{ "ticker": { "uuid": "00005816-28c6-41ef-bffd-5115574e23e8", "symbol": "SMCI", "name": "Super Micro Computer Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Computer Hardware", "page_url": "https://sharemaestro.com/factors/ticker/00005816-28c6-41ef-bffd-5115574e23e8/", "api_url": "https://sharemaestro.com/factors/api/tickers/00005816-28c6-41ef-bffd-5115574e23e8/" }, "latest_snapshot": { "ticker": { "uuid": "00005816-28c6-41ef-bffd-5115574e23e8", "symbol": "SMCI", "name": "Super Micro Computer Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Computer Hardware", "page_url": "https://sharemaestro.com/factors/ticker/00005816-28c6-41ef-bffd-5115574e23e8/", "api_url": "https://sharemaestro.com/factors/api/tickers/00005816-28c6-41ef-bffd-5115574e23e8/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.24, "value": 0.65, "quality": 0.14, "momentum": 0.06, "coverage": 0.939, "confidence": 0.9, "delta": 10 }, "headline_factors": { "price": 30.1, "market_cap": 19470878112.7, "pe_ratio": 15.6093, "earnings_yield": 0.0674, "ebitda_to_ev": 0.0707, "shareholder_yield": 0.0103, "roe": 0.1647, "piotroski_f_score": 5, "momentum_12_1": -0.4377, "volatility_252d": 0.9036 }, "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": 15.6093, "ev_ebitda": 14.1348, "earnings_yield": 0.0674, "fcf_yield": -0.2622, "shareholder_yield": 0.0103 }, "quality": { "roe": 0.1647, "roic": 0.1048, "gross_margin": 0.0839, "fcf_margin": -0.194, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.5624, "eps_growth_1y": 0.0838, "fcf_growth_1y": -24.978 }, "momentum": { "price_return_12m": -0.4474, "momentum_12_1": -0.4377, "relative_strength": -0.6636 }, "scores": { "value_percentile": 0.65, "quality_percentile": 0.14, "momentum_percentile": 0.06, "growth_composite": 4, "yield_composite": 73, "overall_composite": 76, "os_score": 0.24, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 41.64, "os": 0.06, "value": 0.26, "quality": 0.15, "momentum": 0.21, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 20.0764, "earnings_yield": 0.0551, "shareholder_yield": 0.008, "roe": 0.1647, "momentum_12_1": -0.1487 }, { "week_end_date": "2026-06-14", "price": 30.46, "os": 0.28, "value": 0.67, "quality": 0.14, "momentum": 0.07, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 14.686, "earnings_yield": 0.0706, "shareholder_yield": 0.0109, "roe": 0.1647, "momentum_12_1": -0.2531 }, { "week_end_date": "2026-06-21", "price": 30.66, "os": 0.07, "value": 0.35, "quality": 0.15, "momentum": 0.1, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 15.8997, "earnings_yield": 0.0664, "shareholder_yield": 0.0101, "roe": 0.1647, "momentum_12_1": -0.2149 }, { "week_end_date": "2026-06-28", "price": 30.63, "os": 0.08, "value": 0.37, "quality": 0.15, "momentum": 0.09, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 15.8841, "earnings_yield": 0.0664, "shareholder_yield": 0.0101, "roe": 0.1647, "momentum_12_1": -0.0313 }, { "week_end_date": "2026-07-05", "price": 27.22, "os": 0.31, "value": 0.69, "quality": 0.16, "momentum": 0.09, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 14.1158, "earnings_yield": 0.0728, "shareholder_yield": 0.0114, "roe": 0.1647, "momentum_12_1": -0.1425 }, { "week_end_date": "2026-07-12", "price": 28.31, "os": 0.3, "value": 0.67, "quality": 0.15, "momentum": 0.12, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 14.681, "earnings_yield": 0.0706, "shareholder_yield": 0.0109, "roe": 0.1647, "momentum_12_1": -0.3814 }, { "week_end_date": "2026-07-19", "price": 24.18, "os": 0.34, "value": 0.74, "quality": 0.14, "momentum": 0.04, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 12.5393, "earnings_yield": 0.0796, "shareholder_yield": 0.0128, "roe": 0.1647, "momentum_12_1": -0.4078 }, { "week_end_date": "2026-07-26", "price": 30.1, "os": 0.24, "value": 0.65, "quality": 0.14, "momentum": 0.06, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 15.6093, "earnings_yield": 0.0674, "shareholder_yield": 0.0103, "roe": 0.1647, "momentum_12_1": -0.4377 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21972042000, "cost_of_revenue": 19542120000, "gross_profit": 2429922000, "ebit": 1271489000, "ebitda": 1329833000, "pretax_income": 1205705000, "tax_provision": 156851000, "net_income": 1048854000, "net_income_to_common": 1048854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5169911000, "total_current_assets": 12301654000, "total_assets": 14018429000, "short_term_debt": 96249000, "long_term_debt": 4682593000, "total_debt": 4778842000, "total_liabilities": 7716558000, "total_equity": 6301693000, "shares_outstanding": 628402000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1659524000, "capital_expenditure": 127214000, "free_cash_flow": 1786738000, "dividends_paid": null, "share_repurchases": -200000000, "shares_issued": 0, "net_debt_issued": 2559010000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21972042000, "cost_of_revenue": 19542120000, "gross_profit": 2429922000, "ebit": 1271489000, "ebitda": 1329833000, "pretax_income": 1205705000, "tax_provision": 156851000, "net_income": 1048854000, "net_income_to_common": 1048854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5169911000, "total_current_assets": 12301654000, "total_assets": 14018429000, "short_term_debt": 96249000, "long_term_debt": 4682593000, "total_debt": 4778842000, "total_liabilities": 7716558000, "total_equity": 6301693000, "shares_outstanding": 628402000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1659524000, "capital_expenditure": 127214000, "free_cash_flow": 1786738000, "dividends_paid": null, "share_repurchases": -200000000, "shares_issued": 0, "net_debt_issued": 2559010000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21972042000, "cost_of_revenue": 19542120000, "gross_profit": 2429922000, "ebit": 1271489000, "ebitda": 1329833000, "pretax_income": 1205705000, "tax_provision": 156851000, "net_income": 1048854000, "net_income_to_common": 1048854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5169911000, "total_current_assets": 12301654000, "total_assets": 14018429000, "short_term_debt": 96249000, "long_term_debt": 4682593000, "total_debt": 4778842000, "total_liabilities": 7716558000, "total_equity": 6301693000, "shares_outstanding": 628402000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1659524000, "capital_expenditure": 127214000, "free_cash_flow": 1786738000, "dividends_paid": null, "share_repurchases": -200000000, "shares_issued": 0, "net_debt_issued": 2559010000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21972042000, "cost_of_revenue": 19542120000, "gross_profit": 2429922000, "ebit": 1271489000, "ebitda": 1329833000, "pretax_income": 1205705000, "tax_provision": 156851000, "net_income": 1048854000, "net_income_to_common": 1048854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5169911000, "total_current_assets": 12301654000, "total_assets": 14018429000, "short_term_debt": 96249000, "long_term_debt": 4682593000, "total_debt": 4778842000, "total_liabilities": 7716558000, "total_equity": 6301693000, "shares_outstanding": 628402000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1659524000, "capital_expenditure": 127214000, "free_cash_flow": 1786738000, "dividends_paid": null, "share_repurchases": -200000000, "shares_issued": 0, "net_debt_issued": 2559010000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21972042000, "cost_of_revenue": 19542120000, "gross_profit": 2429922000, "ebit": 1271489000, "ebitda": 1329833000, "pretax_income": 1205705000, "tax_provision": 156851000, "net_income": 1048854000, "net_income_to_common": 1048854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5169911000, "total_current_assets": 12301654000, "total_assets": 14018429000, "short_term_debt": 96249000, "long_term_debt": 4682593000, "total_debt": 4778842000, "total_liabilities": 7716558000, "total_equity": 6301693000, "shares_outstanding": 628402000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1659524000, "capital_expenditure": 127214000, "free_cash_flow": 1786738000, "dividends_paid": null, "share_repurchases": -200000000, "shares_issued": 0, "net_debt_issued": 2559010000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21972042000, "cost_of_revenue": 19542120000, "gross_profit": 2429922000, "ebit": 1271489000, "ebitda": 1329833000, "pretax_income": 1205705000, "tax_provision": 156851000, "net_income": 1048854000, "net_income_to_common": 1048854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5169911000, "total_current_assets": 12301654000, "total_assets": 14018429000, "short_term_debt": 96249000, "long_term_debt": 4682593000, "total_debt": 4778842000, "total_liabilities": 7716558000, "total_equity": 6301693000, "shares_outstanding": 628402000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1659524000, "capital_expenditure": 127214000, "free_cash_flow": 1786738000, "dividends_paid": null, "share_repurchases": -200000000, "shares_issued": 0, "net_debt_issued": 2559010000 } }, { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 21972042000, "cost_of_revenue": 19542120000, "gross_profit": 2429922000, "ebit": 1271489000, "ebitda": 1329833000, "pretax_income": 1205705000, "tax_provision": 156851000, "net_income": 1048854000, "net_income_to_common": 1048854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5169911000, "total_current_assets": 12301654000, "total_assets": 14018429000, "short_term_debt": 96249000, "long_term_debt": 4682593000, "total_debt": 4778842000, "total_liabilities": 7716558000, "total_equity": 6301693000, "shares_outstanding": 628402000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1659524000, "capital_expenditure": 127214000, "free_cash_flow": 1786738000, "dividends_paid": null, "share_repurchases": -200000000, "shares_issued": 0, "net_debt_issued": 2559010000 } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14942854000, "cost_of_revenue": 12831125000, "gross_profit": 2111729000, "ebit": 1265692000, "ebitda": 1288409000, "pretax_income": 1269057000, "tax_provision": 62729000, "net_income": 1208149000, "net_income_to_common": 1208149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1669766000, "total_current_assets": 9054624000, "total_assets": 9943240000, "short_term_debt": 402346000, "long_term_debt": 1771799000, "total_debt": 2174145000, "total_liabilities": 4473580000, "total_equity": 5469660000, "shares_outstanding": 602150000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2479437000, "capital_expenditure": 124279000, "free_cash_flow": -2355158000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 2313983000, "net_debt_issued": 1884752000 } } ], "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": 10243014000, "cost_of_revenue": 9224334000, "gross_profit": 1018680000, "ebit": 675452000, "ebitda": 698384000, "pretax_income": 610274000, "tax_provision": 126887000, "net_income": 483387000, "net_income_to_common": 483387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1290324000, "total_current_assets": 21568286000, "total_assets": 23452029000, "short_term_debt": 2095069000, "long_term_debt": 6678032000, "total_debt": 6754426000, "total_liabilities": 15876438000, "total_equity": 7575430000, "shares_outstanding": 673598000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6615426000, "capital_expenditure": 80278000, "free_cash_flow": -6535148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 3894788000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10243014000, "cost_of_revenue": 9224334000, "gross_profit": 1018680000, "ebit": 675452000, "ebitda": 698384000, "pretax_income": 610274000, "tax_provision": 126887000, "net_income": 483387000, "net_income_to_common": 483387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1290324000, "total_current_assets": 21568286000, "total_assets": 23452029000, "short_term_debt": 2095069000, "long_term_debt": 6678032000, "total_debt": 6754426000, "total_liabilities": 15876438000, "total_equity": 7575430000, "shares_outstanding": 673598000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6615426000, "capital_expenditure": 80278000, "free_cash_flow": -6535148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 3894788000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10243014000, "cost_of_revenue": 9224334000, "gross_profit": 1018680000, "ebit": 675452000, "ebitda": 698384000, "pretax_income": 610274000, "tax_provision": 126887000, "net_income": 483387000, "net_income_to_common": 483387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1290324000, "total_current_assets": 21568286000, "total_assets": 23452029000, "short_term_debt": 2095069000, "long_term_debt": 6678032000, "total_debt": 6754426000, "total_liabilities": 15876438000, "total_equity": 7575430000, "shares_outstanding": 673598000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6615426000, "capital_expenditure": 80278000, "free_cash_flow": -6535148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 3894788000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10243014000, "cost_of_revenue": 9224334000, "gross_profit": 1018680000, "ebit": 675452000, "ebitda": 698384000, "pretax_income": 610274000, "tax_provision": 126887000, "net_income": 483387000, "net_income_to_common": 483387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1290324000, "total_current_assets": 21568286000, "total_assets": 23452029000, "short_term_debt": 2095069000, "long_term_debt": 6678032000, "total_debt": 6754426000, "total_liabilities": 15876438000, "total_equity": 7575430000, "shares_outstanding": 673598000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6615426000, "capital_expenditure": 80278000, "free_cash_flow": -6535148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 3894788000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10243014000, "cost_of_revenue": 9224334000, "gross_profit": 1018680000, "ebit": 675452000, "ebitda": 698384000, "pretax_income": 610274000, "tax_provision": 126887000, "net_income": 483387000, "net_income_to_common": 483387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1290324000, "total_current_assets": 21568286000, "total_assets": 23452029000, "short_term_debt": 2095069000, "long_term_debt": 6678032000, "total_debt": 6754426000, "total_liabilities": 15876438000, "total_equity": 7575430000, "shares_outstanding": 673598000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6615426000, "capital_expenditure": 80278000, "free_cash_flow": -6535148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 3894788000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10243014000, "cost_of_revenue": 9224334000, "gross_profit": 1018680000, "ebit": 675452000, "ebitda": 698384000, "pretax_income": 610274000, "tax_provision": 126887000, "net_income": 483387000, "net_income_to_common": 483387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1290324000, "total_current_assets": 21568286000, "total_assets": 23452029000, "short_term_debt": 2095069000, "long_term_debt": 6678032000, "total_debt": 6754426000, "total_liabilities": 15876438000, "total_equity": 7575430000, "shares_outstanding": 673598000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6615426000, "capital_expenditure": 80278000, "free_cash_flow": -6535148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 3894788000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10243014000, "cost_of_revenue": 9224334000, "gross_profit": 1018680000, "ebit": 675452000, "ebitda": 698384000, "pretax_income": 610274000, "tax_provision": 126887000, "net_income": 483387000, "net_income_to_common": 483387000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1290324000, "total_current_assets": 21568286000, "total_assets": 23452029000, "short_term_debt": 2095069000, "long_term_debt": 6678032000, "total_debt": 6754426000, "total_liabilities": 15876438000, "total_equity": 7575430000, "shares_outstanding": 673598000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -6615426000, "capital_expenditure": 80278000, "free_cash_flow": -6535148000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 3894788000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12682491000, "cost_of_revenue": 11883924000, "gross_profit": 798567000, "ebit": 525565000, "ebitda": 547982000, "pretax_income": 499715000, "tax_provision": 99151000, "net_income": 400564000, "net_income_to_common": 400564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4091083000, "total_current_assets": 26124597000, "total_assets": 28001610000, "short_term_debt": 233599000, "long_term_debt": 4676060000, "total_debt": 4909659000, "total_liabilities": 21009433000, "total_equity": 6992015000, "shares_outstanding": 674068000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -23897999, "capital_expenditure": 21221000, "free_cash_flow": -2676999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 98361000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12682491000, "cost_of_revenue": 11883924000, "gross_profit": 798567000, "ebit": 525565000, "ebitda": 547982000, "pretax_income": 499715000, "tax_provision": 99151000, "net_income": 400564000, "net_income_to_common": 400564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4091083000, "total_current_assets": 26124597000, "total_assets": 28001610000, "short_term_debt": 233599000, "long_term_debt": 4676060000, "total_debt": 4909659000, "total_liabilities": 21009433000, "total_equity": 6992015000, "shares_outstanding": 674068000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -23897999, "capital_expenditure": 21221000, "free_cash_flow": -2676999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 98361000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12682491000, "cost_of_revenue": 11883924000, "gross_profit": 798567000, "ebit": 525565000, "ebitda": 547982000, "pretax_income": 499715000, "tax_provision": 99151000, "net_income": 400564000, "net_income_to_common": 400564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4091083000, "total_current_assets": 26124597000, "total_assets": 28001610000, "short_term_debt": 233599000, "long_term_debt": 4676060000, "total_debt": 4909659000, "total_liabilities": 21009433000, "total_equity": 6992015000, "shares_outstanding": 674068000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -23897999, "capital_expenditure": 21221000, "free_cash_flow": -2676999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 98361000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12682491000, "cost_of_revenue": 11883924000, "gross_profit": 798567000, "ebit": 525565000, "ebitda": 547982000, "pretax_income": 499715000, "tax_provision": 99151000, "net_income": 400564000, "net_income_to_common": 400564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4091083000, "total_current_assets": 26124597000, "total_assets": 28001610000, "short_term_debt": 233599000, "long_term_debt": 4676060000, "total_debt": 4909659000, "total_liabilities": 21009433000, "total_equity": 6992015000, "shares_outstanding": 674068000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -23897999, "capital_expenditure": 21221000, "free_cash_flow": -2676999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 98361000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12682491000, "cost_of_revenue": 11883924000, "gross_profit": 798567000, "ebit": 525565000, "ebitda": 547982000, "pretax_income": 499715000, "tax_provision": 99151000, "net_income": 400564000, "net_income_to_common": 400564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4091083000, "total_current_assets": 26124597000, "total_assets": 28001610000, "short_term_debt": 233599000, "long_term_debt": 4676060000, "total_debt": 4909659000, "total_liabilities": 21009433000, "total_equity": 6992015000, "shares_outstanding": 674068000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -23897999, "capital_expenditure": 21221000, "free_cash_flow": -2676999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 98361000 } } ] }, "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": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-06-30" }, "schema": { "public_fields_only": true } }