{ "ticker": { "uuid": "03419c63-3d27-4792-a9b7-f9ebce788481", "symbol": "DIS", "name": "Walt Disney Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/03419c63-3d27-4792-a9b7-f9ebce788481/", "api_url": "https://sharemaestro.com/factors/api/tickers/03419c63-3d27-4792-a9b7-f9ebce788481/" }, "latest_snapshot": { "ticker": { "uuid": "03419c63-3d27-4792-a9b7-f9ebce788481", "symbol": "DIS", "name": "Walt Disney Company", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/03419c63-3d27-4792-a9b7-f9ebce788481/", "api_url": "https://sharemaestro.com/factors/api/tickers/03419c63-3d27-4792-a9b7-f9ebce788481/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.73, "value": 0.74, "quality": 0.78, "momentum": 0.15, "coverage": 1, "confidence": 0.958, "delta": -1 }, "headline_factors": { "price": 94.85, "market_cap": 164708108566.4, "pe_ratio": 14.6746, "earnings_yield": 0.0666, "ebitda_to_ev": 0.0921, "shareholder_yield": 0.0596, "roe": 0.1032, "piotroski_f_score": 8, "momentum_12_1": -0.1875, "volatility_252d": 0.2167 }, "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": 14.6746, "ev_ebitda": 10.8523, "earnings_yield": 0.0666, "fcf_yield": 0.1149, "shareholder_yield": 0.0596 }, "quality": { "roe": 0.1032, "roic": 0.0707, "gross_margin": 0.3716, "fcf_margin": 0.2516, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0343, "eps_growth_1y": 0.2597, "fcf_growth_1y": -0.0311 }, "momentum": { "price_return_12m": -0.2138, "momentum_12_1": -0.1875, "relative_strength": -0.3822 }, "scores": { "value_percentile": 0.74, "quality_percentile": 0.78, "momentum_percentile": 0.15, "growth_composite": 65, "yield_composite": 25, "overall_composite": 27, "os_score": 0.73, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 98.94, "os": 0.72, "value": 0.69, "quality": 0.81, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 15.3073, "earnings_yield": 0.0634, "shareholder_yield": 0.0546, "roe": 0.1032, "momentum_12_1": -0.0486 }, { "week_end_date": "2026-06-14", "price": 99.27, "os": 0.74, "value": 0.71, "quality": 0.8, "momentum": 0.21, "confidence": 1, "coverage": 1, "pe_ratio": 15.3579, "earnings_yield": 0.0632, "shareholder_yield": 0.0544, "roe": 0.1032, "momentum_12_1": -0.1262 }, { "week_end_date": "2026-06-21", "price": 103.09, "os": 0.69, "value": 0.67, "quality": 0.81, "momentum": 0.17, "confidence": 1, "coverage": 1, "pe_ratio": 15.949, "earnings_yield": 0.0614, "shareholder_yield": 0.0524, "roe": 0.1032, "momentum_12_1": -0.1216 }, { "week_end_date": "2026-06-28", "price": 98.03, "os": 0.74, "value": 0.72, "quality": 0.8, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 15.166, "earnings_yield": 0.0638, "shareholder_yield": 0.05, "roe": 0.1032, "momentum_12_1": -0.1685 }, { "week_end_date": "2026-07-05", "price": 99.5, "os": 0.71, "value": 0.71, "quality": 0.8, "momentum": 0.15, "confidence": 0.991, "coverage": 1, "pe_ratio": 15.3941, "earnings_yield": 0.0631, "shareholder_yield": 0.0568, "roe": 0.1032, "momentum_12_1": -0.1967 }, { "week_end_date": "2026-07-12", "price": 95.62, "os": 0.7, "value": 0.73, "quality": 0.81, "momentum": 0.08, "confidence": 0.98, "coverage": 1, "pe_ratio": 14.7938, "earnings_yield": 0.0651, "shareholder_yield": 0.0591, "roe": 0.1032, "momentum_12_1": -0.1663 }, { "week_end_date": "2026-07-19", "price": 97.67, "os": 0.72, "value": 0.73, "quality": 0.78, "momentum": 0.15, "confidence": 0.969, "coverage": 1, "pe_ratio": 15.1109, "earnings_yield": 0.0651, "shareholder_yield": 0.0579, "roe": 0.1032, "momentum_12_1": -0.1452 }, { "week_end_date": "2026-07-26", "price": 94.85, "os": 0.73, "value": 0.74, "quality": 0.78, "momentum": 0.15, "confidence": 0.958, "coverage": 1, "pe_ratio": 14.6746, "earnings_yield": 0.0666, "shareholder_yield": 0.0596, "roe": 0.1032, "momentum_12_1": -0.1875 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 94425000000, "cost_of_revenue": 58766000000, "gross_profit": 35659000000, "ebit": 13815000000, "ebitda": 19141000000, "pretax_income": 12003000000, "tax_provision": -1428000000, "net_income": 12404000000, "net_income_to_common": 12404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5695000000, "total_current_assets": 24267000000, "total_assets": 197514000000, "short_term_debt": 7257000000, "long_term_debt": 35315000000, "total_debt": 45423000000, "total_liabilities": 82902000000, "total_equity": 109869000000, "shares_outstanding": 1811000000, "goodwill_and_intangibles": 82566000000 }, "cash_flow": { "operating_cash_flow": 18101000000, "capital_expenditure": 8024000000, "free_cash_flow": 26125000000, "dividends_paid": 1803000000, "share_repurchases": -3500000000, "shares_issued": null, "net_debt_issued": -2678000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 94425000000, "cost_of_revenue": 58766000000, "gross_profit": 35659000000, "ebit": 13815000000, "ebitda": 19141000000, "pretax_income": 12003000000, "tax_provision": -1428000000, "net_income": 12404000000, "net_income_to_common": 12404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5695000000, "total_current_assets": 24267000000, "total_assets": 197514000000, "short_term_debt": 7257000000, "long_term_debt": 35315000000, "total_debt": 45423000000, "total_liabilities": 82902000000, "total_equity": 109869000000, "shares_outstanding": 1811000000, "goodwill_and_intangibles": 82566000000 }, "cash_flow": { "operating_cash_flow": 18101000000, "capital_expenditure": 8024000000, "free_cash_flow": 26125000000, "dividends_paid": 1803000000, "share_repurchases": -3500000000, "shares_issued": null, "net_debt_issued": -2678000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 94425000000, "cost_of_revenue": 58766000000, "gross_profit": 35659000000, "ebit": 13815000000, "ebitda": 19141000000, "pretax_income": 12003000000, "tax_provision": -1428000000, "net_income": 12404000000, "net_income_to_common": 12404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5695000000, "total_current_assets": 24267000000, "total_assets": 197514000000, "short_term_debt": 7257000000, "long_term_debt": 35315000000, "total_debt": 45423000000, "total_liabilities": 82902000000, "total_equity": 109869000000, "shares_outstanding": 1811000000, "goodwill_and_intangibles": 82566000000 }, "cash_flow": { "operating_cash_flow": 18101000000, "capital_expenditure": 8024000000, "free_cash_flow": 26125000000, "dividends_paid": 1803000000, "share_repurchases": -3500000000, "shares_issued": null, "net_debt_issued": -2678000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 94425000000, "cost_of_revenue": 58766000000, "gross_profit": 35659000000, "ebit": 13815000000, "ebitda": 19141000000, "pretax_income": 12003000000, "tax_provision": -1428000000, "net_income": 12404000000, "net_income_to_common": 12404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5695000000, "total_current_assets": 24267000000, "total_assets": 197514000000, "short_term_debt": 7257000000, "long_term_debt": 35315000000, "total_debt": 45423000000, "total_liabilities": 82902000000, "total_equity": 109869000000, "shares_outstanding": 1811000000, "goodwill_and_intangibles": 82566000000 }, "cash_flow": { "operating_cash_flow": 18101000000, "capital_expenditure": 8024000000, "free_cash_flow": 26125000000, "dividends_paid": 1803000000, "share_repurchases": -3500000000, "shares_issued": null, "net_debt_issued": -2678000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 94425000000, "cost_of_revenue": 58766000000, "gross_profit": 35659000000, "ebit": 13815000000, "ebitda": 19141000000, "pretax_income": 12003000000, "tax_provision": -1428000000, "net_income": 12404000000, "net_income_to_common": 12404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5695000000, "total_current_assets": 24267000000, "total_assets": 197514000000, "short_term_debt": 7257000000, "long_term_debt": 35315000000, "total_debt": 45423000000, "total_liabilities": 82902000000, "total_equity": 109869000000, "shares_outstanding": 1811000000, "goodwill_and_intangibles": 82566000000 }, "cash_flow": { "operating_cash_flow": 18101000000, "capital_expenditure": 8024000000, "free_cash_flow": 26125000000, "dividends_paid": 1803000000, "share_repurchases": -3500000000, "shares_issued": null, "net_debt_issued": -2678000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 94425000000, "cost_of_revenue": 58766000000, "gross_profit": 35659000000, "ebit": 13815000000, "ebitda": 19141000000, "pretax_income": 12003000000, "tax_provision": -1428000000, "net_income": 12404000000, "net_income_to_common": 12404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5695000000, "total_current_assets": 24267000000, "total_assets": 197514000000, "short_term_debt": 7257000000, "long_term_debt": 35315000000, "total_debt": 45423000000, "total_liabilities": 82902000000, "total_equity": 109869000000, "shares_outstanding": 1811000000, "goodwill_and_intangibles": 82566000000 }, "cash_flow": { "operating_cash_flow": 18101000000, "capital_expenditure": 8024000000, "free_cash_flow": 26125000000, "dividends_paid": 1803000000, "share_repurchases": -3500000000, "shares_issued": null, "net_debt_issued": -2678000000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 94425000000, "cost_of_revenue": 58766000000, "gross_profit": 35659000000, "ebit": 13815000000, "ebitda": 19141000000, "pretax_income": 12003000000, "tax_provision": -1428000000, "net_income": 12404000000, "net_income_to_common": 12404000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5695000000, "total_current_assets": 24267000000, "total_assets": 197514000000, "short_term_debt": 6711000000, "long_term_debt": 35315000000, "total_debt": 44877000000, "total_liabilities": 82902000000, "total_equity": 109869000000, "shares_outstanding": 1811000000, "goodwill_and_intangibles": 82566000000 }, "cash_flow": { "operating_cash_flow": 18101000000, "capital_expenditure": 8024000000, "free_cash_flow": 26125000000, "dividends_paid": 1803000000, "share_repurchases": -3500000000, "shares_issued": null, "net_debt_issued": -2678000000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 91361000000, "cost_of_revenue": 58698000000, "gross_profit": 32663000000, "ebit": 9639000000, "ebitda": 14629000000, "pretax_income": 7569000000, "tax_provision": 1796000000, "net_income": 4972000000, "net_income_to_common": 4972000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6002000000, "total_current_assets": 25241000000, "total_assets": 196219000000, "short_term_debt": 7619000000, "long_term_debt": 38970000000, "total_debt": 49517000000, "total_liabilities": 90697000000, "total_equity": 100696000000, "shares_outstanding": 1831000000, "goodwill_and_intangibles": 84065000000 }, "cash_flow": { "operating_cash_flow": 13971000000, "capital_expenditure": 5412000000, "free_cash_flow": 19383000000, "dividends_paid": 1366000000, "share_repurchases": -2992000000, "shares_issued": null, "net_debt_issued": -2932000000 } } ], "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": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 3840000000, "ebitda": 5245000000, "pretax_income": 3367000000, "tax_provision": 902000000, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 23432000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": 89905000000, "total_equity": 108708000000, "shares_outstanding": 1772000000, "goodwill_and_intangibles": 84744000000 }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": 1973000000, "free_cash_flow": 8887000000, "dividends_paid": 1337000000, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 3840000000, "ebitda": 5245000000, "pretax_income": 3367000000, "tax_provision": 902000000, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 23432000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": 89905000000, "total_equity": 108708000000, "shares_outstanding": 1772000000, "goodwill_and_intangibles": 84744000000 }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": 1973000000, "free_cash_flow": 8887000000, "dividends_paid": 1337000000, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 3607000000, "ebitda": 5012000000, "pretax_income": 3367000000, "tax_provision": 1120000000, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 23432000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": 89905000000, "total_equity": 108708000000, "shares_outstanding": 1772000000, "goodwill_and_intangibles": 84744000000 }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": 1973000000, "free_cash_flow": 8887000000, "dividends_paid": 1337000000, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 3607000000, "ebitda": 5012000000, "pretax_income": 3367000000, "tax_provision": 1120000000, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 23432000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": 89905000000, "total_equity": 108708000000, "shares_outstanding": 1772000000, "goodwill_and_intangibles": 84744000000 }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": 1973000000, "free_cash_flow": 8887000000, "dividends_paid": 1337000000, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 3607000000, "ebitda": 5012000000, "pretax_income": 3367000000, "tax_provision": 1120000000, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 23432000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": 89905000000, "total_equity": 108708000000, "shares_outstanding": 1772000000, "goodwill_and_intangibles": 84744000000 }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": 1973000000, "free_cash_flow": 8887000000, "dividends_paid": 1337000000, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 3607000000, "ebitda": 5012000000, "pretax_income": 3367000000, "tax_provision": 1120000000, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 23432000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": 89905000000, "total_equity": 108708000000, "shares_outstanding": 1772000000, "goodwill_and_intangibles": 84744000000 }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": 1973000000, "free_cash_flow": 8887000000, "dividends_paid": 1337000000, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25168000000, "cost_of_revenue": 15901000000, "gross_profit": 9267000000, "ebit": 4955000000, "ebitda": 6360000000, "pretax_income": 3367000000, "tax_provision": 1120000000, "net_income": 2247000000, "net_income_to_common": 2247000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5682000000, "total_current_assets": 23432000000, "total_assets": 205217000000, "short_term_debt": 8887000000, "long_term_debt": 38471000000, "total_debt": 47358000000, "total_liabilities": 89905000000, "total_equity": 108708000000, "shares_outstanding": 1772000000, "goodwill_and_intangibles": 84744000000 }, "cash_flow": { "operating_cash_flow": 6914000000, "capital_expenditure": 1973000000, "free_cash_flow": 8887000000, "dividends_paid": 1337000000, "share_repurchases": -3466000000, "shares_issued": null, "net_debt_issued": 4814000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25981000000, "cost_of_revenue": 16669000000, "gross_profit": 9312000000, "ebit": 4136000000, "ebitda": 5452000000, "pretax_income": 3693000000, "tax_provision": 1209000000, "net_income": 2402000000, "net_income_to_common": 2402000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5678000000, "total_current_assets": 25466000000, "total_assets": 202089000000, "short_term_debt": 10819000000, "long_term_debt": 35821000000, "total_debt": 46640000000, "total_liabilities": 88081000000, "total_equity": 108476000000, "shares_outstanding": 1793000000, "goodwill_and_intangibles": 84172000000 }, "cash_flow": { "operating_cash_flow": 735000000, "capital_expenditure": 3013000000, "free_cash_flow": 3748000000, "dividends_paid": null, "share_repurchases": -2034000000, "shares_issued": null, "net_debt_issued": 175000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25981000000, "cost_of_revenue": 16669000000, "gross_profit": 9312000000, "ebit": 4136000000, "ebitda": 5452000000, "pretax_income": 3693000000, "tax_provision": 1209000000, "net_income": 2402000000, "net_income_to_common": 2402000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5678000000, "total_current_assets": 25466000000, "total_assets": 202089000000, "short_term_debt": 10819000000, "long_term_debt": 35821000000, "total_debt": 46640000000, "total_liabilities": 88081000000, "total_equity": 108476000000, "shares_outstanding": 1793000000, "goodwill_and_intangibles": 84172000000 }, "cash_flow": { "operating_cash_flow": 735000000, "capital_expenditure": 3013000000, "free_cash_flow": 3748000000, "dividends_paid": null, "share_repurchases": -2034000000, "shares_issued": null, "net_debt_issued": 175000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25981000000, "cost_of_revenue": 16669000000, "gross_profit": 9312000000, "ebit": 4136000000, "ebitda": 5452000000, "pretax_income": 3693000000, "tax_provision": 1209000000, "net_income": 2402000000, "net_income_to_common": 2402000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5678000000, "total_current_assets": 25466000000, "total_assets": 202089000000, "short_term_debt": 10819000000, "long_term_debt": 35821000000, "total_debt": 46640000000, "total_liabilities": 88081000000, "total_equity": 108476000000, "shares_outstanding": 1793000000, "goodwill_and_intangibles": 84172000000 }, "cash_flow": { "operating_cash_flow": 735000000, "capital_expenditure": 3013000000, "free_cash_flow": 3748000000, "dividends_paid": null, "share_repurchases": -2034000000, "shares_issued": null, "net_debt_issued": 175000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25981000000, "cost_of_revenue": 16669000000, "gross_profit": 9312000000, "ebit": 4136000000, "ebitda": 5452000000, "pretax_income": 3693000000, "tax_provision": 1209000000, "net_income": 2402000000, "net_income_to_common": 2402000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5678000000, "total_current_assets": 25466000000, "total_assets": 202089000000, "short_term_debt": 10819000000, "long_term_debt": 35821000000, "total_debt": 46640000000, "total_liabilities": 88081000000, "total_equity": 108476000000, "shares_outstanding": 1793000000, "goodwill_and_intangibles": 84172000000 }, "cash_flow": { "operating_cash_flow": 735000000, "capital_expenditure": 3013000000, "free_cash_flow": 3748000000, "dividends_paid": null, "share_repurchases": -2034000000, "shares_issued": null, "net_debt_issued": 175000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 25981000000, "cost_of_revenue": 16669000000, "gross_profit": 9312000000, "ebit": 4136000000, "ebitda": 5452000000, "pretax_income": 3693000000, "tax_provision": 1209000000, "net_income": 2402000000, "net_income_to_common": 2402000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5678000000, "total_current_assets": 25466000000, "total_assets": 202089000000, "short_term_debt": 10819000000, "long_term_debt": 35821000000, "total_debt": 46640000000, "total_liabilities": 88081000000, "total_equity": 108476000000, "shares_outstanding": 1793000000, "goodwill_and_intangibles": 84172000000 }, "cash_flow": { "operating_cash_flow": 735000000, "capital_expenditure": 3013000000, "free_cash_flow": 3748000000, "dividends_paid": null, "share_repurchases": -2034000000, "shares_issued": null, "net_debt_issued": 175000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "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 } }