{ "ticker": { "uuid": "e5c29d30-a305-4064-b4cb-82c9cc8ded1e", "symbol": "CWH", "name": "Camping World Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/e5c29d30-a305-4064-b4cb-82c9cc8ded1e/", "api_url": "https://sharemaestro.com/factors/api/tickers/e5c29d30-a305-4064-b4cb-82c9cc8ded1e/" }, "latest_snapshot": { "ticker": { "uuid": "e5c29d30-a305-4064-b4cb-82c9cc8ded1e", "symbol": "CWH", "name": "Camping World Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/e5c29d30-a305-4064-b4cb-82c9cc8ded1e/", "api_url": "https://sharemaestro.com/factors/api/tickers/e5c29d30-a305-4064-b4cb-82c9cc8ded1e/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.39, "value": 0.83, "quality": 0.08, "momentum": 0.02, "coverage": 0.909, "confidence": 0.871, "delta": -2 }, "headline_factors": { "price": 5.71, "market_cap": 362697966.64, "pe_ratio": null, "earnings_yield": 0.0986, "ebitda_to_ev": 0.1204, "shareholder_yield": 0.0438, "roe": -0.4369, "piotroski_f_score": 2, "momentum_12_1": -0.5708, "volatility_252d": 0.768 }, "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": 8.3071, "earnings_yield": 0.0986, "fcf_yield": 0.04, "shareholder_yield": 0.0438 }, "quality": { "roe": -0.4369, "roic": 0.079, "gross_margin": 0.2933, "fcf_margin": 0.0278, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": 0.0261, "eps_growth_1y": null, "fcf_growth_1y": -0.2236 }, "momentum": { "price_return_12m": -0.6775, "momentum_12_1": -0.5708, "relative_strength": -0.8458 }, "scores": { "value_percentile": 0.83, "quality_percentile": 0.08, "momentum_percentile": 0.02, "growth_composite": 72, "yield_composite": 7, "overall_composite": 61, "os_score": 0.39, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 6.41, "os": 0.38, "value": 0.81, "quality": 0.09, "momentum": 0.02, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0976, "shareholder_yield": 0.0585, "roe": -0.4369, "momentum_12_1": -0.5717 }, { "week_end_date": "2026-06-14", "price": 7.98, "os": 0.38, "value": 0.78, "quality": 0.08, "momentum": 0.08, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0955, "shareholder_yield": 0.0313, "roe": -0.4369, "momentum_12_1": -0.622 }, { "week_end_date": "2026-06-21", "price": 7.76, "os": 0.35, "value": 0.78, "quality": 0.09, "momentum": 0.02, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0958, "shareholder_yield": 0.0322, "roe": -0.4369, "momentum_12_1": -0.5666 }, { "week_end_date": "2026-06-28", "price": 7.6, "os": 0.41, "value": 0.79, "quality": 0.09, "momentum": 0.11, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.096, "shareholder_yield": 0.0329, "roe": -0.4369, "momentum_12_1": -0.5933 }, { "week_end_date": "2026-07-05", "price": 7.23, "os": 0.36, "value": 0.8, "quality": 0.09, "momentum": 0.02, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0965, "shareholder_yield": 0.0346, "roe": -0.4369, "momentum_12_1": -0.6451 }, { "week_end_date": "2026-07-12", "price": 6.22, "os": 0.38, "value": 0.82, "quality": 0.09, "momentum": 0.01, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0979, "shareholder_yield": 0.0402, "roe": -0.4369, "momentum_12_1": -0.5553 }, { "week_end_date": "2026-07-19", "price": 6.18, "os": 0.37, "value": 0.81, "quality": 0.08, "momentum": 0.02, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0979, "shareholder_yield": 0.0405, "roe": -0.4369, "momentum_12_1": -0.5425 }, { "week_end_date": "2026-07-26", "price": 5.71, "os": 0.39, "value": 0.83, "quality": 0.08, "momentum": 0.02, "confidence": 0.871, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0986, "shareholder_yield": 0.0438, "roe": -0.4369, "momentum_12_1": -0.5708 } ], "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": 6369149000, "cost_of_revenue": 4491997000, "gross_profit": 1877152000, "ebit": 318781000, "ebitda": 414116000, "pretax_income": 120159000, "tax_provision": 225797000, "net_income": -89799000, "net_income_to_common": -89799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215043000, "total_current_assets": 2618281000, "total_assets": 5044334000, "short_term_debt": 1735769000, "long_term_debt": 1413618000, "total_debt": 4078938000, "total_liabilities": 4672535000, "total_equity": 228590000, "shares_outstanding": 62724000, "goodwill_and_intangibles": 765145000 }, "cash_flow": { "operating_cash_flow": -131985000, "capital_expenditure": 252284000, "free_cash_flow": 120299000, "dividends_paid": 31434000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -58475000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6369149000, "cost_of_revenue": 4491997000, "gross_profit": 1877152000, "ebit": 318781000, "ebitda": 414116000, "pretax_income": 120159000, "tax_provision": 225797000, "net_income": -89799000, "net_income_to_common": -89799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215043000, "total_current_assets": 2618281000, "total_assets": 5044334000, "short_term_debt": 1735769000, "long_term_debt": 1413618000, "total_debt": 4078938000, "total_liabilities": 4672535000, "total_equity": 228590000, "shares_outstanding": 62724000, "goodwill_and_intangibles": 765145000 }, "cash_flow": { "operating_cash_flow": -131985000, "capital_expenditure": 252284000, "free_cash_flow": 120299000, "dividends_paid": 31434000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -58475000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6369149000, "cost_of_revenue": 4491997000, "gross_profit": 1877152000, "ebit": 318781000, "ebitda": 414116000, "pretax_income": 120159000, "tax_provision": 225797000, "net_income": -89799000, "net_income_to_common": -89799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215043000, "total_current_assets": 2618281000, "total_assets": 5044334000, "short_term_debt": 1735769000, "long_term_debt": 1413618000, "total_debt": 4078938000, "total_liabilities": 4672535000, "total_equity": 228590000, "shares_outstanding": 62724000, "goodwill_and_intangibles": 765145000 }, "cash_flow": { "operating_cash_flow": -131985000, "capital_expenditure": 129442000, "free_cash_flow": -2543000, "dividends_paid": 31434000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -58475000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6369149000, "cost_of_revenue": 4491997000, "gross_profit": 1877152000, "ebit": 318781000, "ebitda": 414116000, "pretax_income": 120159000, "tax_provision": 225797000, "net_income": -89799000, "net_income_to_common": -89799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215043000, "total_current_assets": 2618281000, "total_assets": 5044334000, "short_term_debt": 1735769000, "long_term_debt": 1413618000, "total_debt": 4078938000, "total_liabilities": 4672535000, "total_equity": 228590000, "shares_outstanding": 62724000, "goodwill_and_intangibles": 765145000 }, "cash_flow": { "operating_cash_flow": -131985000, "capital_expenditure": 129442000, "free_cash_flow": -2543000, "dividends_paid": 31434000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -58475000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6369149000, "cost_of_revenue": 4491997000, "gross_profit": 1877152000, "ebit": 318781000, "ebitda": 414116000, "pretax_income": 120159000, "tax_provision": 225797000, "net_income": -89799000, "net_income_to_common": -89799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215043000, "total_current_assets": 2618281000, "total_assets": 5044334000, "short_term_debt": 1735769000, "long_term_debt": 1413618000, "total_debt": 4078938000, "total_liabilities": 4672535000, "total_equity": 228590000, "shares_outstanding": 62724000, "goodwill_and_intangibles": 765145000 }, "cash_flow": { "operating_cash_flow": -131985000, "capital_expenditure": 129442000, "free_cash_flow": -2543000, "dividends_paid": 31434000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -58475000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6369149000, "cost_of_revenue": 4491997000, "gross_profit": 1877152000, "ebit": 318781000, "ebitda": 414116000, "pretax_income": 120159000, "tax_provision": 225797000, "net_income": -89799000, "net_income_to_common": -89799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215043000, "total_current_assets": 2618281000, "total_assets": 5044334000, "short_term_debt": 1735769000, "long_term_debt": 1413618000, "total_debt": 4078938000, "total_liabilities": 4672535000, "total_equity": 228590000, "shares_outstanding": 62724000, "goodwill_and_intangibles": 765145000 }, "cash_flow": { "operating_cash_flow": -131985000, "capital_expenditure": 129442000, "free_cash_flow": -2543000, "dividends_paid": 31434000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -58475000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6369149000, "cost_of_revenue": 4491997000, "gross_profit": 1877152000, "ebit": 318781000, "ebitda": 414116000, "pretax_income": 120159000, "tax_provision": 225797000, "net_income": -89799000, "net_income_to_common": -89799000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215043000, "total_current_assets": 2618281000, "total_assets": 5044334000, "short_term_debt": 1735769000, "long_term_debt": 1413618000, "total_debt": 2665320000, "total_liabilities": 4672535000, "total_equity": 228590000, "shares_outstanding": 62724000, "goodwill_and_intangibles": 765145000 }, "cash_flow": { "operating_cash_flow": -131985000, "capital_expenditure": 129442000, "free_cash_flow": -2543000, "dividends_paid": 31434000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -58475000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6099974000, "cost_of_revenue": 4274478000, "gross_profit": 1825496000, "ebit": 174557000, "ebitda": 255747000, "pretax_income": -90257000, "tax_provision": -11377000, "net_income": -38637000, "net_income_to_common": -38637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208422000, "total_current_assets": 2271288000, "total_assets": 4863277000, "short_term_debt": 1254025000, "long_term_debt": 1493318000, "total_debt": 3642460000, "total_liabilities": 4378328000, "total_equity": 326562000, "shares_outstanding": 48005000, "goodwill_and_intangibles": 753492000 }, "cash_flow": { "operating_cash_flow": 245159000, "capital_expenditure": 90837000, "free_cash_flow": 335996000, "dividends_paid": 24749000, "share_repurchases": 0, "shares_issued": 333356000, "net_debt_issued": -53883000 } } ], "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": 1354605000, "cost_of_revenue": 951266000, "gross_profit": 403339000, "ebit": 21923000, "ebitda": 44641000, "pretax_income": -26745000, "tax_provision": -84000, "net_income": -16402000, "net_income_to_common": -16402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199827000, "total_current_assets": 2716272000, "total_assets": 5136287000, "short_term_debt": 1773821000, "long_term_debt": 1388664000, "total_debt": 4090257000, "total_liabilities": 4786819000, "total_equity": 214953000, "shares_outstanding": 63478000, "goodwill_and_intangibles": 766593000 }, "cash_flow": { "operating_cash_flow": -65583000, "capital_expenditure": 34654000, "free_cash_flow": -30929000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 41325000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1354605000, "cost_of_revenue": 951266000, "gross_profit": 403339000, "ebit": 21923000, "ebitda": 44641000, "pretax_income": -26745000, "tax_provision": -84000, "net_income": -16402000, "net_income_to_common": -16402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199827000, "total_current_assets": 2716272000, "total_assets": 5136287000, "short_term_debt": 1773821000, "long_term_debt": 1388664000, "total_debt": 4090257000, "total_liabilities": 4786819000, "total_equity": 214953000, "shares_outstanding": 63478000, "goodwill_and_intangibles": 766593000 }, "cash_flow": { "operating_cash_flow": -65583000, "capital_expenditure": 34654000, "free_cash_flow": -30929000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 41325000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1354605000, "cost_of_revenue": 951266000, "gross_profit": 403339000, "ebit": 21923000, "ebitda": 44641000, "pretax_income": -26745000, "tax_provision": -84000, "net_income": -16402000, "net_income_to_common": -16402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199827000, "total_current_assets": 2716272000, "total_assets": 5136287000, "short_term_debt": 1773821000, "long_term_debt": 1388664000, "total_debt": 4090257000, "total_liabilities": 4786819000, "total_equity": 214953000, "shares_outstanding": 63478000, "goodwill_and_intangibles": 766593000 }, "cash_flow": { "operating_cash_flow": -65583000, "capital_expenditure": 34654000, "free_cash_flow": -30929000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 41325000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1354605000, "cost_of_revenue": 951266000, "gross_profit": 403339000, "ebit": 21923000, "ebitda": 44641000, "pretax_income": -26745000, "tax_provision": -84000, "net_income": -16402000, "net_income_to_common": -16402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199827000, "total_current_assets": 2716272000, "total_assets": 5136287000, "short_term_debt": 1773821000, "long_term_debt": 1388664000, "total_debt": 4090257000, "total_liabilities": 4786819000, "total_equity": 214953000, "shares_outstanding": 63478000, "goodwill_and_intangibles": 766593000 }, "cash_flow": { "operating_cash_flow": -65583000, "capital_expenditure": 34654000, "free_cash_flow": -30929000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 41325000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1354605000, "cost_of_revenue": 951266000, "gross_profit": 403339000, "ebit": 21923000, "ebitda": 44641000, "pretax_income": -26745000, "tax_provision": -84000, "net_income": -16402000, "net_income_to_common": -16402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199827000, "total_current_assets": 2716272000, "total_assets": 5136287000, "short_term_debt": 1773821000, "long_term_debt": 1388664000, "total_debt": 4090257000, "total_liabilities": 4786819000, "total_equity": 214953000, "shares_outstanding": 63478000, "goodwill_and_intangibles": 766593000 }, "cash_flow": { "operating_cash_flow": -65583000, "capital_expenditure": 34654000, "free_cash_flow": -30929000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 41325000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1354605000, "cost_of_revenue": 951266000, "gross_profit": 403339000, "ebit": 21923000, "ebitda": 44641000, "pretax_income": -26745000, "tax_provision": -84000, "net_income": -16402000, "net_income_to_common": -16402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199827000, "total_current_assets": 2716272000, "total_assets": 5136287000, "short_term_debt": 1773821000, "long_term_debt": 1388664000, "total_debt": 4090257000, "total_liabilities": 4786819000, "total_equity": 214953000, "shares_outstanding": 63478000, "goodwill_and_intangibles": 766593000 }, "cash_flow": { "operating_cash_flow": -65583000, "capital_expenditure": 34654000, "free_cash_flow": -30929000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 41325000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1354605000, "cost_of_revenue": 951266000, "gross_profit": 403339000, "ebit": 22085000, "ebitda": 44803000, "pretax_income": -26745000, "tax_provision": -84000, "net_income": -16402000, "net_income_to_common": -16402000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199827000, "total_current_assets": 2716272000, "total_assets": 5136287000, "short_term_debt": 1773821000, "long_term_debt": 1388664000, "total_debt": 2701593000, "total_liabilities": 4786819000, "total_equity": 214953000, "shares_outstanding": 63478000, "goodwill_and_intangibles": 766593000 }, "cash_flow": { "operating_cash_flow": -65583000, "capital_expenditure": 34654000, "free_cash_flow": -30929000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 41325000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1173559000, "cost_of_revenue": 835323000, "gross_profit": 338236000, "ebit": -56723000, "ebitda": -33005000, "pretax_income": -105640000, "tax_provision": 3488000, "net_income": -67297000, "net_income_to_common": -67297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215043000, "total_current_assets": 2618281000, "total_assets": 5044334000, "short_term_debt": 1735769000, "long_term_debt": 1413618000, "total_debt": 4078938000, "total_liabilities": 4672535000, "total_equity": 228590000, "shares_outstanding": 62724000, "goodwill_and_intangibles": 765145000 }, "cash_flow": { "operating_cash_flow": -227221000, "capital_expenditure": 45312000, "free_cash_flow": -181909000, "dividends_paid": 7930000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -14561000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1173559000, "cost_of_revenue": 835323000, "gross_profit": 338236000, "ebit": -56723000, "ebitda": -33005000, "pretax_income": -105640000, "tax_provision": 3488000, "net_income": -67297000, "net_income_to_common": -67297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215043000, "total_current_assets": 2618281000, "total_assets": 5044334000, "short_term_debt": 1735769000, "long_term_debt": 1413618000, "total_debt": 4078938000, "total_liabilities": 4672535000, "total_equity": 228590000, "shares_outstanding": 62724000, "goodwill_and_intangibles": 765145000 }, "cash_flow": { "operating_cash_flow": -227221000, "capital_expenditure": 45312000, "free_cash_flow": -181909000, "dividends_paid": 7930000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -14561000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1173559000, "cost_of_revenue": 835323000, "gross_profit": 338236000, "ebit": -56723000, "ebitda": -33005000, "pretax_income": -105640000, "tax_provision": 3488000, "net_income": -67297000, "net_income_to_common": -67297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215043000, "total_current_assets": 2618281000, "total_assets": 5044334000, "short_term_debt": 1735769000, "long_term_debt": 1413618000, "total_debt": 4078938000, "total_liabilities": 4672535000, "total_equity": 228590000, "shares_outstanding": 62724000, "goodwill_and_intangibles": 765145000 }, "cash_flow": { "operating_cash_flow": -227221000, "capital_expenditure": 45312000, "free_cash_flow": -181909000, "dividends_paid": 7930000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -14561000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1173559000, "cost_of_revenue": 835323000, "gross_profit": 338236000, "ebit": -56723000, "ebitda": -33005000, "pretax_income": -105640000, "tax_provision": 3488000, "net_income": -67297000, "net_income_to_common": -67297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215043000, "total_current_assets": 2618281000, "total_assets": 5044334000, "short_term_debt": 1735769000, "long_term_debt": 1413618000, "total_debt": 4078938000, "total_liabilities": 4672535000, "total_equity": 228590000, "shares_outstanding": 62724000, "goodwill_and_intangibles": 765145000 }, "cash_flow": { "operating_cash_flow": -227221000, "capital_expenditure": 45312000, "free_cash_flow": -181909000, "dividends_paid": 7930000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -14561000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1173559000, "cost_of_revenue": 835323000, "gross_profit": 338236000, "ebit": -56723000, "ebitda": -33005000, "pretax_income": -105640000, "tax_provision": 3488000, "net_income": -67297000, "net_income_to_common": -67297000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 215043000, "total_current_assets": 2618281000, "total_assets": 5044334000, "short_term_debt": 1735769000, "long_term_debt": 1413618000, "total_debt": 4078938000, "total_liabilities": 4672535000, "total_equity": 228590000, "shares_outstanding": 62724000, "goodwill_and_intangibles": 765145000 }, "cash_flow": { "operating_cash_flow": -227221000, "capital_expenditure": 45312000, "free_cash_flow": -181909000, "dividends_paid": 7930000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -14561000 } } ] }, "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": 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 } }