{ "ticker": { "uuid": "13466ee1-2f25-449e-b462-d8ff475a8c02", "symbol": "MICC", "name": "The Magnum Ice Cream Company N.V.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/13466ee1-2f25-449e-b462-d8ff475a8c02/", "api_url": "https://sharemaestro.com/factors/api/tickers/13466ee1-2f25-449e-b462-d8ff475a8c02/" }, "latest_snapshot": { "ticker": { "uuid": "13466ee1-2f25-449e-b462-d8ff475a8c02", "symbol": "MICC", "name": "The Magnum Ice Cream Company N.V.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/13466ee1-2f25-449e-b462-d8ff475a8c02/", "api_url": "https://sharemaestro.com/factors/api/tickers/13466ee1-2f25-449e-b462-d8ff475a8c02/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.81, "value": 0.69, "quality": 0.9, "momentum": 0.35, "coverage": 0.909, "confidence": 0.744, "delta": 5 }, "headline_factors": { "price": 17.84, "market_cap": 10933014702.48, "pe_ratio": 24.7568, "earnings_yield": 0.0865, "ebitda_to_ev": 0.1344, "shareholder_yield": 0.0114, "roe": 0.7068, "piotroski_f_score": 5, "momentum_12_1": null, "volatility_252d": 0.4089 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 24.7568, "ev_ebitda": 7.4422, "earnings_yield": 0.0865, "fcf_yield": 0.1079, "shareholder_yield": 0.0114 }, "quality": { "roe": 0.7068, "roic": 1.6789, "gross_margin": 1.0, "fcf_margin": 0.1447, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.1997, "eps_growth_1y": -0.4947, "fcf_growth_1y": -0.475 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.69, "quality_percentile": 0.9, "momentum_percentile": 0.35, "growth_composite": 97, "yield_composite": 77, "overall_composite": 19, "os_score": 0.81, "factor_coverage": 0.909, "signal_confidence": 0.744 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 17.07, "os": 0.87, "value": 0.69, "quality": 0.91, "momentum": 0.62, "confidence": 0.786, "coverage": 0.879, "pe_ratio": 23.6883, "earnings_yield": 0.0905, "shareholder_yield": 0.0119, "roe": 0.7068, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 17.92, "os": 0.85, "value": 0.68, "quality": 0.93, "momentum": 0.53, "confidence": 0.803, "coverage": 0.909, "pe_ratio": 24.8678, "earnings_yield": 0.0861, "shareholder_yield": 0.0113, "roe": 0.7068, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 16.77, "os": 0.82, "value": 0.7, "quality": 0.9, "momentum": 0.36, "confidence": 0.793, "coverage": 0.909, "pe_ratio": 23.272, "earnings_yield": 0.0922, "shareholder_yield": 0.0121, "roe": 0.7068, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 17.5, "os": 0.82, "value": 0.69, "quality": 0.92, "momentum": 0.39, "confidence": 0.784, "coverage": 0.909, "pe_ratio": 24.285, "earnings_yield": 0.0882, "shareholder_yield": 0.0116, "roe": 0.7068, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 18.72, "os": 0.82, "value": 0.67, "quality": 0.93, "momentum": 0.37, "confidence": 0.774, "coverage": 0.909, "pe_ratio": 25.978, "earnings_yield": 0.0823, "shareholder_yield": 0.0109, "roe": 0.7068, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 18.53, "os": 0.81, "value": 0.66, "quality": 0.9, "momentum": 0.37, "confidence": 0.764, "coverage": 0.909, "pe_ratio": 25.7143, "earnings_yield": 0.0832, "shareholder_yield": 0.011, "roe": 0.7068, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 18.7, "os": 0.86, "value": 0.66, "quality": 0.91, "momentum": 0.62, "confidence": 0.754, "coverage": 0.909, "pe_ratio": 25.9503, "earnings_yield": 0.0824, "shareholder_yield": 0.0109, "roe": 0.7068, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 17.84, "os": 0.81, "value": 0.69, "quality": 0.9, "momentum": 0.35, "confidence": 0.744, "coverage": 0.909, "pe_ratio": 24.7568, "earnings_yield": 0.0865, "shareholder_yield": 0.0114, "roe": 0.7068, "momentum_12_1": null } ], "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": 7907575972, "cost_of_revenue": 5171000000, "gross_profit": 7907575972, "ebit": 580821952, "ebitda": 918718371, "pretax_income": 446863016, "tax_provision": 139957096, "net_income": 292910209, "net_income_to_common": 292910209, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 141565122, "long_term_debt": 3078000000, "total_debt": 104967822, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 616000000, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 367862169, "capital_expenditure": 356890596, "free_cash_flow": 724752765, "dividends_paid": 82974564, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -56000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7907575972, "cost_of_revenue": 5171000000, "gross_profit": 7907575972, "ebit": 580821952, "ebitda": 918718371, "pretax_income": 446863016, "tax_provision": 139957096, "net_income": 292910209, "net_income_to_common": 292910209, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 141565122, "long_term_debt": 3078000000, "total_debt": 104967822, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 616000000, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 367862169, "capital_expenditure": 356890596, "free_cash_flow": 724752765, "dividends_paid": 82974564, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -56000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7907575972, "cost_of_revenue": 5171000000, "gross_profit": 7907575972, "ebit": 580821952, "ebitda": 918718371, "pretax_income": 446863016, "tax_provision": 139957096, "net_income": 292910209, "net_income_to_common": 292910209, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 141565122, "long_term_debt": 3078000000, "total_debt": 104967822, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 616000000, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 367862169, "capital_expenditure": 356890596, "free_cash_flow": 724752765, "dividends_paid": 82974564, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -56000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7907575972, "cost_of_revenue": 5171000000, "gross_profit": 7907575972, "ebit": 580821952, "ebitda": 918718371, "pretax_income": 446863016, "tax_provision": 139957096, "net_income": 292910209, "net_income_to_common": 292910209, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 141565122, "long_term_debt": 3078000000, "total_debt": 104967822, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 616000000, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 367862169, "capital_expenditure": 356890596, "free_cash_flow": 724752765, "dividends_paid": 82974564, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -56000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7907575972, "cost_of_revenue": 5171000000, "gross_profit": 7907575972, "ebit": 580821952, "ebitda": 918718371, "pretax_income": 446863016, "tax_provision": 139957096, "net_income": 292910209, "net_income_to_common": 292910209, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 141565122, "long_term_debt": 3078000000, "total_debt": 104967822, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 616000000, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 367862169, "capital_expenditure": 356890596, "free_cash_flow": 724752765, "dividends_paid": 82974564, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -56000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7907575972, "cost_of_revenue": 5171000000, "gross_profit": 7907575972, "ebit": 580821952, "ebitda": 918718371, "pretax_income": 446863016, "tax_provision": 139957096, "net_income": 292910209, "net_income_to_common": 292910209, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 141565122, "long_term_debt": 3078000000, "total_debt": 104967822, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 616000000, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 367862169, "capital_expenditure": 356890596, "free_cash_flow": 724752765, "dividends_paid": 82974564, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -56000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7907575972, "cost_of_revenue": 5171000000, "gross_profit": 7907575972, "ebit": 580821952, "ebitda": 918718371, "pretax_income": 446863016, "tax_provision": 139957096, "net_income": 292910209, "net_income_to_common": 292910209, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 141565122, "long_term_debt": 3078000000, "total_debt": 104967822, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 616000000, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 367862169, "capital_expenditure": 356890596, "free_cash_flow": 724752765, "dividends_paid": 82974564, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -56000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7947000000, "cost_of_revenue": 5173000000, "gross_profit": 2774000000, "ebit": 725000000, "ebitda": 1101000000, "pretax_income": 583000000, "tax_provision": 117000000, "net_income": 450000000, "net_income_to_common": 450000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70000000, "total_current_assets": 1629000000, "total_assets": 5521000000, "short_term_debt": 85000000, "long_term_debt": 0, "total_debt": 188000000, "total_liabilities": 2720000000, "total_equity": 2778000000, "shares_outstanding": 612259739, "goodwill_and_intangibles": 1378000000 }, "cash_flow": { "operating_cash_flow": 1140812440, "capital_expenditure": 332305620, "free_cash_flow": 1473118060, "dividends_paid": 11000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -39000000 } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1704531086, "cost_of_revenue": 319076, "gross_profit": 1704212010, "ebit": 29988764, "ebitda": 180932208, "pretax_income": -365290765, "tax_provision": 17993258, "net_income": -160939699, "net_income_to_common": -160939699, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 104967822, "long_term_debt": 3078000000, "total_debt": 104967822, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 610416666, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 96963669, "capital_expenditure": 206922470, "free_cash_flow": 303886139, "dividends_paid": 72972658, "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": 1704531086, "cost_of_revenue": 319076, "gross_profit": 1704212010, "ebit": 29988764, "ebitda": 180932208, "pretax_income": -365290765, "tax_provision": 17993258, "net_income": -160939699, "net_income_to_common": -160939699, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 104967822, "long_term_debt": 3078000000, "total_debt": 104967822, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 610416666, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 96963669, "capital_expenditure": 206922470, "free_cash_flow": 303886139, "dividends_paid": 72972658, "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": 1704531086, "cost_of_revenue": 319076, "gross_profit": 1704212010, "ebit": 29988764, "ebitda": 180932208, "pretax_income": -365290765, "tax_provision": 17993258, "net_income": -160939699, "net_income_to_common": -160939699, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 104967822, "long_term_debt": 3078000000, "total_debt": 104967822, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 610416666, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 96963669, "capital_expenditure": 206922470, "free_cash_flow": 303886139, "dividends_paid": 72972658, "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": 1704531086, "cost_of_revenue": 319076, "gross_profit": 1704212010, "ebit": 29988764, "ebitda": 180932208, "pretax_income": -365290765, "tax_provision": 17993258, "net_income": -160939699, "net_income_to_common": -160939699, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 104967822, "long_term_debt": 3078000000, "total_debt": 104967822, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 610416666, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 96963669, "capital_expenditure": 206922470, "free_cash_flow": 303886139, "dividends_paid": 72972658, "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": 1704531086, "cost_of_revenue": 319076, "gross_profit": 1704212010, "ebit": 29988764, "ebitda": 180932208, "pretax_income": -365290765, "tax_provision": 17993258, "net_income": -160939699, "net_income_to_common": -160939699, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 104967822, "long_term_debt": 3078000000, "total_debt": 104967822, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 610416666, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 96963669, "capital_expenditure": 206922470, "free_cash_flow": 303886139, "dividends_paid": 72972658, "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": 1704531086, "cost_of_revenue": 319076, "gross_profit": 1704212010, "ebit": 29988764, "ebitda": 180932208, "pretax_income": -365290765, "tax_provision": 17993258, "net_income": -160939699, "net_income_to_common": -160939699, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 104967822, "long_term_debt": 3078000000, "total_debt": 104967822, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 610416666, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 96963669, "capital_expenditure": 206922470, "free_cash_flow": 303886139, "dividends_paid": 72972658, "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": 1704531086, "cost_of_revenue": null, "gross_profit": 1702977960, "ebit": 29988764, "ebitda": 180932208, "pretax_income": -365290765, "tax_provision": 17993258, "net_income": -160939699, "net_income_to_common": -160939699, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 440864855, "total_current_assets": 3156032534, "total_assets": 7485705294, "short_term_debt": 104967822, "long_term_debt": 3078000000, "total_debt": 104967822, "total_liabilities": 6852899278, "total_equity": 624808468, "shares_outstanding": 610416666, "goodwill_and_intangibles": 1240619693 }, "cash_flow": { "operating_cash_flow": 96963669, "capital_expenditure": 206922470, "free_cash_flow": 303886139, "dividends_paid": 72972658, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1703502618, "cost_of_revenue": null, "gross_profit": 1703502618, "ebit": 8500012, "ebitda": 84000128, "pretax_income": -69500106, "tax_provision": 9000013, "net_income": -80500122, "net_income_to_common": -80500122, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 441000677, "total_current_assets": 3157004853, "total_assets": 7488011512, "short_term_debt": 105000160, "long_term_debt": null, "total_debt": 105000160, "total_liabilities": 6855010538, "total_equity": 625000960, "shares_outstanding": 611338203, "goodwill_and_intangibles": 1241001907 }, "cash_flow": { "operating_cash_flow": 103741799, "capital_expenditure": 103500158, "free_cash_flow": 207241957, "dividends_paid": 36500056, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1703502618, "cost_of_revenue": null, "gross_profit": 1703502618, "ebit": 8500012, "ebitda": 84000128, "pretax_income": -69500106, "tax_provision": 9000013, "net_income": -80500122, "net_income_to_common": -80500122, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 441000677, "total_current_assets": 3157004853, "total_assets": 7488011512, "short_term_debt": 105000160, "long_term_debt": null, "total_debt": 105000160, "total_liabilities": 6855010538, "total_equity": 625000960, "shares_outstanding": 611338203, "goodwill_and_intangibles": 1241001907 }, "cash_flow": { "operating_cash_flow": 103741799, "capital_expenditure": 103500158, "free_cash_flow": 207241957, "dividends_paid": 36500056, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1703502618, "cost_of_revenue": null, "gross_profit": 1703502618, "ebit": 8500012, "ebitda": 84000128, "pretax_income": -69500106, "tax_provision": 9000013, "net_income": -80500122, "net_income_to_common": -80500122, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 441000677, "total_current_assets": 3157004853, "total_assets": 7488011512, "short_term_debt": 105000160, "long_term_debt": null, "total_debt": 105000160, "total_liabilities": 6855010538, "total_equity": 625000960, "shares_outstanding": 611338203, "goodwill_and_intangibles": 1241001907 }, "cash_flow": { "operating_cash_flow": 103741799, "capital_expenditure": 103500158, "free_cash_flow": 207241957, "dividends_paid": 36500056, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1703502618, "cost_of_revenue": null, "gross_profit": 1703502618, "ebit": 8500012, "ebitda": 84000128, "pretax_income": -69500106, "tax_provision": 9000013, "net_income": -80500122, "net_income_to_common": -80500122, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 441000677, "total_current_assets": 3157004853, "total_assets": 7488011512, "short_term_debt": 105000160, "long_term_debt": null, "total_debt": 105000160, "total_liabilities": 6855010538, "total_equity": 625000960, "shares_outstanding": 611338203, "goodwill_and_intangibles": 1241001907 }, "cash_flow": { "operating_cash_flow": 103741799, "capital_expenditure": 103500158, "free_cash_flow": 207241957, "dividends_paid": 36500056, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1703502618, "cost_of_revenue": null, "gross_profit": 1703502618, "ebit": 8500012, "ebitda": 84000128, "pretax_income": -69500106, "tax_provision": 9000013, "net_income": -80500122, "net_income_to_common": -80500122, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 441000677, "total_current_assets": 3157004853, "total_assets": 7488011512, "short_term_debt": 105000160, "long_term_debt": null, "total_debt": 105000160, "total_liabilities": 6855010538, "total_equity": 625000960, "shares_outstanding": 611338203, "goodwill_and_intangibles": 1241001907 }, "cash_flow": { "operating_cash_flow": 103741799, "capital_expenditure": 103500158, "free_cash_flow": 207241957, "dividends_paid": 36500056, "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": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "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": "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": "2025-12-31" }, "schema": { "public_fields_only": true } }