{ "ticker": { "uuid": "12be1c22-aef1-4dc0-bf1c-098b376e374d", "symbol": "BZUN", "name": "Baozun Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/12be1c22-aef1-4dc0-bf1c-098b376e374d/", "api_url": "https://sharemaestro.com/factors/api/tickers/12be1c22-aef1-4dc0-bf1c-098b376e374d/" }, "latest_snapshot": { "ticker": { "uuid": "12be1c22-aef1-4dc0-bf1c-098b376e374d", "symbol": "BZUN", "name": "Baozun Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/12be1c22-aef1-4dc0-bf1c-098b376e374d/", "api_url": "https://sharemaestro.com/factors/api/tickers/12be1c22-aef1-4dc0-bf1c-098b376e374d/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.66, "value": 0.93, "quality": 0.2, "momentum": 0.21, "coverage": 0.848, "confidence": 0.812, "delta": -2 }, "headline_factors": { "price": 2.48, "market_cap": 144189650.24, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.0709, "roe": -0.0516, "piotroski_f_score": 6, "momentum_12_1": -0.0107, "volatility_252d": 0.6596 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": 0.1885, "shareholder_yield": 0.0709 }, "quality": { "roe": -0.0516, "roic": -0.0175, "gross_margin": 0.51, "fcf_margin": 0.056, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0795, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.1143, "momentum_12_1": -0.0107, "relative_strength": -0.3305 }, "scores": { "value_percentile": 0.93, "quality_percentile": 0.2, "momentum_percentile": 0.21, "growth_composite": 34, "yield_composite": 12, "overall_composite": 34, "os_score": 0.66, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.65, "os": 0.68, "value": 0.93, "quality": 0.21, "momentum": 0.23, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0663, "roe": -0.0516, "momentum_12_1": -0.0072 }, { "week_end_date": "2026-06-14", "price": 2.75, "os": 0.63, "value": 0.92, "quality": 0.19, "momentum": 0.15, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0639, "roe": -0.0516, "momentum_12_1": -0.1307 }, { "week_end_date": "2026-06-21", "price": 2.79, "os": 0.68, "value": 0.93, "quality": 0.18, "momentum": 0.27, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.063, "roe": -0.0516, "momentum_12_1": -0.0272 }, { "week_end_date": "2026-06-28", "price": 2.77, "os": 0.67, "value": 0.93, "quality": 0.2, "momentum": 0.22, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0635, "roe": -0.0516, "momentum_12_1": 0.0319 }, { "week_end_date": "2026-07-05", "price": 2.78, "os": 0.71, "value": 0.93, "quality": 0.21, "momentum": 0.29, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0632, "roe": -0.0516, "momentum_12_1": 0.0153 }, { "week_end_date": "2026-07-12", "price": 2.84, "os": 0.84, "value": 0.93, "quality": 0.21, "momentum": 0.67, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0619, "roe": -0.0516, "momentum_12_1": 0.0536 }, { "week_end_date": "2026-07-19", "price": 2.51, "os": 0.64, "value": 0.93, "quality": 0.2, "momentum": 0.16, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.07, "roe": -0.0516, "momentum_12_1": -0.0971 }, { "week_end_date": "2026-07-26", "price": 2.48, "os": 0.66, "value": 0.93, "quality": 0.2, "momentum": 0.21, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0709, "roe": -0.0516, "momentum_12_1": -0.0107 } ], "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": 9945483000, "cost_of_revenue": 4885767000, "gross_profit": 5059716000, "ebit": -156191000, "ebitda": 65550000, "pretax_income": -189673000, "tax_provision": 9907000, "net_income": -242100000, "net_income_to_common": -242100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048961541, "total_current_assets": 6807474187, "total_assets": 9697287221, "short_term_debt": 1783791177, "long_term_debt": 489598000, "total_debt": 2273700942, "total_liabilities": 4202198222, "total_equity": 3644938586, "shares_outstanding": 57826918, "goodwill_and_intangibles": 597630320 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": -10217000, "shares_issued": null, "net_debt_issued": -19624000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9945483000, "cost_of_revenue": 4885767000, "gross_profit": 5059716000, "ebit": -156191000, "ebitda": 65550000, "pretax_income": -189673000, "tax_provision": 9907000, "net_income": -242100000, "net_income_to_common": -242100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048961541, "total_current_assets": 6807474187, "total_assets": 9697287221, "short_term_debt": 1783791177, "long_term_debt": 489598000, "total_debt": 2273700942, "total_liabilities": 4202198222, "total_equity": 3644938586, "shares_outstanding": 57826918, "goodwill_and_intangibles": 597630320 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": -10217000, "shares_issued": null, "net_debt_issued": -19624000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9945483000, "cost_of_revenue": 4885767000, "gross_profit": 5059716000, "ebit": -156191000, "ebitda": 65550000, "pretax_income": -189673000, "tax_provision": 9907000, "net_income": -242100000, "net_income_to_common": -242100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048961541, "total_current_assets": 6807474187, "total_assets": 9697287221, "short_term_debt": 1783791177, "long_term_debt": 489598000, "total_debt": 2273700942, "total_liabilities": 4202198222, "total_equity": 3644938586, "shares_outstanding": 57826918, "goodwill_and_intangibles": 597630320 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": -10217000, "shares_issued": null, "net_debt_issued": -19624000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9945483000, "cost_of_revenue": 4885767000, "gross_profit": 5059716000, "ebit": -156191000, "ebitda": 65550000, "pretax_income": -189673000, "tax_provision": 9907000, "net_income": -242100000, "net_income_to_common": -242100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048961541, "total_current_assets": 6807474187, "total_assets": 9697287221, "short_term_debt": 1783791177, "long_term_debt": 489598000, "total_debt": 2273700942, "total_liabilities": 4202198222, "total_equity": 3644938586, "shares_outstanding": 57826918, "goodwill_and_intangibles": 597630320 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": -10217000, "shares_issued": null, "net_debt_issued": -19624000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9945483000, "cost_of_revenue": 4885767000, "gross_profit": 5059716000, "ebit": -156191000, "ebitda": 65550000, "pretax_income": -189673000, "tax_provision": 9907000, "net_income": -242100000, "net_income_to_common": -242100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048961541, "total_current_assets": 6807474187, "total_assets": 9697287221, "short_term_debt": 1783791177, "long_term_debt": 489598000, "total_debt": 2273700942, "total_liabilities": 4202198222, "total_equity": 3644938586, "shares_outstanding": 57826918, "goodwill_and_intangibles": 597630320 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": -10217000, "shares_issued": null, "net_debt_issued": -19624000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9945483000, "cost_of_revenue": 4885767000, "gross_profit": 5059716000, "ebit": -156191000, "ebitda": 65550000, "pretax_income": -189673000, "tax_provision": 9907000, "net_income": -242100000, "net_income_to_common": -242100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048961541, "total_current_assets": 6807474187, "total_assets": 9697287221, "short_term_debt": 1783791177, "long_term_debt": 489598000, "total_debt": 2273700942, "total_liabilities": 4202198222, "total_equity": 3644938586, "shares_outstanding": 57826918, "goodwill_and_intangibles": 597630320 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": -10217000, "shares_issued": null, "net_debt_issued": -19624000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9945483000, "cost_of_revenue": 4885767000, "gross_profit": 5059716000, "ebit": -156191000, "ebitda": 65550000, "pretax_income": -189673000, "tax_provision": 9907000, "net_income": -242100000, "net_income_to_common": -242100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048961541, "total_current_assets": 6807474187, "total_assets": 9697287221, "short_term_debt": 1783791177, "long_term_debt": 489598000, "total_debt": 2273700942, "total_liabilities": 4202198222, "total_equity": 3644938586, "shares_outstanding": 57826918, "goodwill_and_intangibles": 597630320 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": -10217000, "shares_issued": null, "net_debt_issued": -19624000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9422229000, "cost_of_revenue": 4935395000, "gross_profit": 4486834000, "ebit": -54000000, "ebitda": 190851000, "pretax_income": -117645000, "tax_provision": 20739000, "net_income": -185198000, "net_income_to_common": -185198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1644212624, "total_current_assets": 7213726238, "total_assets": 10206371733, "short_term_debt": 1925154304, "long_term_debt": 597805000, "total_debt": 2522922447, "total_liabilities": 4426149105, "total_equity": 3913780695, "shares_outstanding": 59833102, "goodwill_and_intangibles": 719661621 }, "cash_flow": { "operating_cash_flow": 101278000, "capital_expenditure": 208269000, "free_cash_flow": 309547000, "dividends_paid": 1080000, "share_repurchases": -95502000, "shares_issued": null, "net_debt_issued": 105237000 } } ], "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": 2381059000, "cost_of_revenue": 1214001000, "gross_profit": 1167058000, "ebit": -15202491, "ebitda": 15924000, "pretax_income": 7737000, "tax_provision": 9501000, "net_income": -7459000, "net_income_to_common": -7459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1239195631, "total_current_assets": 6952282031, "total_assets": 9809320870, "short_term_debt": 1837399152, "long_term_debt": null, "total_debt": 2289121780, "total_liabilities": 4351393958, "total_equity": 3613059749, "shares_outstanding": 58105538, "goodwill_and_intangibles": 587841358 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2381059000, "cost_of_revenue": 1214001000, "gross_profit": 1167058000, "ebit": -15202491, "ebitda": 15924000, "pretax_income": 7737000, "tax_provision": 9501000, "net_income": -7459000, "net_income_to_common": -7459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1239195631, "total_current_assets": 6952282031, "total_assets": 9809320870, "short_term_debt": 1837399152, "long_term_debt": null, "total_debt": 2289121780, "total_liabilities": 4351393958, "total_equity": 3613059749, "shares_outstanding": 58105538, "goodwill_and_intangibles": 587841358 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2381059000, "cost_of_revenue": 1214001000, "gross_profit": 1167058000, "ebit": -15202491, "ebitda": 15924000, "pretax_income": 7737000, "tax_provision": 9501000, "net_income": -7459000, "net_income_to_common": -7459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1239195631, "total_current_assets": 6952282031, "total_assets": 9809320870, "short_term_debt": 1837399152, "long_term_debt": null, "total_debt": 2289121780, "total_liabilities": 4351393958, "total_equity": 3613059749, "shares_outstanding": 58105538, "goodwill_and_intangibles": 587841358 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2381059000, "cost_of_revenue": 1214001000, "gross_profit": 1167058000, "ebit": -15202491, "ebitda": 15924000, "pretax_income": 7737000, "tax_provision": 9501000, "net_income": -7459000, "net_income_to_common": -7459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1239195631, "total_current_assets": 6952282031, "total_assets": 9809320870, "short_term_debt": 1837399152, "long_term_debt": null, "total_debt": 2289121780, "total_liabilities": 4351393958, "total_equity": 3613059749, "shares_outstanding": 58105538, "goodwill_and_intangibles": 587841358 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2381059000, "cost_of_revenue": 1214001000, "gross_profit": 1167058000, "ebit": -15202491, "ebitda": 15924000, "pretax_income": 7737000, "tax_provision": 9501000, "net_income": -7459000, "net_income_to_common": -7459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1239195631, "total_current_assets": 6952282031, "total_assets": 9809320870, "short_term_debt": 1837399152, "long_term_debt": null, "total_debt": 2289121780, "total_liabilities": 4351393958, "total_equity": 3613059749, "shares_outstanding": 58105538, "goodwill_and_intangibles": 587841358 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2381059000, "cost_of_revenue": 1214001000, "gross_profit": 1167058000, "ebit": -15202491, "ebitda": -7833334, "pretax_income": 7737000, "tax_provision": 9501000, "net_income": -7459000, "net_income_to_common": -7459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1239195631, "total_current_assets": 6952282031, "total_assets": 9809320870, "short_term_debt": 1837399152, "long_term_debt": null, "total_debt": 2289121780, "total_liabilities": 4351393958, "total_equity": 3613059749, "shares_outstanding": 58105538, "goodwill_and_intangibles": 587841358 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2381059000, "cost_of_revenue": 1214001000, "gross_profit": 1167058000, "ebit": -15202491, "ebitda": 15924000, "pretax_income": 7737000, "tax_provision": 9501000, "net_income": -7459000, "net_income_to_common": -7459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1239195631, "total_current_assets": 6952282031, "total_assets": 9809320870, "short_term_debt": 1837399152, "long_term_debt": null, "total_debt": 2289121780, "total_liabilities": 4351393958, "total_equity": 3613059749, "shares_outstanding": 58105538, "goodwill_and_intangibles": 587841358 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3172228000, "cost_of_revenue": 1469741000, "gross_profit": 1702487000, "ebit": -19057964, "ebitda": -17994000, "pretax_income": -22172000, "tax_provision": -10028000, "net_income": -37957000, "net_income_to_common": -37957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048961541, "total_current_assets": 6807474187, "total_assets": 9697287221, "short_term_debt": 1783791177, "long_term_debt": null, "total_debt": 2273700942, "total_liabilities": 4202198222, "total_equity": 3644938586, "shares_outstanding": 57936757, "goodwill_and_intangibles": 597630320 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3172228000, "cost_of_revenue": 1469741000, "gross_profit": 1702487000, "ebit": -19057964, "ebitda": -17994000, "pretax_income": -22172000, "tax_provision": -10028000, "net_income": -37957000, "net_income_to_common": -37957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048961541, "total_current_assets": 6807474187, "total_assets": 9697287221, "short_term_debt": 1783791177, "long_term_debt": null, "total_debt": 2273700942, "total_liabilities": 4202198222, "total_equity": 3644938586, "shares_outstanding": 57936757, "goodwill_and_intangibles": 597630320 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3172228000, "cost_of_revenue": 1469741000, "gross_profit": 1702487000, "ebit": -19057964, "ebitda": -17994000, "pretax_income": -22172000, "tax_provision": -10028000, "net_income": -37957000, "net_income_to_common": -37957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048961541, "total_current_assets": 6807474187, "total_assets": 9697287221, "short_term_debt": 1783791177, "long_term_debt": null, "total_debt": 2273700942, "total_liabilities": 4202198222, "total_equity": 3644938586, "shares_outstanding": 57936757, "goodwill_and_intangibles": 597630320 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3172228000, "cost_of_revenue": 1469741000, "gross_profit": 1702487000, "ebit": -19057964, "ebitda": -17994000, "pretax_income": -22172000, "tax_provision": -10028000, "net_income": -37957000, "net_income_to_common": -37957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048961541, "total_current_assets": 6807474187, "total_assets": 9697287221, "short_term_debt": 1783791177, "long_term_debt": null, "total_debt": 2273700942, "total_liabilities": 4202198222, "total_equity": 3644938586, "shares_outstanding": 57936757, "goodwill_and_intangibles": 597630320 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3172228000, "cost_of_revenue": 1469741000, "gross_profit": 1702487000, "ebit": -19057964, "ebitda": -17994000, "pretax_income": -22172000, "tax_provision": -10028000, "net_income": -37957000, "net_income_to_common": -37957000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1048961541, "total_current_assets": 6807474187, "total_assets": 9697287221, "short_term_debt": 1783791177, "long_term_debt": null, "total_debt": 2273700942, "total_liabilities": 4202198222, "total_equity": 3644938586, "shares_outstanding": 57936757, "goodwill_and_intangibles": 597630320 }, "cash_flow": { "operating_cash_flow": 420434000, "capital_expenditure": 153844000, "free_cash_flow": 574278000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "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/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }