0816, "shareholder_yield": -0.0814, "roe": -0.6895, "piotroski_f_score": 3, "momentum_12_1": 0.3088, "volatility_252d": 1.1203 }, "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": 12.2616, "earnings_yield": 0.034, "fcf_yield": -0.3415, "shareholder_yield": -0.0814 }, "quality": { "roe": -0.6895, "roic": 0.045, "gross_margin": 0.0341, "fcf_margin": -2.0105, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 1.4602, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.2161, "momentum_12_1": 0.3088, "relative_strength": -0.4121 }, "scores": { "value_percentile": 0.15, "quality_percentile": 0.01, "momentum_percentile": 0.23, "growth_composite": 12, "yield_composite": 94, "overall_composite": 98, "os_score": 0.02, "factor_coverage": 0.879, "signal_confidence": 0.852 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 17.47, "os": 0.01, "value": 0.07, "quality": 0.01, "momentum": 0.34, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0247, "shareholder_yield": -0.05, "roe": -0.6895, "momentum_12_1": -0.0372 }, { "week_end_date": "2026-06-14", "price": 17.83, "os": 0.01, "value": 0.07, "quality": 0.01, "momentum": 0.33, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0244, "shareholder_yield": -0.049, "roe": -0.6895, "momentum_12_1": 0.0528 }, { "week_end_date": "2026-06-21", "price": 17.93, "os": 0.07, "value": 0.07, "quality": 0.01, "momentum": 0.81, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0243, "shareholder_yield": -0.0488, "roe": -0.6895, "momentum_12_1": 0.2988 }, { "week_end_date": "2026-06-28", "price": 17.15, "os": 0.07, "value": 0.08, "quality": 0.01, "momentum": 0.77, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0251, "shareholder_yield": -0.051, "roe": -0.6895, "momentum_12_1": 0.5771 }, { "week_end_date": "2026-07-05", "price": 13.85, "os": 0.01, "value": 0.1, "quality": 0.01, "momentum": 0.32, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.029, "shareholder_yield": -0.0631, "roe": -0.6895, "momentum_12_1": 0.2687 }, { "week_end_date": "2026-07-12", "price": 13.29, "os": 0.07, "value": 0.11, "quality": 0.01, "momentum": 0.71, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0298, "shareholder_yield": -0.0658, "roe": -0.6895, "momentum_12_1": 0.3467 }, { "week_end_date": "2026-07-19", "price": 10.74, "os": 0.02, "value": 0.15, "quality": 0.01, "momentum": 0.23, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.034, "shareholder_yield": -0.0814, "roe": -0.6895, "momentum_12_1": 0.3088 } ], "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": 620253000, "cost_of_revenue": 559261000, "gross_profit": 60992000, "ebit": 170162000, "ebitda": 338281000, "pretax_income": 70830000, "tax_provision": 5233000, "net_income": 65597000, "net_income_to_common": 65597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171718000, "total_current_assets": 1386647000, "total_assets": 2804572000, "short_term_debt": 763018000, "long_term_debt": 247299000, "total_debt": 1188277000, "total_liabilities": 1936724000, "total_equity": 867848000, "shares_outstanding": 234319000, "goodwill_and_intangibles": 129250000 }, "cash_flow": { "operating_cash_flow": -1738678000, "capital_expenditure": 267683000, "free_cash_flow": -1470995000, "dividends_paid": null, "share_repurchases": -65010000, "shares_issued": 351347000, "net_debt_issued": 1342009000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 620253000, "cost_of_revenue": 559261000, "gross_profit": 60992000, "ebit": 170162000, "ebitda": 338281000, "pretax_income": 70830000, "tax_provision": 5233000, "net_income": 65597000, "net_income_to_common": 65597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171718000, "total_current_assets": 1386647000, "total_assets": 2804572000, "short_term_debt": 763018000, "long_term_debt": 247299000, "total_debt": 1188277000, "total_liabilities": 1936724000, "total_equity": 867848000, "shares_outstanding": 234319000, "goodwill_and_intangibles": 129250000 }, "cash_flow": { "operating_cash_flow": -1738678000, "capital_expenditure": 267683000, "free_cash_flow": -1470995000, "dividends_paid": null, "share_repurchases": -65010000, "shares_issued": 351347000, "net_debt_issued": 1342009000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 620253000, "cost_of_revenue": 559261000, "gross_profit": 60992000, "ebit": 170162000, "ebitda": 338281000, "pretax_income": 70830000, "tax_provision": 5233000, "net_income": 65597000, "net_income_to_common": 65597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171718000, "total_current_assets": 1386647000, "total_assets": 2804572000, "short_term_debt": 763018000, "long_term_debt": 247299000, "total_debt": 1188277000, "total_liabilities": 1936724000, "total_equity": 867848000, "shares_outstanding": 234319000, "goodwill_and_intangibles": 129250000 }, "cash_flow": { "operating_cash_flow": -1738678000, "capital_expenditure": 267683000, "free_cash_flow": -1470995000, "dividends_paid": null, "share_repurchases": -65010000, "shares_issued": 351347000, "net_debt_issued": 1342009000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 620253000, "cost_of_revenue": 559261000, "gross_profit": 60992000, "ebit": 170162000, "ebitda": 338281000, "pretax_income": 70830000, "tax_provision": 5233000, "net_income": 65597000, "net_income_to_common": 65597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171718000, "total_current_assets": 1386647000, "total_assets": 2804572000, "short_term_debt": 763018000, "long_term_debt": 247299000, "total_debt": 1188277000, "total_liabilities": 1936724000, "total_equity": 867848000, "shares_outstanding": 234319000, "goodwill_and_intangibles": 129250000 }, "cash_flow": { "operating_cash_flow": -1738678000, "capital_expenditure": 267683000, "free_cash_flow": -1470995000, "dividends_paid": null, "share_repurchases": -65010000, "shares_issued": 351347000, "net_debt_issued": 1342009000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 620253000, "cost_of_revenue": 559261000, "gross_profit": 60992000, "ebit": 170162000, "ebitda": 338281000, "pretax_income": 70830000, "tax_provision": 5233000, "net_income": 65597000, "net_income_to_common": 65597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171718000, "total_current_assets": 1386647000, "total_assets": 2804572000, "short_term_debt": 763018000, "long_term_debt": 247299000, "total_debt": 1188277000, "total_liabilities": 1936724000, "total_equity": 867848000, "shares_outstanding": 234319000, "goodwill_and_intangibles": 129250000 }, "cash_flow": { "operating_cash_flow": -1738678000, "capital_expenditure": 267683000, "free_cash_flow": -1470995000, "dividends_paid": null, "share_repurchases": -65010000, "shares_issued": 351347000, "net_debt_issued": 1342009000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 620253000, "cost_of_revenue": 559261000, "gross_profit": 60992000, "ebit": 170162000, "ebitda": 338281000, "pretax_income": 70830000, "tax_provision": 5233000, "net_income": 65597000, "net_income_to_common": 65597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171718000, "total_current_assets": 1386647000, "total_assets": 2804572000, "short_term_debt": 763018000, "long_term_debt": 247299000, "total_debt": 1188277000, "total_liabilities": 1936724000, "total_equity": 867848000, "shares_outstanding": 234319000, "goodwill_and_intangibles": 129250000 }, "cash_flow": { "operating_cash_flow": -1738678000, "capital_expenditure": 267683000, "free_cash_flow": -1470995000, "dividends_paid": null, "share_repurchases": -65010000, "shares_issued": 351347000, "net_debt_issued": 1342009000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 349782000, "cost_of_revenue": 283382000, "gross_profit": 66400000, "ebit": -583673000, "ebitda": -502577000, "pretax_income": -601594000, "tax_provision": -2443000, "net_income": -599151000, "net_income_to_common": -599151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 476270000, "total_current_assets": 626174000, "total_assets": 1557854000, "short_term_debt": 213587000, "long_term_debt": null, "total_debt": 286260000, "total_liabilities": 1281256000, "total_equity": 276598000, "shares_outstanding": 137426000, "goodwill_and_intangibles": 119053000 }, "cash_flow": { "operating_cash_flow": -622073000, "capital_expenditure": 127218000, "free_cash_flow": -494855000, "dividends_paid": null, "share_repurchases": -617000, "shares_issued": 485108000, "net_debt_issued": 529538000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 349782000, "cost_of_revenue": 283382000, "gross_profit": 66400000, "ebit": -583673000, "ebitda": -502577000, "pretax_income": -601594000, "tax_provision": -2443000, "net_income": -599151000, "net_income_to_common": -599151000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 476270000, "total_current_assets": 626174000, "total_assets": 1557854000, "short_term_debt": 213587000, "long_term_debt": null, "total_debt": 286260000, "total_liabilities": 1281256000, "total_equity": 276598000, "shares_outstanding": 137426000, "goodwill_and_intangibles": 119053000 }, "cash_flow": { "operating_cash_flow": -622073000, "capital_expenditure": 127218000, "free_cash_flow": -494855000, "dividends_paid": null, "share_repurchases": -617000, "shares_issued": 485108000, "net_debt_issued": 529538000 } } ], "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": 188930000, "cost_of_revenue": 227971000, "gross_profit": -39041000, "ebit": -105932000, "ebitda": -133425000, "pretax_income": -162941000, "tax_provision": -3414000, "net_income": -159527000, "net_income_to_common": -159527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291343000, "total_current_assets": 1538087000, "total_assets": 3101091000, "short_term_debt": 566088000, "long_term_debt": 1376237000, "total_debt": 2028668000, "total_liabilities": 2370976000, "total_equity": 730115000, "shares_outstanding": 233393000, "goodwill_and_intangibles": 123684000 }, "cash_flow": { "operating_cash_flow": -346894000, "capital_expenditure": 93746000, "free_cash_flow": -253148000, "dividends_paid": null, "share_repurchases": -4000000, "shares_issued": 27761000, "net_debt_issued": -2046000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 188930000, "cost_of_revenue": 227971000, "gross_profit": -39041000, "ebit": -105932000, "ebitda": -133425000, "pretax_income": -162941000, "tax_provision": -3414000, "net_income": -159527000, "net_income_to_common": -159527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291343000, "total_current_assets": 1538087000, "total_assets": 3101091000, "short_term_debt": 566088000, "long_term_debt": 1376237000, "total_debt": 2028668000, "total_liabilities": 2370976000, "total_equity": 730115000, "shares_outstanding": 233393000, "goodwill_and_intangibles": 123684000 }, "cash_flow": { "operating_cash_flow": -346894000, "capital_expenditure": 93746000, "free_cash_flow": -253148000, "dividends_paid": null, "share_repurchases": -4000000, "shares_issued": 27761000, "net_debt_issued": -2046000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 188930000, "cost_of_revenue": 227971000, "gross_profit": -39041000, "ebit": -105932000, "ebitda": -133425000, "pretax_income": -162941000, "tax_provision": -3414000, "net_income": -159527000, "net_income_to_common": -159527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291343000, "total_current_assets": 1538087000, "total_assets": 3101091000, "short_term_debt": 566088000, "long_term_debt": 1376237000, "total_debt": 2028668000, "total_liabilities": 2370976000, "total_equity": 730115000, "shares_outstanding": 233393000, "goodwill_and_intangibles": 123684000 }, "cash_flow": { "operating_cash_flow": -346894000, "capital_expenditure": 93746000, "free_cash_flow": -253148000, "dividends_paid": null, "share_repurchases": -4000000, "shares_issued": 27761000, "net_debt_issued": -2046000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 188930000, "cost_of_revenue": 227971000, "gross_profit": -39041000, "ebit": -105932000, "ebitda": -133425000, "pretax_income": -162941000, "tax_provision": -3414000, "net_income": -159527000, "net_income_to_common": -159527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291343000, "total_current_assets": 1538087000, "total_assets": 3101091000, "short_term_debt": 566088000, "long_term_debt": 1376237000, "total_debt": 2028668000, "total_liabilities": 2370976000, "total_equity": 730115000, "shares_outstanding": 233393000, "goodwill_and_intangibles": 123684000 }, "cash_flow": { "operating_cash_flow": -346894000, "capital_expenditure": 93746000, "free_cash_flow": -253148000, "dividends_paid": null, "share_repurchases": -4000000, "shares_issued": 27761000, "net_debt_issued": -2046000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 188930000, "cost_of_revenue": 227971000, "gross_profit": -39041000, "ebit": -105932000, "ebitda": -133425000, "pretax_income": -162941000, "tax_provision": -3414000, "net_income": -159527000, "net_income_to_common": -159527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291343000, "total_current_assets": 1538087000, "total_assets": 3101091000, "short_term_debt": 566088000, "long_term_debt": 1376237000, "total_debt": 2028668000, "total_liabilities": 2370976000, "total_equity": 730115000, "shares_outstanding": 233393000, "goodwill_and_intangibles": 123684000 }, "cash_flow": { "operating_cash_flow": -346894000, "capital_expenditure": 93746000, "free_cash_flow": -253148000, "dividends_paid": null, "share_repurchases": -4000000, "shares_issued": 27761000, "net_debt_issued": -2046000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 188930000, "cost_of_revenue": 227971000, "gross_profit": -39041000, "ebit": -105932000, "ebitda": -133425000, "pretax_income": -162941000, "tax_provision": -3414000, "net_income": -159527000, "net_income_to_common": -159527000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 291343000, "total_current_assets": 1538087000, "total_assets": 3101091000, "short_term_debt": 566088000, "long_term_debt": 1376237000, "total_debt": 2028668000, "total_liabilities": 2370976000, "total_equity": 730115000, "shares_outstanding": 233393000, "goodwill_and_intangibles": 123684000 }, "cash_flow": { "operating_cash_flow": -346894000, "capital_expenditure": 93746000, "free_cash_flow": -253148000, "dividends_paid": null, "share_repurchases": -4000000, "shares_issued": 27761000, "net_debt_issued": -2046000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 224835000, "cost_of_revenue": 214265000, "gross_profit": 10570000, "ebit": 109353000, "ebitda": 275900000, "pretax_income": 72915000, "tax_provision": 2373000, "net_income": 70542000, "net_income_to_common": 70542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171718000, "total_current_assets": 1386647000, "total_assets": 2804572000, "short_term_debt": 763018000, "long_term_debt": 247299000, "total_debt": 1188277000, "total_liabilities": 1936724000, "total_equity": 867848000, "shares_outstanding": 268149999, "goodwill_and_intangibles": 129250000 }, "cash_flow": { "operating_cash_flow": -599537000, "capital_expenditure": 50730000, "free_cash_flow": -548807000, "dividends_paid": null, "share_repurchases": -35000000, "shares_issued": 141530000, "net_debt_issued": 531007000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 224835000, "cost_of_revenue": 214265000, "gross_profit": 10570000, "ebit": 109353000, "ebitda": 275900000, "pretax_income": 72915000, "tax_provision": 2373000, "net_income": 70542000, "net_income_to_common": 70542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171718000, "total_current_assets": 1386647000, "total_assets": 2804572000, "short_term_debt": 763018000, "long_term_debt": 247299000, "total_debt": 1188277000, "total_liabilities": 1936724000, "total_equity": 867848000, "shares_outstanding": 268149999, "goodwill_and_intangibles": 129250000 }, "cash_flow": { "operating_cash_flow": -599537000, "capital_expenditure": 50730000, "free_cash_flow": -548807000, "dividends_paid": null, "share_repurchases": -35000000, "shares_issued": 141530000, "net_debt_issued": 531007000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 224835000, "cost_of_revenue": 214265000, "gross_profit": 10570000, "ebit": 109353000, "ebitda": 275900000, "pretax_income": 72915000, "tax_provision": 2373000, "net_income": 70542000, "net_income_to_common": 70542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171718000, "total_current_assets": 1386647000, "total_assets": 2804572000, "short_term_debt": 763018000, "long_term_debt": 247299000, "total_debt": 1188277000, "total_liabilities": 1936724000, "total_equity": 867848000, "shares_outstanding": 268149999, "goodwill_and_intangibles": 129250000 }, "cash_flow": { "operating_cash_flow": -599537000, "capital_expenditure": 50730000, "free_cash_flow": -548807000, "dividends_paid": null, "share_repurchases": -35000000, "shares_issued": 141530000, "net_debt_issued": 531007000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 224835000, "cost_of_revenue": 214265000, "gross_profit": 10570000, "ebit": 109353000, "ebitda": 275900000, "pretax_income": 72915000, "tax_provision": 2373000, "net_income": 70542000, "net_income_to_common": 70542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171718000, "total_current_assets": 1386647000, "total_assets": 2804572000, "short_term_debt": 763018000, "long_term_debt": 247299000, "total_debt": 1188277000, "total_liabilities": 1936724000, "total_equity": 867848000, "shares_outstanding": 268149999, "goodwill_and_intangibles": 129250000 }, "cash_flow": { "operating_cash_flow": -599537000, "capital_expenditure": 50730000, "free_cash_flow": -548807000, "dividends_paid": null, "share_repurchases": -35000000, "shares_issued": 141530000, "net_debt_issued": 531007000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 224835000, "cost_of_revenue": 214265000, "gross_profit": 10570000, "ebit": 109353000, "ebitda": 275900000, "pretax_income": 72915000, "tax_provision": 2373000, "net_income": 70542000, "net_income_to_common": 70542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171718000, "total_current_assets": 1386647000, "total_assets": 2804572000, "short_term_debt": 763018000, "long_term_debt": 247299000, "total_debt": 1188277000, "total_liabilities": 1936724000, "total_equity": 867848000, "shares_outstanding": 268149999, "goodwill_and_intangibles": 129250000 }, "cash_flow": { "operating_cash_flow": -599537000, "capital_expenditure": 50730000, "free_cash_flow": -548807000, "dividends_paid": null, "share_repurchases": -35000000, "shares_issued": 141530000, "net_debt_issued": 531007000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 224835000, "cost_of_revenue": 214265000, "gross_profit": 10570000, "ebit": 109353000, "ebitda": 275900000, "pretax_income": 72915000, "tax_provision": 2373000, "net_income": 70542000, "net_income_to_common": 70542000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171718000, "total_current_assets": 1386647000, "total_assets": 2804572000, "short_term_debt": 763018000, "long_term_debt": 247299000, "total_debt": 1188277000, "total_liabilities": 1936724000, "total_equity": 867848000, "shares_outstanding": 268149999, "goodwill_and_intangibles": 129250000 }, "cash_flow": { "operating_cash_flow": -599537000, "capital_expenditure": 50730000, "free_cash_flow": -548807000, "dividends_paid": null, "share_repurchases": -35000000, "shares_issued": 141530000, "net_debt_issued": 531007000 } } ] }, "strategy_matches": [ { "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": 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 } }