{ "ticker": { "uuid": "cd7c21c3-0a5f-4591-a64f-061d2396ad89", "symbol": "LFTO", "name": "Liftoff Mobile, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/cd7c21c3-0a5f-4591-a64f-061d2396ad89/", "api_url": "https://sharemaestro.com/factors/api/tickers/cd7c21c3-0a5f-4591-a64f-061d2396ad89/" }, "latest_snapshot": { "ticker": { "uuid": "cd7c21c3-0a5f-4591-a64f-061d2396ad89", "symbol": "LFTO", "name": "Liftoff Mobile, Inc. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Advertising Agencies", "page_url": "https://sharemaestro.com/factors/ticker/cd7c21c3-0a5f-4591-a64f-061d2396ad89/", "api_url": "https://sharemaestro.com/factors/api/tickers/cd7c21c3-0a5f-4591-a64f-061d2396ad89/" }, "week_end_date": "2026-07-12", "universe": "USD_US", "score": { "os": 0.25, "value": 0.09, "quality": 0.96, "momentum": 0.38, "coverage": 0.758, "confidence": 0.743, "delta": -2 }, "headline_factors": { "price": 24.83, "market_cap": 4204476985.41, "pe_ratio": 188.3895, "earnings_yield": 0.0359, "ebitda_to_ev": 0.0441, "shareholder_yield": 0.0797, "roe": -0.025, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": null }, "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": 188.3895, "ev_ebitda": 22.6653, "earnings_yield": 0.0359, "fcf_yield": 0.043, "shareholder_yield": 0.0797 }, "quality": { "roe": -0.025, "roic": 0.2223, "gross_margin": 0.8566, "fcf_margin": 0.3361, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0, "eps_growth_1y": null, "fcf_growth_1y": 0 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.09, "quality_percentile": 0.96, "momentum_percentile": 0.38, "growth_composite": 30, "yield_composite": 6, "overall_composite": 75, "os_score": 0.25, "factor_coverage": 0.758, "signal_confidence": 0.743 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 26.88, "os": 0.21, "value": 0.08, "quality": 0.94, "momentum": 0.35, "confidence": 0.727, "coverage": 0.727, "pe_ratio": 200.5106, "earnings_yield": 0.0343, "shareholder_yield": 0.0749, "roe": -0.025, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 24.48, "os": 0.24, "value": 0.09, "quality": 0.96, "momentum": 0.35, "confidence": 0.727, "coverage": 0.727, "pe_ratio": 185.734, "earnings_yield": 0.0363, "shareholder_yield": 0.0809, "roe": -0.025, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 26.65, "os": 0.37, "value": 0.08, "quality": 0.96, "momentum": 0.58, "confidence": 0.727, "coverage": 0.727, "pe_ratio": 202.1982, "earnings_yield": 0.0341, "shareholder_yield": 0.0743, "roe": -0.025, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 27.39, "os": 0.24, "value": 0.08, "quality": 0.96, "momentum": 0.39, "confidence": 0.758, "coverage": 0.758, "pe_ratio": 207.7747, "earnings_yield": 0.0334, "shareholder_yield": 0.0723, "roe": -0.025, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 24.46, "os": 0.23, "value": 0.09, "quality": 0.95, "momentum": 0.36, "confidence": 0.751, "coverage": 0.758, "pe_ratio": 185.5823, "earnings_yield": 0.0363, "shareholder_yield": 0.0809, "roe": -0.025, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 24.83, "os": 0.25, "value": 0.09, "quality": 0.96, "momentum": 0.38, "confidence": 0.743, "coverage": 0.758, "pe_ratio": 188.3895, "earnings_yield": 0.0359, "shareholder_yield": 0.0797, "roe": -0.025, "momentum_12_1": null } ], "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": 685744000, "cost_of_revenue": 101863000, "gross_profit": 583881000, "ebit": 167233000, "ebitda": 203214000, "pretax_income": -21587000, "tax_provision": null, "net_income": -23145000, "net_income_to_common": -23145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133306000, "total_current_assets": 517125000, "total_assets": 1901329000, "short_term_debt": 18550000, "long_term_debt": 1801150000, "total_debt": 1801150000, "total_liabilities": 2852817000, "total_equity": -951488000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1235857000 }, "cash_flow": { "operating_cash_flow": 163354000, "capital_expenditure": 50135000, "free_cash_flow": 213489000, "dividends_paid": 340432000, "share_repurchases": -404287000, "shares_issued": 409545000, "net_debt_issued": 254026000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 685744000, "cost_of_revenue": 101863000, "gross_profit": 583881000, "ebit": 167233000, "ebitda": 203214000, "pretax_income": -21587000, "tax_provision": null, "net_income": -23145000, "net_income_to_common": -23145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133306000, "total_current_assets": 517125000, "total_assets": 1901329000, "short_term_debt": 18550000, "long_term_debt": 1801150000, "total_debt": 1801150000, "total_liabilities": 2852817000, "total_equity": -951488000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1235857000 }, "cash_flow": { "operating_cash_flow": 163354000, "capital_expenditure": 50135000, "free_cash_flow": 213489000, "dividends_paid": 340432000, "share_repurchases": -404287000, "shares_issued": 409545000, "net_debt_issued": 254026000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 685744000, "cost_of_revenue": 101863000, "gross_profit": 583881000, "ebit": 167233000, "ebitda": 203214000, "pretax_income": -21587000, "tax_provision": null, "net_income": -23145000, "net_income_to_common": -23145000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133306000, "total_current_assets": 517125000, "total_assets": 1901329000, "short_term_debt": 18550000, "long_term_debt": 1801150000, "total_debt": 1801150000, "total_liabilities": 2852817000, "total_equity": -951488000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1235857000 }, "cash_flow": { "operating_cash_flow": 163354000, "capital_expenditure": 50135000, "free_cash_flow": 213489000, "dividends_paid": 340432000, "share_repurchases": -404287000, "shares_issued": 409545000, "net_debt_issued": 254026000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 519250000, "cost_of_revenue": 86856000, "gross_profit": 432394000, "ebit": 105702000, "ebitda": 175739000, "pretax_income": -29381000, "tax_provision": null, "net_income": -48233000, "net_income_to_common": -48233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98299000, "total_current_assets": 355802000, "total_assets": 1778495000, "short_term_debt": 15688000, "long_term_debt": 1541485000, "total_debt": 1541485000, "total_liabilities": 1963692000, "total_equity": -185197000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1299365000 }, "cash_flow": { "operating_cash_flow": 98786000, "capital_expenditure": 45109000, "free_cash_flow": 143895000, "dividends_paid": 339623000, "share_repurchases": -943000, "shares_issued": 0, "net_debt_issued": 201228000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 519250000, "cost_of_revenue": 86856000, "gross_profit": 432394000, "ebit": 105702000, "ebitda": 175739000, "pretax_income": -29381000, "tax_provision": null, "net_income": -48233000, "net_income_to_common": -48233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98299000, "total_current_assets": 355802000, "total_assets": 1778495000, "short_term_debt": 15688000, "long_term_debt": 1541485000, "total_debt": 1541485000, "total_liabilities": 1963692000, "total_equity": -185197000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1299365000 }, "cash_flow": { "operating_cash_flow": 98786000, "capital_expenditure": 45109000, "free_cash_flow": 143895000, "dividends_paid": 339623000, "share_repurchases": -943000, "shares_issued": 0, "net_debt_issued": 201228000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 519250000, "cost_of_revenue": 86856000, "gross_profit": 432394000, "ebit": 105702000, "ebitda": 175739000, "pretax_income": -29381000, "tax_provision": null, "net_income": -48233000, "net_income_to_common": -48233000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98299000, "total_current_assets": 355802000, "total_assets": 1778495000, "short_term_debt": 15688000, "long_term_debt": 1541485000, "total_debt": 1541485000, "total_liabilities": 1963692000, "total_equity": -185197000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1299365000 }, "cash_flow": { "operating_cash_flow": 98786000, "capital_expenditure": 45109000, "free_cash_flow": 143895000, "dividends_paid": 339623000, "share_repurchases": -943000, "shares_issued": 0, "net_debt_issued": 201228000 } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 473564000, "cost_of_revenue": 77572000, "gross_profit": 395992000, "ebit": 27760000, "ebitda": 165395000, "pretax_income": -78387000, "tax_provision": null, "net_income": -84738000, "net_income_to_common": -84738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178806000, "total_current_assets": 396691000, "total_assets": 1904674000, "short_term_debt": 14000000, "long_term_debt": 1338237000, "total_debt": 1338237000, "total_liabilities": 1714256000, "total_equity": 190418000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1387497000 }, "cash_flow": { "operating_cash_flow": 74422000, "capital_expenditure": 38612000, "free_cash_flow": 113034000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -14000000 } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 473564000, "cost_of_revenue": 77572000, "gross_profit": 395992000, "ebit": 27760000, "ebitda": 165395000, "pretax_income": -78387000, "tax_provision": null, "net_income": -84738000, "net_income_to_common": -84738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 178806000, "total_current_assets": 396691000, "total_assets": 1904674000, "short_term_debt": 14000000, "long_term_debt": 1338237000, "total_debt": 1338237000, "total_liabilities": 1714256000, "total_equity": 190418000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1387497000 }, "cash_flow": { "operating_cash_flow": 74422000, "capital_expenditure": 38612000, "free_cash_flow": 113034000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -14000000 } } ], "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": 205642000, "cost_of_revenue": 27985000, "gross_profit": 177657000, "ebit": 85937000, "ebitda": 115029000, "pretax_income": 58286000, "tax_provision": null, "net_income": 49331000, "net_income_to_common": 49331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200940000, "total_current_assets": 619434000, "total_assets": 1998837000, "short_term_debt": 18550000, "long_term_debt": 1797533000, "total_debt": 1797533000, "total_liabilities": 2893122000, "total_equity": -894285000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1222479000 }, "cash_flow": { "operating_cash_flow": 87168000, "capital_expenditure": 13304000, "free_cash_flow": 100472000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4638000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 205642000, "cost_of_revenue": 27985000, "gross_profit": 177657000, "ebit": 85937000, "ebitda": 115029000, "pretax_income": 58286000, "tax_provision": null, "net_income": 49331000, "net_income_to_common": 49331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200940000, "total_current_assets": 619434000, "total_assets": 1998837000, "short_term_debt": 18550000, "long_term_debt": 1797533000, "total_debt": 1797533000, "total_liabilities": 2893122000, "total_equity": -894285000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1222479000 }, "cash_flow": { "operating_cash_flow": 87168000, "capital_expenditure": 13304000, "free_cash_flow": 100472000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4638000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 205642000, "cost_of_revenue": 27985000, "gross_profit": 177657000, "ebit": 85937000, "ebitda": 115029000, "pretax_income": 58286000, "tax_provision": null, "net_income": 49331000, "net_income_to_common": 49331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200940000, "total_current_assets": 619434000, "total_assets": 1998837000, "short_term_debt": 18550000, "long_term_debt": 1797533000, "total_debt": 1797533000, "total_liabilities": 2893122000, "total_equity": -894285000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1222479000 }, "cash_flow": { "operating_cash_flow": 87168000, "capital_expenditure": 13304000, "free_cash_flow": 100472000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4638000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 194159000, "cost_of_revenue": 27421000, "gross_profit": 166738000, "ebit": 74435000, "ebitda": 59992000, "pretax_income": 2530000, "tax_provision": null, "net_income": 2500000, "net_income_to_common": 2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133306000, "total_current_assets": 517125000, "total_assets": 1901329000, "short_term_debt": 18550000, "long_term_debt": 1801150000, "total_debt": 1801150000, "total_liabilities": 2852817000, "total_equity": -951488000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1235857000 }, "cash_flow": { "operating_cash_flow": 44742000, "capital_expenditure": 12379000, "free_cash_flow": 57121000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "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": 194159000, "cost_of_revenue": 27421000, "gross_profit": 166738000, "ebit": 74435000, "ebitda": 59992000, "pretax_income": 2530000, "tax_provision": null, "net_income": 2500000, "net_income_to_common": 2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133306000, "total_current_assets": 517125000, "total_assets": 1901329000, "short_term_debt": 18550000, "long_term_debt": 1801150000, "total_debt": 1801150000, "total_liabilities": 2852817000, "total_equity": -951488000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1235857000 }, "cash_flow": { "operating_cash_flow": 44742000, "capital_expenditure": 12379000, "free_cash_flow": 57121000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "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": 194159000, "cost_of_revenue": 27421000, "gross_profit": 166738000, "ebit": 74435000, "ebitda": 59992000, "pretax_income": 2530000, "tax_provision": null, "net_income": 2500000, "net_income_to_common": 2500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 133306000, "total_current_assets": 517125000, "total_assets": 1901329000, "short_term_debt": 18550000, "long_term_debt": 1801150000, "total_debt": 1801150000, "total_liabilities": 2852817000, "total_equity": -951488000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1235857000 }, "cash_flow": { "operating_cash_flow": 44742000, "capital_expenditure": 12379000, "free_cash_flow": 57121000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179532000, "cost_of_revenue": 25479000, "gross_profit": 154053000, "ebit": 47753000, "ebitda": 53597000, "pretax_income": -3428000, "tax_provision": null, "net_income": -5730000, "net_income_to_common": -5730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103517000, "total_current_assets": 437135000, "total_assets": 1824970000, "short_term_debt": 13913000, "long_term_debt": 1804766000, "total_debt": 1804766000, "total_liabilities": 2781416000, "total_equity": -956446000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1248562000 }, "cash_flow": { "operating_cash_flow": 40715000, "capital_expenditure": 12855000, "free_cash_flow": 53570000, "dividends_paid": null, "share_repurchases": -20898000, "shares_issued": 0, "net_debt_issued": -432097000 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179532000, "cost_of_revenue": 25479000, "gross_profit": 154053000, "ebit": 47753000, "ebitda": 53597000, "pretax_income": -3428000, "tax_provision": null, "net_income": -5730000, "net_income_to_common": -5730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103517000, "total_current_assets": 437135000, "total_assets": 1824970000, "short_term_debt": 13913000, "long_term_debt": 1804766000, "total_debt": 1804766000, "total_liabilities": 2781416000, "total_equity": -956446000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1248562000 }, "cash_flow": { "operating_cash_flow": 40715000, "capital_expenditure": 12855000, "free_cash_flow": 53570000, "dividends_paid": null, "share_repurchases": -20898000, "shares_issued": 0, "net_debt_issued": -432097000 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179532000, "cost_of_revenue": 25479000, "gross_profit": 154053000, "ebit": 47753000, "ebitda": 53597000, "pretax_income": -3428000, "tax_provision": null, "net_income": -5730000, "net_income_to_common": -5730000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 103517000, "total_current_assets": 437135000, "total_assets": 1824970000, "short_term_debt": 13913000, "long_term_debt": 1804766000, "total_debt": 1804766000, "total_liabilities": 2781416000, "total_equity": -956446000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1248562000 }, "cash_flow": { "operating_cash_flow": 40715000, "capital_expenditure": 12855000, "free_cash_flow": 53570000, "dividends_paid": null, "share_repurchases": -20898000, "shares_issued": 0, "net_debt_issued": -432097000 } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 162084000, "cost_of_revenue": 25455000, "gross_profit": 136629000, "ebit": 44000, "ebitda": 27327000, "pretax_income": -27831000, "tax_provision": null, "net_income": -23783000, "net_income_to_common": -23783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177181000, "total_current_assets": 509925000, "total_assets": 1913063000, "short_term_debt": 16250000, "long_term_debt": 1536431000, "total_debt": 1536431000, "total_liabilities": 2524804000, "total_equity": -611741000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1266342000 }, "cash_flow": { "operating_cash_flow": 26434000, "capital_expenditure": 11603000, "free_cash_flow": 38037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4063000 } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 162084000, "cost_of_revenue": 25455000, "gross_profit": 136629000, "ebit": 44000, "ebitda": 27327000, "pretax_income": -27831000, "tax_provision": null, "net_income": -23783000, "net_income_to_common": -23783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177181000, "total_current_assets": 509925000, "total_assets": 1913063000, "short_term_debt": 16250000, "long_term_debt": 1536431000, "total_debt": 1536431000, "total_liabilities": 2524804000, "total_equity": -611741000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1266342000 }, "cash_flow": { "operating_cash_flow": 26434000, "capital_expenditure": 11603000, "free_cash_flow": 38037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4063000 } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 162084000, "cost_of_revenue": 25455000, "gross_profit": 136629000, "ebit": 44000, "ebitda": 27327000, "pretax_income": -27831000, "tax_provision": null, "net_income": -23783000, "net_income_to_common": -23783000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177181000, "total_current_assets": 509925000, "total_assets": 1913063000, "short_term_debt": 16250000, "long_term_debt": 1536431000, "total_debt": 1536431000, "total_liabilities": 2524804000, "total_equity": -611741000, "shares_outstanding": 166480527, "goodwill_and_intangibles": 1266342000 }, "cash_flow": { "operating_cash_flow": 26434000, "capital_expenditure": 11603000, "free_cash_flow": 38037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -4063000 } } ] }, "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": "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": 6, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-12", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }