{ "ticker": { "uuid": "b7312e3b-f3df-4c7c-abff-cb5afacaa535", "symbol": "SOC", "name": "Sable Offshore Corp.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/b7312e3b-f3df-4c7c-abff-cb5afacaa535/", "api_url": "https://sharemaestro.com/factors/api/tickers/b7312e3b-f3df-4c7c-abff-cb5afacaa535/" }, "latest_snapshot": { "ticker": { "uuid": "b7312e3b-f3df-4c7c-abff-cb5afacaa535", "symbol": "SOC", "name": "Sable Offshore Corp.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/b7312e3b-f3df-4c7c-abff-cb5afacaa535/", "api_url": "https://sharemaestro.com/factors/api/tickers/b7312e3b-f3df-4c7c-abff-cb5afacaa535/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.01, "value": 0.24, "quality": 0.01, "momentum": 0, "coverage": 0.818, "confidence": 0.784, "delta": 0 }, "headline_factors": { "price": 4.71, "market_cap": 902909694.12, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.6838, "roe": -1.1796, "piotroski_f_score": 1, "momentum_12_1": -0.743, "volatility_252d": 1.4369 }, "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": -0.006, "shareholder_yield": -0.6838 }, "quality": { "roe": -1.1796, "roic": -0.2234, "gross_margin": -61.247, "fcf_margin": -8.5161, "piotroski_f_score": 1 }, "growth": { "revenue_growth_1y": -0.933, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.8355, "momentum_12_1": -0.743, "relative_strength": -1.0039 }, "scores": { "value_percentile": 0.24, "quality_percentile": 0.01, "momentum_percentile": 0, "growth_composite": 91, "yield_composite": 98, "overall_composite": 99, "os_score": 0.01, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.25, "os": 0.01, "value": 0.18, "quality": 0.01, "momentum": 0.04, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3265, "roe": -1.1796, "momentum_12_1": -0.4755 }, { "week_end_date": "2026-06-14", "price": 10.88, "os": 0.01, "value": 0.19, "quality": 0.01, "momentum": 0.11, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3676, "roe": -1.1796, "momentum_12_1": -0.3358 }, { "week_end_date": "2026-06-21", "price": 10.12, "os": 0.01, "value": 0.19, "quality": 0.01, "momentum": 0.04, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3952, "roe": -1.1796, "momentum_12_1": -0.3345 }, { "week_end_date": "2026-06-28", "price": 7.36, "os": 0.02, "value": 0.23, "quality": 0.01, "momentum": 0.12, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.5434, "roe": -1.1796, "momentum_12_1": -0.3608 }, { "week_end_date": "2026-07-05", "price": 4.25, "os": 0.01, "value": 0.26, "quality": 0.01, "momentum": 0.02, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.7578, "roe": -1.1796, "momentum_12_1": -0.4731 }, { "week_end_date": "2026-07-12", "price": 3.92, "os": 0.02, "value": 0.28, "quality": 0.01, "momentum": 0, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.8216, "roe": -1.1796, "momentum_12_1": -0.5149 }, { "week_end_date": "2026-07-19", "price": 4.35, "os": 0.01, "value": 0.25, "quality": 0.01, "momentum": 0, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.7404, "roe": -1.1796, "momentum_12_1": -0.6807 }, { "week_end_date": "2026-07-26", "price": 4.71, "os": 0.01, "value": 0.24, "quality": 0.01, "momentum": 0, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.6838, "roe": -1.1796, "momentum_12_1": -0.743 } ], "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": 0, "cost_of_revenue": 12888000, "gross_profit": -12888000, "ebit": -408283000, "ebitda": -295736000, "pretax_income": null, "tax_provision": null, "net_income": -410162000, "net_income_to_common": -410162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97684000, "total_current_assets": 135702000, "total_assets": 1740822000, "short_term_debt": 921584000, "long_term_debt": null, "total_debt": 943414000, "total_liabilities": null, "total_equity": 534303000, "shares_outstanding": 144961796, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -351702000, "capital_expenditure": -417624000, "free_cash_flow": -769326000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 545000000, "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": 0, "cost_of_revenue": 12888000, "gross_profit": -12888000, "ebit": -408283000, "ebitda": -295736000, "pretax_income": null, "tax_provision": null, "net_income": -410162000, "net_income_to_common": -410162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97684000, "total_current_assets": 135702000, "total_assets": 1740822000, "short_term_debt": 921584000, "long_term_debt": null, "total_debt": 943414000, "total_liabilities": null, "total_equity": 534303000, "shares_outstanding": 144961796, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -351702000, "capital_expenditure": -417624000, "free_cash_flow": -769326000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 545000000, "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": 0, "cost_of_revenue": 12888000, "gross_profit": -12888000, "ebit": -408283000, "ebitda": -295736000, "pretax_income": null, "tax_provision": null, "net_income": -410162000, "net_income_to_common": -410162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97684000, "total_current_assets": 135702000, "total_assets": 1740822000, "short_term_debt": 921584000, "long_term_debt": null, "total_debt": 943414000, "total_liabilities": null, "total_equity": 534303000, "shares_outstanding": 144961796, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -351702000, "capital_expenditure": -417624000, "free_cash_flow": -769326000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 545000000, "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": 0, "cost_of_revenue": 12888000, "gross_profit": -12888000, "ebit": -408283000, "ebitda": -295736000, "pretax_income": null, "tax_provision": null, "net_income": -410162000, "net_income_to_common": -410162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97684000, "total_current_assets": 135702000, "total_assets": 1740822000, "short_term_debt": 921584000, "long_term_debt": null, "total_debt": 943414000, "total_liabilities": null, "total_equity": 534303000, "shares_outstanding": 144961796, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -351702000, "capital_expenditure": -417624000, "free_cash_flow": -769326000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 545000000, "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": 0, "cost_of_revenue": 12888000, "gross_profit": -12888000, "ebit": -408283000, "ebitda": -295736000, "pretax_income": null, "tax_provision": null, "net_income": -410162000, "net_income_to_common": -410162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97684000, "total_current_assets": 135702000, "total_assets": 1740822000, "short_term_debt": 921584000, "long_term_debt": null, "total_debt": 943414000, "total_liabilities": null, "total_equity": 534303000, "shares_outstanding": 144961796, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -351702000, "capital_expenditure": -417624000, "free_cash_flow": -769326000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 545000000, "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": 0, "cost_of_revenue": 12888000, "gross_profit": -12888000, "ebit": -408283000, "ebitda": -295736000, "pretax_income": null, "tax_provision": null, "net_income": -410162000, "net_income_to_common": -410162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97684000, "total_current_assets": 135702000, "total_assets": 1740822000, "short_term_debt": 921584000, "long_term_debt": null, "total_debt": 943414000, "total_liabilities": null, "total_equity": 534303000, "shares_outstanding": 144961796, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -351702000, "capital_expenditure": -417624000, "free_cash_flow": -769326000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 545000000, "net_debt_issued": null } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 14510000, "gross_profit": -14510000, "ebit": -310246000, "ebitda": -297358000, "pretax_income": -398491000, "tax_provision": 11671000, "net_income": -410162000, "net_income_to_common": -410162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97684000, "total_current_assets": 135702000, "total_assets": 1740822000, "short_term_debt": 924072000, "long_term_debt": 0, "total_debt": 943414000, "total_liabilities": 1206519000, "total_equity": 534303000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -351702000, "capital_expenditure": 417624000, "free_cash_flow": 65922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 14510000, "gross_profit": -14510000, "ebit": -310246000, "ebitda": -297358000, "pretax_income": -398491000, "tax_provision": 11671000, "net_income": -410162000, "net_income_to_common": -410162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97684000, "total_current_assets": 135702000, "total_assets": 1740822000, "short_term_debt": 924072000, "long_term_debt": 0, "total_debt": 943414000, "total_liabilities": 1206519000, "total_equity": 534303000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -351702000, "capital_expenditure": 417624000, "free_cash_flow": 65922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ], "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": 1271000, "cost_of_revenue": 68033000, "gross_profit": -66762000, "ebit": -162358000, "ebitda": -158047000, "pretax_income": -197026000, "tax_provision": null, "net_income": -197026000, "net_income_to_common": -197026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52168000, "total_current_assets": 85013000, "total_assets": 1729882000, "short_term_debt": 956252000, "long_term_debt": null, "total_debt": 956252000, "total_liabilities": 1308019000, "total_equity": 421863000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -82427000, "capital_expenditure": 21050000, "free_cash_flow": -61377000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 72394000, "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": 1271000, "cost_of_revenue": 68033000, "gross_profit": -66762000, "ebit": -162358000, "ebitda": -158047000, "pretax_income": -197026000, "tax_provision": null, "net_income": -197026000, "net_income_to_common": -197026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52168000, "total_current_assets": 85013000, "total_assets": 1729882000, "short_term_debt": 956252000, "long_term_debt": null, "total_debt": 956252000, "total_liabilities": 1308019000, "total_equity": 421863000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -82427000, "capital_expenditure": 21050000, "free_cash_flow": -61377000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 72394000, "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": 1271000, "cost_of_revenue": 68033000, "gross_profit": -66762000, "ebit": -162358000, "ebitda": -158047000, "pretax_income": -197026000, "tax_provision": null, "net_income": -197026000, "net_income_to_common": -197026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52168000, "total_current_assets": 85013000, "total_assets": 1729882000, "short_term_debt": 956252000, "long_term_debt": null, "total_debt": 956252000, "total_liabilities": 1308019000, "total_equity": 421863000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -82427000, "capital_expenditure": 21050000, "free_cash_flow": -61377000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 72394000, "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": 1271000, "cost_of_revenue": 68033000, "gross_profit": -66762000, "ebit": -162358000, "ebitda": -158047000, "pretax_income": -197026000, "tax_provision": null, "net_income": -197026000, "net_income_to_common": -197026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52168000, "total_current_assets": 85013000, "total_assets": 1729882000, "short_term_debt": 956252000, "long_term_debt": null, "total_debt": 956252000, "total_liabilities": 1308019000, "total_equity": 421863000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -82427000, "capital_expenditure": 21050000, "free_cash_flow": -61377000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 72394000, "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": 1271000, "cost_of_revenue": 68033000, "gross_profit": -66762000, "ebit": -162358000, "ebitda": -158047000, "pretax_income": -197026000, "tax_provision": null, "net_income": -197026000, "net_income_to_common": -197026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52168000, "total_current_assets": 85013000, "total_assets": 1729882000, "short_term_debt": 956252000, "long_term_debt": null, "total_debt": 956252000, "total_liabilities": 1308019000, "total_equity": 421863000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -82427000, "capital_expenditure": 21050000, "free_cash_flow": -61377000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 72394000, "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": 1271000, "cost_of_revenue": 68033000, "gross_profit": -66762000, "ebit": -162358000, "ebitda": -158047000, "pretax_income": -197026000, "tax_provision": null, "net_income": -197026000, "net_income_to_common": -197026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52168000, "total_current_assets": 85013000, "total_assets": 1729882000, "short_term_debt": 956252000, "long_term_debt": null, "total_debt": 956252000, "total_liabilities": 1308019000, "total_equity": 421863000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -82427000, "capital_expenditure": 21050000, "free_cash_flow": -61377000, "dividends_paid": null, "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": 1271000, "cost_of_revenue": 68033000, "gross_profit": -66762000, "ebit": -162358000, "ebitda": -158047000, "pretax_income": -197026000, "tax_provision": null, "net_income": -197026000, "net_income_to_common": -197026000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52168000, "total_current_assets": 85013000, "total_assets": 1729882000, "short_term_debt": 956252000, "long_term_debt": null, "total_debt": 979501000, "total_liabilities": 1308019000, "total_equity": 421863000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -82427000, "capital_expenditure": 21050000, "free_cash_flow": -61377000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 72394000, "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": 0, "cost_of_revenue": 4652000, "gross_profit": -4652000, "ebit": -50623000, "ebitda": -48423000, "pretax_income": -75839000, "tax_provision": -13665000, "net_income": -62174000, "net_income_to_common": -62174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97684000, "total_current_assets": 135702000, "total_assets": 1740822000, "short_term_debt": 924072000, "long_term_debt": 0, "total_debt": 943414000, "total_liabilities": 1206519000, "total_equity": 534303000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -98128000, "capital_expenditure": 94531000, "free_cash_flow": -3597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 250000000, "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": 0, "cost_of_revenue": 4652000, "gross_profit": -4652000, "ebit": -50623000, "ebitda": -48423000, "pretax_income": -75839000, "tax_provision": -13665000, "net_income": -62174000, "net_income_to_common": -62174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97684000, "total_current_assets": 135702000, "total_assets": 1740822000, "short_term_debt": 924072000, "long_term_debt": 0, "total_debt": 943414000, "total_liabilities": 1206519000, "total_equity": 534303000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -98128000, "capital_expenditure": 94531000, "free_cash_flow": -3597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 250000000, "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": 0, "cost_of_revenue": 4652000, "gross_profit": -4652000, "ebit": -50623000, "ebitda": -48423000, "pretax_income": -75839000, "tax_provision": -13665000, "net_income": -62174000, "net_income_to_common": -62174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97684000, "total_current_assets": 135702000, "total_assets": 1740822000, "short_term_debt": 924072000, "long_term_debt": 0, "total_debt": 943414000, "total_liabilities": 1206519000, "total_equity": 534303000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -98128000, "capital_expenditure": 94531000, "free_cash_flow": -3597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 250000000, "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": 0, "cost_of_revenue": 4652000, "gross_profit": -4652000, "ebit": -50623000, "ebitda": -48423000, "pretax_income": -75839000, "tax_provision": -13665000, "net_income": -62174000, "net_income_to_common": -62174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97684000, "total_current_assets": 135702000, "total_assets": 1740822000, "short_term_debt": 924072000, "long_term_debt": 0, "total_debt": 943414000, "total_liabilities": 1206519000, "total_equity": 534303000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -98128000, "capital_expenditure": 94531000, "free_cash_flow": -3597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 250000000, "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": 0, "cost_of_revenue": 4652000, "gross_profit": -4652000, "ebit": -50623000, "ebitda": -48423000, "pretax_income": -75839000, "tax_provision": -13665000, "net_income": -62174000, "net_income_to_common": -62174000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 97684000, "total_current_assets": 135702000, "total_assets": 1740822000, "short_term_debt": 924072000, "long_term_debt": 0, "total_debt": 943414000, "total_liabilities": 1206519000, "total_equity": 534303000, "shares_outstanding": 98179703, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -98128000, "capital_expenditure": 94531000, "free_cash_flow": -3597000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 250000000, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }