{ "ticker": { "uuid": "e51b3ae3-6293-470d-ae9f-49cae0ad42b1", "symbol": "ACDC", "name": "ProFrac Holding Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/e51b3ae3-6293-470d-ae9f-49cae0ad42b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/e51b3ae3-6293-470d-ae9f-49cae0ad42b1/" }, "latest_snapshot": { "ticker": { "uuid": "e51b3ae3-6293-470d-ae9f-49cae0ad42b1", "symbol": "ACDC", "name": "ProFrac Holding Corp.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/e51b3ae3-6293-470d-ae9f-49cae0ad42b1/", "api_url": "https://sharemaestro.com/factors/api/tickers/e51b3ae3-6293-470d-ae9f-49cae0ad42b1/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.39, "value": 0.8, "quality": 0.07, "momentum": 0.08, "coverage": 0.879, "confidence": 0.842, "delta": -2 }, "headline_factors": { "price": 4.26, "market_cap": 770722407.78, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0559, "shareholder_yield": -0.1077, "roe": -0.6298, "piotroski_f_score": 3, "momentum_12_1": -0.2448, "volatility_252d": 0.897 }, "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": 17.8935, "earnings_yield": null, "fcf_yield": 0.1556, "shareholder_yield": -0.1077 }, "quality": { "roe": -0.6298, "roic": -0.1179, "gross_margin": -0.0033, "fcf_margin": 0.1777, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.1894, "eps_growth_1y": null, "fcf_growth_1y": -0.4494 }, "momentum": { "price_return_12m": -0.4482, "momentum_12_1": -0.2448, "relative_strength": -0.6644 }, "scores": { "value_percentile": 0.8, "quality_percentile": 0.07, "momentum_percentile": 0.08, "growth_composite": 86, "yield_composite": 93, "overall_composite": 61, "os_score": 0.39, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.93, "os": 0.29, "value": 0.69, "quality": 0.07, "momentum": 0.12, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0662, "roe": -0.6298, "momentum_12_1": -0.2492 }, { "week_end_date": "2026-06-14", "price": 7.55, "os": 0.26, "value": 0.67, "quality": 0.08, "momentum": 0.1, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0608, "roe": -0.6298, "momentum_12_1": -0.2044 }, { "week_end_date": "2026-06-21", "price": 6.07, "os": 0.31, "value": 0.72, "quality": 0.07, "momentum": 0.09, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0756, "roe": -0.6298, "momentum_12_1": -0.2369 }, { "week_end_date": "2026-06-28", "price": 5.83, "os": 0.32, "value": 0.74, "quality": 0.08, "momentum": 0.07, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0787, "roe": -0.6298, "momentum_12_1": -0.2447 }, { "week_end_date": "2026-07-05", "price": 5.15, "os": 0.38, "value": 0.76, "quality": 0.08, "momentum": 0.14, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0891, "roe": -0.6298, "momentum_12_1": -0.0685 }, { "week_end_date": "2026-07-12", "price": 4.92, "os": 0.44, "value": 0.77, "quality": 0.08, "momentum": 0.2, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0932, "roe": -0.6298, "momentum_12_1": -0.0527 }, { "week_end_date": "2026-07-19", "price": 4.8, "os": 0.37, "value": 0.78, "quality": 0.07, "momentum": 0.08, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0956, "roe": -0.6298, "momentum_12_1": -0.2346 }, { "week_end_date": "2026-07-26", "price": 4.26, "os": 0.39, "value": 0.8, "quality": 0.07, "momentum": 0.08, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1077, "roe": -0.6298, "momentum_12_1": -0.2448 } ], "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": 1941800000, "cost_of_revenue": 1870900000, "gross_profit": 70900000, "ebit": -229600000, "ebitda": 186700000, "pretax_income": -368400000, "tax_provision": -12900000, "net_income": -369000000, "net_income_to_common": -369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22900000, "total_current_assets": 483500000, "total_assets": 2573100000, "short_term_debt": 194500000, "long_term_debt": 875600000, "total_debt": 1185600000, "total_liabilities": 1692400000, "total_equity": 786300000, "shares_outstanding": 160149000, "goodwill_and_intangibles": 402000000 }, "cash_flow": { "operating_cash_flow": 189500000, "capital_expenditure": 169900000, "free_cash_flow": 359400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 83000000, "net_debt_issued": -92200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1941800000, "cost_of_revenue": 1870900000, "gross_profit": 70900000, "ebit": -229600000, "ebitda": 186700000, "pretax_income": -368400000, "tax_provision": -12900000, "net_income": -369000000, "net_income_to_common": -369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22900000, "total_current_assets": 483500000, "total_assets": 2573100000, "short_term_debt": 194500000, "long_term_debt": 875600000, "total_debt": 1185600000, "total_liabilities": 1692400000, "total_equity": 786300000, "shares_outstanding": 160149000, "goodwill_and_intangibles": 402000000 }, "cash_flow": { "operating_cash_flow": 189500000, "capital_expenditure": 169900000, "free_cash_flow": 359400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 83000000, "net_debt_issued": -92200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1941800000, "cost_of_revenue": 1870900000, "gross_profit": 70900000, "ebit": -229600000, "ebitda": 186700000, "pretax_income": -368400000, "tax_provision": -12900000, "net_income": -369000000, "net_income_to_common": -369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22900000, "total_current_assets": 483500000, "total_assets": 2573100000, "short_term_debt": 194500000, "long_term_debt": 875600000, "total_debt": 1185600000, "total_liabilities": 1692400000, "total_equity": 786300000, "shares_outstanding": 160149000, "goodwill_and_intangibles": 402000000 }, "cash_flow": { "operating_cash_flow": 189500000, "capital_expenditure": 169900000, "free_cash_flow": 359400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 83000000, "net_debt_issued": -92200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1941800000, "cost_of_revenue": 1870900000, "gross_profit": 70900000, "ebit": -229600000, "ebitda": 186700000, "pretax_income": -368400000, "tax_provision": -12900000, "net_income": -369000000, "net_income_to_common": -369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22900000, "total_current_assets": 483500000, "total_assets": 2573100000, "short_term_debt": 194500000, "long_term_debt": 875600000, "total_debt": 1185600000, "total_liabilities": 1692400000, "total_equity": 786300000, "shares_outstanding": 160149000, "goodwill_and_intangibles": 402000000 }, "cash_flow": { "operating_cash_flow": 189500000, "capital_expenditure": 169900000, "free_cash_flow": 359400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 83000000, "net_debt_issued": -92200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1941800000, "cost_of_revenue": 1870900000, "gross_profit": 70900000, "ebit": -229600000, "ebitda": 186700000, "pretax_income": -368400000, "tax_provision": -12900000, "net_income": -369000000, "net_income_to_common": -369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22900000, "total_current_assets": 483500000, "total_assets": 2573100000, "short_term_debt": 194500000, "long_term_debt": 875600000, "total_debt": 1185600000, "total_liabilities": 1692400000, "total_equity": 786300000, "shares_outstanding": 160149000, "goodwill_and_intangibles": 402000000 }, "cash_flow": { "operating_cash_flow": 189500000, "capital_expenditure": 169900000, "free_cash_flow": 359400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 83000000, "net_debt_issued": -92200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1941800000, "cost_of_revenue": 1870900000, "gross_profit": 70900000, "ebit": -229600000, "ebitda": 186700000, "pretax_income": -368400000, "tax_provision": -12900000, "net_income": -369000000, "net_income_to_common": -369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22900000, "total_current_assets": 483500000, "total_assets": 2573100000, "short_term_debt": 194500000, "long_term_debt": 875600000, "total_debt": 1185600000, "total_liabilities": 1692400000, "total_equity": 786300000, "shares_outstanding": 160149000, "goodwill_and_intangibles": 402000000 }, "cash_flow": { "operating_cash_flow": 189500000, "capital_expenditure": 169900000, "free_cash_flow": 359400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 83000000, "net_debt_issued": -92200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1941800000, "cost_of_revenue": 1870900000, "gross_profit": 70900000, "ebit": -229600000, "ebitda": 186700000, "pretax_income": -368400000, "tax_provision": -12900000, "net_income": -369000000, "net_income_to_common": -369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22900000, "total_current_assets": 483500000, "total_assets": 2573100000, "short_term_debt": 194500000, "long_term_debt": 875600000, "total_debt": 1185600000, "total_liabilities": 1692400000, "total_equity": 786300000, "shares_outstanding": 160149000, "goodwill_and_intangibles": 402000000 }, "cash_flow": { "operating_cash_flow": 189500000, "capital_expenditure": 169900000, "free_cash_flow": 359400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 83000000, "net_debt_issued": -92200000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1941800000, "cost_of_revenue": 1870900000, "gross_profit": 70900000, "ebit": -229600000, "ebitda": 186700000, "pretax_income": -368400000, "tax_provision": -12900000, "net_income": -369000000, "net_income_to_common": -369000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22900000, "total_current_assets": 483500000, "total_assets": 2573100000, "short_term_debt": 194500000, "long_term_debt": 875600000, "total_debt": 1142700000, "total_liabilities": 1692400000, "total_equity": 786300000, "shares_outstanding": 160149000, "goodwill_and_intangibles": 402000000 }, "cash_flow": { "operating_cash_flow": 189500000, "capital_expenditure": 169900000, "free_cash_flow": 359400000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 83000000, "net_debt_issued": -92200000 } } ], "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": 449600000, "cost_of_revenue": 451500000, "gross_profit": -1899999, "ebit": -46400001, "ebitda": 50699999, "pretax_income": -79200000, "tax_provision": 1600000, "net_income": -83500000, "net_income_to_common": -83500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33500000, "total_current_assets": 534400000, "total_assets": 2550600000, "short_term_debt": 199100000, "long_term_debt": 908400000, "total_debt": 1210600000, "total_liabilities": 1765800000, "total_equity": 687400000, "shares_outstanding": 160176000, "goodwill_and_intangibles": 393000000 }, "cash_flow": { "operating_cash_flow": 9300000, "capital_expenditure": 40700000, "free_cash_flow": 50000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 37500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449600000, "cost_of_revenue": 451500000, "gross_profit": -1899999, "ebit": -46400001, "ebitda": 50699999, "pretax_income": -79200000, "tax_provision": 1600000, "net_income": -83500000, "net_income_to_common": -83500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33500000, "total_current_assets": 534400000, "total_assets": 2550600000, "short_term_debt": 199100000, "long_term_debt": 908400000, "total_debt": 1210600000, "total_liabilities": 1765800000, "total_equity": 687400000, "shares_outstanding": 160176000, "goodwill_and_intangibles": 393000000 }, "cash_flow": { "operating_cash_flow": 9300000, "capital_expenditure": 40700000, "free_cash_flow": 50000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 37500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449600000, "cost_of_revenue": 451500000, "gross_profit": -1899999, "ebit": -46400001, "ebitda": 50699999, "pretax_income": -79200000, "tax_provision": 1600000, "net_income": -83500000, "net_income_to_common": -83500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33500000, "total_current_assets": 534400000, "total_assets": 2550600000, "short_term_debt": 199100000, "long_term_debt": 908400000, "total_debt": 1210600000, "total_liabilities": 1765800000, "total_equity": 687400000, "shares_outstanding": 160176000, "goodwill_and_intangibles": 393000000 }, "cash_flow": { "operating_cash_flow": 9300000, "capital_expenditure": 40700000, "free_cash_flow": 50000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 37500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449600000, "cost_of_revenue": 451500000, "gross_profit": -1899999, "ebit": -46400001, "ebitda": 50699999, "pretax_income": -79200000, "tax_provision": 1600000, "net_income": -83500000, "net_income_to_common": -83500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33500000, "total_current_assets": 534400000, "total_assets": 2550600000, "short_term_debt": 199100000, "long_term_debt": 908400000, "total_debt": 1210600000, "total_liabilities": 1765800000, "total_equity": 687400000, "shares_outstanding": 160176000, "goodwill_and_intangibles": 393000000 }, "cash_flow": { "operating_cash_flow": 9300000, "capital_expenditure": 40700000, "free_cash_flow": 50000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 37500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449600000, "cost_of_revenue": 451500000, "gross_profit": -1899999, "ebit": -46400001, "ebitda": 50699999, "pretax_income": -79200000, "tax_provision": 1600000, "net_income": -83500000, "net_income_to_common": -83500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33500000, "total_current_assets": 534400000, "total_assets": 2550600000, "short_term_debt": 199100000, "long_term_debt": 908400000, "total_debt": 1210600000, "total_liabilities": 1765800000, "total_equity": 687400000, "shares_outstanding": 160176000, "goodwill_and_intangibles": 393000000 }, "cash_flow": { "operating_cash_flow": 9300000, "capital_expenditure": 40700000, "free_cash_flow": 50000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 37500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449600000, "cost_of_revenue": 451500000, "gross_profit": -1899999, "ebit": -46400001, "ebitda": 50699999, "pretax_income": -79200000, "tax_provision": 1600000, "net_income": -83500000, "net_income_to_common": -83500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33500000, "total_current_assets": 534400000, "total_assets": 2550600000, "short_term_debt": 199100000, "long_term_debt": 908400000, "total_debt": 1210600000, "total_liabilities": 1765800000, "total_equity": 687400000, "shares_outstanding": 160176000, "goodwill_and_intangibles": 393000000 }, "cash_flow": { "operating_cash_flow": 9300000, "capital_expenditure": 40700000, "free_cash_flow": 50000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 37500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449600000, "cost_of_revenue": 451500000, "gross_profit": -1899999, "ebit": -46400001, "ebitda": 50699999, "pretax_income": -79200000, "tax_provision": 1600000, "net_income": -83500000, "net_income_to_common": -83500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33500000, "total_current_assets": 534400000, "total_assets": 2550600000, "short_term_debt": 199100000, "long_term_debt": 908400000, "total_debt": 1210600000, "total_liabilities": 1765800000, "total_equity": 687400000, "shares_outstanding": 160176000, "goodwill_and_intangibles": 393000000 }, "cash_flow": { "operating_cash_flow": 9300000, "capital_expenditure": 40700000, "free_cash_flow": 50000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 37500000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 449600000, "cost_of_revenue": 451500000, "gross_profit": -1899999, "ebit": -45500000, "ebitda": 51600000, "pretax_income": -79200000, "tax_provision": 1600000, "net_income": -83500000, "net_income_to_common": -83500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33500000, "total_current_assets": 534400000, "total_assets": 2550600000, "short_term_debt": 199100000, "long_term_debt": 908400000, "total_debt": 1210600000, "total_liabilities": 1765800000, "total_equity": 687400000, "shares_outstanding": 160176000, "goodwill_and_intangibles": 393000000 }, "cash_flow": { "operating_cash_flow": 9300000, "capital_expenditure": 40700000, "free_cash_flow": 50000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 37500000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 436500000, "cost_of_revenue": 439000000, "gross_profit": -2500000, "ebit": -104600000, "ebitda": -2000000, "pretax_income": -137900000, "tax_provision": 2600000, "net_income": -142600000, "net_income_to_common": -142600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22900000, "total_current_assets": 483500000, "total_assets": 2573100000, "short_term_debt": 194500000, "long_term_debt": 875600000, "total_debt": 1185600000, "total_liabilities": 1761200000, "total_equity": 717500000, "shares_outstanding": 162119000, "goodwill_and_intangibles": 402000000 }, "cash_flow": { "operating_cash_flow": 49500000, "capital_expenditure": 36600000, "free_cash_flow": 86100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 600000, "net_debt_issued": -46700000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 436500000, "cost_of_revenue": 439000000, "gross_profit": -2500000, "ebit": -104600000, "ebitda": -2000000, "pretax_income": -137900000, "tax_provision": 2600000, "net_income": -142600000, "net_income_to_common": -142600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22900000, "total_current_assets": 483500000, "total_assets": 2573100000, "short_term_debt": 194500000, "long_term_debt": 875600000, "total_debt": 1185600000, "total_liabilities": 1761200000, "total_equity": 717500000, "shares_outstanding": 162119000, "goodwill_and_intangibles": 402000000 }, "cash_flow": { "operating_cash_flow": 49500000, "capital_expenditure": 36600000, "free_cash_flow": 86100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 600000, "net_debt_issued": -46700000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 436500000, "cost_of_revenue": 439000000, "gross_profit": -2500000, "ebit": -104600000, "ebitda": -2000000, "pretax_income": -137900000, "tax_provision": 2600000, "net_income": -142600000, "net_income_to_common": -142600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22900000, "total_current_assets": 483500000, "total_assets": 2573100000, "short_term_debt": 194500000, "long_term_debt": 875600000, "total_debt": 1185600000, "total_liabilities": 1761200000, "total_equity": 717500000, "shares_outstanding": 162119000, "goodwill_and_intangibles": 402000000 }, "cash_flow": { "operating_cash_flow": 49500000, "capital_expenditure": 36600000, "free_cash_flow": 86100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 600000, "net_debt_issued": -46700000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 436500000, "cost_of_revenue": 439000000, "gross_profit": -2500000, "ebit": -104600000, "ebitda": -2000000, "pretax_income": -137900000, "tax_provision": 2600000, "net_income": -142600000, "net_income_to_common": -142600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22900000, "total_current_assets": 483500000, "total_assets": 2573100000, "short_term_debt": 194500000, "long_term_debt": 875600000, "total_debt": 1185600000, "total_liabilities": 1761200000, "total_equity": 717500000, "shares_outstanding": 162119000, "goodwill_and_intangibles": 402000000 }, "cash_flow": { "operating_cash_flow": 49500000, "capital_expenditure": 36600000, "free_cash_flow": 86100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 600000, "net_debt_issued": -46700000 } } ] }, "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }