{ "ticker": { "uuid": "fce69072-a100-46e2-a9d7-f2a457187a80", "symbol": "LYV", "name": "Live Nation Entertainment Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/fce69072-a100-46e2-a9d7-f2a457187a80/", "api_url": "https://sharemaestro.com/factors/api/tickers/fce69072-a100-46e2-a9d7-f2a457187a80/" }, "latest_snapshot": { "ticker": { "uuid": "fce69072-a100-46e2-a9d7-f2a457187a80", "symbol": "LYV", "name": "Live Nation Entertainment Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/fce69072-a100-46e2-a9d7-f2a457187a80/", "api_url": "https://sharemaestro.com/factors/api/tickers/fce69072-a100-46e2-a9d7-f2a457187a80/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.12, "value": 0.12, "quality": 0.26, "momentum": 0.67, "coverage": 0.909, "confidence": 0.871, "delta": 0 }, "headline_factors": { "price": 177.24, "market_cap": 41246016494.76, "pe_ratio": 492.9901, "earnings_yield": 0.0198, "ebitda_to_ev": 0.0359, "shareholder_yield": 0.0005, "roe": -0.6002, "piotroski_f_score": 5, "momentum_12_1": 0.1725, "volatility_252d": 0.272 }, "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": 492.9901, "ev_ebitda": 27.8811, "earnings_yield": 0.0198, "fcf_yield": 0.081, "shareholder_yield": 0.0005 }, "quality": { "roe": -0.6002, "roic": 0.3078, "gross_margin": 0.4474, "fcf_margin": 0.1402, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.1264, "eps_growth_1y": -0.9141, "fcf_growth_1y": 0.2927 }, "momentum": { "price_return_12m": 0.158, "momentum_12_1": 0.1725, "relative_strength": -0.0103 }, "scores": { "value_percentile": 0.12, "quality_percentile": 0.26, "momentum_percentile": 0.67, "growth_composite": 81, "yield_composite": 79, "overall_composite": 88, "os_score": 0.12, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 160.07, "os": 0.07, "value": 0.14, "quality": 0.28, "momentum": 0.34, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 445.232, "earnings_yield": 0.0218, "shareholder_yield": 0.0005, "roe": -0.6002, "momentum_12_1": 0.1327 }, { "week_end_date": "2026-06-14", "price": 172.51, "os": 0.17, "value": 0.13, "quality": 0.29, "momentum": 0.76, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 479.8337, "earnings_yield": 0.0203, "shareholder_yield": 0.0005, "roe": -0.6002, "momentum_12_1": 0.2222 }, { "week_end_date": "2026-06-21", "price": 171.24, "os": 0.06, "value": 0.13, "quality": 0.28, "momentum": 0.33, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 476.3012, "earnings_yield": 0.0205, "shareholder_yield": 0.0005, "roe": -0.6002, "momentum_12_1": 0.112 }, { "week_end_date": "2026-06-28", "price": 179.46, "os": 0.16, "value": 0.13, "quality": 0.3, "momentum": 0.72, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 499.165, "earnings_yield": 0.0196, "shareholder_yield": 0.0005, "roe": -0.6002, "momentum_12_1": 0.1228 }, { "week_end_date": "2026-07-05", "price": 186.59, "os": 0.14, "value": 0.12, "quality": 0.29, "momentum": 0.7, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 518.997, "earnings_yield": 0.0189, "shareholder_yield": 0.0005, "roe": -0.6002, "momentum_12_1": 0.0724 }, { "week_end_date": "2026-07-12", "price": 179.79, "os": 0.06, "value": 0.12, "quality": 0.27, "momentum": 0.36, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 500.0829, "earnings_yield": 0.0196, "shareholder_yield": 0.0005, "roe": -0.6002, "momentum_12_1": 0.1985 }, { "week_end_date": "2026-07-19", "price": 180.22, "os": 0.12, "value": 0.12, "quality": 0.25, "momentum": 0.68, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 501.2789, "earnings_yield": 0.0195, "shareholder_yield": 0.0005, "roe": -0.6002, "momentum_12_1": 0.1379 }, { "week_end_date": "2026-07-26", "price": 177.24, "os": 0.12, "value": 0.12, "quality": 0.26, "momentum": 0.67, "confidence": 0.871, "coverage": 0.909, "pe_ratio": 492.9901, "earnings_yield": 0.0198, "shareholder_yield": 0.0005, "roe": -0.6002, "momentum_12_1": 0.1725 } ], "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": 25201406000, "cost_of_revenue": 19402228000, "gross_profit": 5799178000, "ebit": 1346560000, "ebitda": 2073818000, "pretax_income": 1030527000, "tax_provision": 339787000, "net_income": 495972000, "net_income_to_common": 495972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7106986000, "total_current_assets": 10974392000, "total_assets": 22912533000, "short_term_debt": 755394000, "long_term_debt": 7612018000, "total_debt": 10404386000, "total_liabilities": 21093686000, "total_equity": 1818847000, "shares_outstanding": 231844300, "goodwill_and_intangibles": 4336646000 }, "cash_flow": { "operating_cash_flow": 1395316000, "capital_expenditure": 1061705000, "free_cash_flow": 2457021000, "dividends_paid": null, "share_repurchases": -23531000, "shares_issued": null, "net_debt_issued": 1665145000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25201406000, "cost_of_revenue": 19402228000, "gross_profit": 5799178000, "ebit": 1346560000, "ebitda": 2073818000, "pretax_income": 1030527000, "tax_provision": 339787000, "net_income": 495972000, "net_income_to_common": 495972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7106986000, "total_current_assets": 10974392000, "total_assets": 22912533000, "short_term_debt": 755394000, "long_term_debt": 7612018000, "total_debt": 10404386000, "total_liabilities": 21093686000, "total_equity": 1818847000, "shares_outstanding": 231844300, "goodwill_and_intangibles": 4336646000 }, "cash_flow": { "operating_cash_flow": 1395316000, "capital_expenditure": 1061705000, "free_cash_flow": 2457021000, "dividends_paid": null, "share_repurchases": -23531000, "shares_issued": null, "net_debt_issued": 1665145000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25201406000, "cost_of_revenue": 19402228000, "gross_profit": 5799178000, "ebit": 1346560000, "ebitda": 2073818000, "pretax_income": 1030527000, "tax_provision": 339787000, "net_income": 495972000, "net_income_to_common": 495972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7106986000, "total_current_assets": 10974392000, "total_assets": 22912533000, "short_term_debt": 755394000, "long_term_debt": 7612018000, "total_debt": 10404386000, "total_liabilities": 21093686000, "total_equity": 1818847000, "shares_outstanding": 231844300, "goodwill_and_intangibles": 4336646000 }, "cash_flow": { "operating_cash_flow": 1395316000, "capital_expenditure": 1061705000, "free_cash_flow": 2457021000, "dividends_paid": null, "share_repurchases": -23531000, "shares_issued": null, "net_debt_issued": 1665145000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25201406000, "cost_of_revenue": 19402228000, "gross_profit": 5799178000, "ebit": 1346560000, "ebitda": 2073818000, "pretax_income": 1030527000, "tax_provision": 339787000, "net_income": 495972000, "net_income_to_common": 495972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7106986000, "total_current_assets": 10974392000, "total_assets": 22912533000, "short_term_debt": 755394000, "long_term_debt": 7612018000, "total_debt": 10404386000, "total_liabilities": 21093686000, "total_equity": 1818847000, "shares_outstanding": 231844300, "goodwill_and_intangibles": 4336646000 }, "cash_flow": { "operating_cash_flow": 1395316000, "capital_expenditure": 1061705000, "free_cash_flow": 2457021000, "dividends_paid": null, "share_repurchases": -23531000, "shares_issued": null, "net_debt_issued": 1665145000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25201406000, "cost_of_revenue": 19402228000, "gross_profit": 5799178000, "ebit": 1346560000, "ebitda": 2073818000, "pretax_income": 1030527000, "tax_provision": 339787000, "net_income": 495972000, "net_income_to_common": 495972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7106986000, "total_current_assets": 10974392000, "total_assets": 22912533000, "short_term_debt": 755394000, "long_term_debt": 7612018000, "total_debt": 10404386000, "total_liabilities": 21093686000, "total_equity": 1818847000, "shares_outstanding": 231844300, "goodwill_and_intangibles": 4336646000 }, "cash_flow": { "operating_cash_flow": 1395316000, "capital_expenditure": 1061705000, "free_cash_flow": 2457021000, "dividends_paid": null, "share_repurchases": -23531000, "shares_issued": null, "net_debt_issued": 1665145000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25201406000, "cost_of_revenue": 19402228000, "gross_profit": 5799178000, "ebit": 1346560000, "ebitda": 2073818000, "pretax_income": 1030527000, "tax_provision": 339787000, "net_income": 495972000, "net_income_to_common": 495972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7106986000, "total_current_assets": 10974392000, "total_assets": 22912533000, "short_term_debt": 755394000, "long_term_debt": 7612018000, "total_debt": 10404386000, "total_liabilities": 21093686000, "total_equity": 1818847000, "shares_outstanding": 231844300, "goodwill_and_intangibles": 4336646000 }, "cash_flow": { "operating_cash_flow": 1395316000, "capital_expenditure": 1061705000, "free_cash_flow": 2457021000, "dividends_paid": null, "share_repurchases": -23531000, "shares_issued": null, "net_debt_issued": 1665145000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25201406000, "cost_of_revenue": 19402228000, "gross_profit": 5799178000, "ebit": 1346560000, "ebitda": 2073818000, "pretax_income": 1030527000, "tax_provision": 339787000, "net_income": 495972000, "net_income_to_common": 495972000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7106986000, "total_current_assets": 10974392000, "total_assets": 22912533000, "short_term_debt": 755394000, "long_term_debt": 7612018000, "total_debt": 10404386000, "total_liabilities": 21093686000, "total_equity": 1818847000, "shares_outstanding": 231844300, "goodwill_and_intangibles": 4336646000 }, "cash_flow": { "operating_cash_flow": 1395316000, "capital_expenditure": 1061705000, "free_cash_flow": 2457021000, "dividends_paid": null, "share_repurchases": -23531000, "shares_issued": null, "net_debt_issued": 1665145000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23155625000, "cost_of_revenue": 17328154000, "gross_profit": 5827471000, "ebit": 1065400000, "ebitda": 1615323000, "pretax_income": 739426000, "tax_provision": -391698000, "net_income": 896287000, "net_income_to_common": 896287000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6095424000, "total_current_assets": 9290137000, "total_assets": 19638771000, "short_term_debt": 414307000, "long_term_debt": 6177168000, "total_debt": 8271741000, "total_liabilities": 17693476000, "total_equity": 1945295000, "shares_outstanding": 236352449, "goodwill_and_intangibles": 3606723000 }, "cash_flow": { "operating_cash_flow": 1725175000, "capital_expenditure": 675156000, "free_cash_flow": 2400331000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -287883000 } } ], "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": 3793029000, "cost_of_revenue": 2647754000, "gross_profit": 1145275000, "ebit": -321581000, "ebitda": -126265000, "pretax_income": -412103000, "tax_provision": -32085000, "net_income": -389104000, "net_income_to_common": -389104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9077847000, "total_current_assets": 13641539000, "total_assets": 26068092000, "short_term_debt": 1800776000, "long_term_debt": 6709420000, "total_debt": 10583403000, "total_liabilities": 24634550000, "total_equity": -139404000, "shares_outstanding": 232400991, "goodwill_and_intangibles": 4373494000 }, "cash_flow": { "operating_cash_flow": 2338835000, "capital_expenditure": 308978000, "free_cash_flow": 2647813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 783000, "net_debt_issued": 219550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3793029000, "cost_of_revenue": 2647754000, "gross_profit": 1145275000, "ebit": -321581000, "ebitda": -126265000, "pretax_income": -412103000, "tax_provision": -32085000, "net_income": -389104000, "net_income_to_common": -389104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9077847000, "total_current_assets": 13641539000, "total_assets": 26068092000, "short_term_debt": 1800776000, "long_term_debt": 6709420000, "total_debt": 10583403000, "total_liabilities": 24634550000, "total_equity": -139404000, "shares_outstanding": 232400991, "goodwill_and_intangibles": 4373494000 }, "cash_flow": { "operating_cash_flow": 2338835000, "capital_expenditure": 308978000, "free_cash_flow": 2647813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 783000, "net_debt_issued": 219550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3793029000, "cost_of_revenue": 2647754000, "gross_profit": 1145275000, "ebit": -321581000, "ebitda": -126265000, "pretax_income": -412103000, "tax_provision": -32085000, "net_income": -389104000, "net_income_to_common": -389104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9077847000, "total_current_assets": 13641539000, "total_assets": 26068092000, "short_term_debt": 1800776000, "long_term_debt": 6709420000, "total_debt": 10583403000, "total_liabilities": 24634550000, "total_equity": -139404000, "shares_outstanding": 232400991, "goodwill_and_intangibles": 4373494000 }, "cash_flow": { "operating_cash_flow": 2338835000, "capital_expenditure": 308978000, "free_cash_flow": 2647813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 783000, "net_debt_issued": 219550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3793029000, "cost_of_revenue": 2647754000, "gross_profit": 1145275000, "ebit": -321581000, "ebitda": -126265000, "pretax_income": -412103000, "tax_provision": -32085000, "net_income": -389104000, "net_income_to_common": -389104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9077847000, "total_current_assets": 13641539000, "total_assets": 26068092000, "short_term_debt": 1800776000, "long_term_debt": 6709420000, "total_debt": 10583403000, "total_liabilities": 24634550000, "total_equity": -139404000, "shares_outstanding": 232400991, "goodwill_and_intangibles": 4373494000 }, "cash_flow": { "operating_cash_flow": 2338835000, "capital_expenditure": 308978000, "free_cash_flow": 2647813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 783000, "net_debt_issued": 219550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3793029000, "cost_of_revenue": 2647754000, "gross_profit": 1145275000, "ebit": -321581000, "ebitda": -126265000, "pretax_income": -412103000, "tax_provision": -32085000, "net_income": -389104000, "net_income_to_common": -389104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9077847000, "total_current_assets": 13641539000, "total_assets": 26068092000, "short_term_debt": 1800776000, "long_term_debt": 6709420000, "total_debt": 10583403000, "total_liabilities": 24634550000, "total_equity": -139404000, "shares_outstanding": 232400991, "goodwill_and_intangibles": 4373494000 }, "cash_flow": { "operating_cash_flow": 2338835000, "capital_expenditure": 308978000, "free_cash_flow": 2647813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 783000, "net_debt_issued": 219550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3793029000, "cost_of_revenue": 2647754000, "gross_profit": 1145275000, "ebit": -321581000, "ebitda": -126265000, "pretax_income": -412103000, "tax_provision": -32085000, "net_income": -389104000, "net_income_to_common": -389104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9077847000, "total_current_assets": 13641539000, "total_assets": 26068092000, "short_term_debt": 1800776000, "long_term_debt": 6709420000, "total_debt": 10583403000, "total_liabilities": 24634550000, "total_equity": -139404000, "shares_outstanding": 232400991, "goodwill_and_intangibles": 4373494000 }, "cash_flow": { "operating_cash_flow": 2338835000, "capital_expenditure": 308978000, "free_cash_flow": 2647813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 783000, "net_debt_issued": 219550000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3793029000, "cost_of_revenue": 2647754000, "gross_profit": 1145275000, "ebit": 142886000, "ebitda": 338202000, "pretax_income": -412103000, "tax_provision": -32085000, "net_income": -389104000, "net_income_to_common": -389104000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9077847000, "total_current_assets": 13641539000, "total_assets": 26068092000, "short_term_debt": 1800776000, "long_term_debt": 6709420000, "total_debt": 10583403000, "total_liabilities": 24634550000, "total_equity": -139404000, "shares_outstanding": 232400991, "goodwill_and_intangibles": 4373494000 }, "cash_flow": { "operating_cash_flow": 2338835000, "capital_expenditure": 308978000, "free_cash_flow": 2647813000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 783000, "net_debt_issued": 219550000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6313505000, "cost_of_revenue": 5024755000, "gross_profit": 1288750000, "ebit": -102339000, "ebitda": 88868000, "pretax_income": -185690000, "tax_provision": -49409000, "net_income": -202100000, "net_income_to_common": -202100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7106986000, "total_current_assets": 10974392000, "total_assets": 22912533000, "short_term_debt": 755394000, "long_term_debt": 7612018000, "total_debt": 10404386000, "total_liabilities": 21093686000, "total_equity": 1818847000, "shares_outstanding": 235421446, "goodwill_and_intangibles": 4336646000 }, "cash_flow": { "operating_cash_flow": -53730000, "capital_expenditure": 351908000, "free_cash_flow": 298178000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 27000, "net_debt_issued": 827517000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6313505000, "cost_of_revenue": 5024755000, "gross_profit": 1288750000, "ebit": -102339000, "ebitda": 88868000, "pretax_income": -185690000, "tax_provision": -49409000, "net_income": -202100000, "net_income_to_common": -202100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7106986000, "total_current_assets": 10974392000, "total_assets": 22912533000, "short_term_debt": 755394000, "long_term_debt": 7612018000, "total_debt": 10404386000, "total_liabilities": 21093686000, "total_equity": 1818847000, "shares_outstanding": 235421446, "goodwill_and_intangibles": 4336646000 }, "cash_flow": { "operating_cash_flow": -53730000, "capital_expenditure": 351908000, "free_cash_flow": 298178000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 27000, "net_debt_issued": 827517000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6313505000, "cost_of_revenue": 5024755000, "gross_profit": 1288750000, "ebit": -102339000, "ebitda": 88868000, "pretax_income": -185690000, "tax_provision": -49409000, "net_income": -202100000, "net_income_to_common": -202100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7106986000, "total_current_assets": 10974392000, "total_assets": 22912533000, "short_term_debt": 755394000, "long_term_debt": 7612018000, "total_debt": 10404386000, "total_liabilities": 21093686000, "total_equity": 1818847000, "shares_outstanding": 235421446, "goodwill_and_intangibles": 4336646000 }, "cash_flow": { "operating_cash_flow": -53730000, "capital_expenditure": 351908000, "free_cash_flow": 298178000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 27000, "net_debt_issued": 827517000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6313505000, "cost_of_revenue": 5024755000, "gross_profit": 1288750000, "ebit": -102339000, "ebitda": 88868000, "pretax_income": -185690000, "tax_provision": -49409000, "net_income": -202100000, "net_income_to_common": -202100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7106986000, "total_current_assets": 10974392000, "total_assets": 22912533000, "short_term_debt": 755394000, "long_term_debt": 7612018000, "total_debt": 10404386000, "total_liabilities": 21093686000, "total_equity": 1818847000, "shares_outstanding": 235421446, "goodwill_and_intangibles": 4336646000 }, "cash_flow": { "operating_cash_flow": -53730000, "capital_expenditure": 351908000, "free_cash_flow": 298178000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 27000, "net_debt_issued": 827517000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6313505000, "cost_of_revenue": 5024755000, "gross_profit": 1288750000, "ebit": -102339000, "ebitda": 88868000, "pretax_income": -185690000, "tax_provision": -49409000, "net_income": -202100000, "net_income_to_common": -202100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7106986000, "total_current_assets": 10974392000, "total_assets": 22912533000, "short_term_debt": 755394000, "long_term_debt": 7612018000, "total_debt": 10404386000, "total_liabilities": 21093686000, "total_equity": 1818847000, "shares_outstanding": 235421446, "goodwill_and_intangibles": 4336646000 }, "cash_flow": { "operating_cash_flow": -53730000, "capital_expenditure": 351908000, "free_cash_flow": 298178000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 27000, "net_debt_issued": 827517000 } } ] }, "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "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 } }