{ "ticker": { "uuid": "20f2a98f-a613-4d99-9fc3-350a1edfc313", "symbol": "GDS", "name": "GDS Holdings Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/20f2a98f-a613-4d99-9fc3-350a1edfc313/", "api_url": "https://sharemaestro.com/factors/api/tickers/20f2a98f-a613-4d99-9fc3-350a1edfc313/" }, "latest_snapshot": { "ticker": { "uuid": "20f2a98f-a613-4d99-9fc3-350a1edfc313", "symbol": "GDS", "name": "GDS Holdings Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Information Technology Services", "page_url": "https://sharemaestro.com/factors/ticker/20f2a98f-a613-4d99-9fc3-350a1edfc313/", "api_url": "https://sharemaestro.com/factors/api/tickers/20f2a98f-a613-4d99-9fc3-350a1edfc313/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.73, "value": 0.97, "quality": 0.31, "momentum": 0.16, "coverage": 1, "confidence": 0.958, "delta": 0 }, "headline_factors": { "price": 31.63, "market_cap": 6337943899.19, "pe_ratio": 2.2303, "earnings_yield": 0.083, "ebitda_to_ev": 0.1633, "shareholder_yield": -0.153, "roe": 0.0904, "piotroski_f_score": 6, "momentum_12_1": -0.2047, "volatility_252d": 0.4697 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 2.2303, "ev_ebitda": 6.1234, "earnings_yield": 0.083, "fcf_yield": 0.1728, "shareholder_yield": -0.153 }, "quality": { "roe": 0.0904, "roic": 0.049, "gross_margin": 0.2498, "fcf_margin": 0.6117, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0741, "eps_growth_1y": -0.3733, "fcf_growth_1y": 0.0601 }, "momentum": { "price_return_12m": -0.14, "momentum_12_1": -0.2047, "relative_strength": -0.3563 }, "scores": { "value_percentile": 0.97, "quality_percentile": 0.31, "momentum_percentile": 0.16, "growth_composite": 83, "yield_composite": 99, "overall_composite": 27, "os_score": 0.73, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 34, "os": 0.89, "value": 0.97, "quality": 0.27, "momentum": 0.8, "confidence": 1, "coverage": 1, "pe_ratio": 2.3974, "earnings_yield": 0.0821, "shareholder_yield": -0.1423, "roe": 0.0904, "momentum_12_1": 0.7504 }, { "week_end_date": "2026-06-14", "price": 32.56, "os": 0.87, "value": 0.97, "quality": 0.29, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 2.2959, "earnings_yield": 0.0826, "shareholder_yield": -0.1486, "roe": 0.0904, "momentum_12_1": 0.6526 }, { "week_end_date": "2026-06-21", "price": 31.48, "os": 0.87, "value": 0.97, "quality": 0.28, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 2.2197, "earnings_yield": 0.083, "shareholder_yield": -0.1537, "roe": 0.0904, "momentum_12_1": 0.2946 }, { "week_end_date": "2026-06-28", "price": 29.25, "os": 0.75, "value": 0.97, "quality": 0.31, "momentum": 0.21, "confidence": 1, "coverage": 1, "pe_ratio": 2.0625, "earnings_yield": 0.0839, "shareholder_yield": -0.1654, "roe": 0.0904, "momentum_12_1": 0.175 }, { "week_end_date": "2026-07-05", "price": 29.82, "os": 0.74, "value": 0.97, "quality": 0.29, "momentum": 0.2, "confidence": 0.991, "coverage": 1, "pe_ratio": 2.1027, "earnings_yield": 0.0837, "shareholder_yield": -0.1623, "roe": 0.0904, "momentum_12_1": 0.0006 }, { "week_end_date": "2026-07-12", "price": 32.78, "os": 0.8, "value": 0.97, "quality": 0.31, "momentum": 0.31, "confidence": 0.98, "coverage": 1, "pe_ratio": 2.3114, "earnings_yield": 0.0825, "shareholder_yield": -0.1476, "roe": 0.0904, "momentum_12_1": -0.0398 }, { "week_end_date": "2026-07-19", "price": 31.16, "os": 0.73, "value": 0.97, "quality": 0.31, "momentum": 0.15, "confidence": 0.969, "coverage": 1, "pe_ratio": 2.1971, "earnings_yield": 0.0832, "shareholder_yield": -0.1553, "roe": 0.0904, "momentum_12_1": -0.1623 }, { "week_end_date": "2026-07-26", "price": 31.63, "os": 0.73, "value": 0.97, "quality": 0.31, "momentum": 0.16, "confidence": 0.958, "coverage": 1, "pe_ratio": 2.2303, "earnings_yield": 0.083, "shareholder_yield": -0.153, "roe": 0.0904, "momentum_12_1": -0.2047 } ], "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": 11432274000, "cost_of_revenue": 8846859000, "gross_profit": 2585415000, "ebit": 2502049000, "ebitda": 6069778000, "pretax_income": 1429079000, "tax_provision": 469717000, "net_income": 949643000, "net_income_to_common": 949643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14315068000, "total_current_assets": 18559268000, "total_assets": 80049440000, "short_term_debt": 3759009000, "long_term_debt": 35507584000, "total_debt": 47554322000, "total_liabilities": 52294717000, "total_equity": 26856766000, "shares_outstanding": 205569623, "goodwill_and_intangibles": 5477177000 }, "cash_flow": { "operating_cash_flow": 3365254000, "capital_expenditure": 4693095000, "free_cash_flow": 8058349000, "dividends_paid": 54124000, "share_repurchases": null, "shares_issued": 1023697000, "net_debt_issued": 4347364000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11432274000, "cost_of_revenue": 8846859000, "gross_profit": 2585415000, "ebit": 2502049000, "ebitda": 6069778000, "pretax_income": 1429079000, "tax_provision": 469717000, "net_income": 949643000, "net_income_to_common": 949643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14315068000, "total_current_assets": 18559268000, "total_assets": 80049440000, "short_term_debt": 3759009000, "long_term_debt": 35507584000, "total_debt": 47554322000, "total_liabilities": 52294717000, "total_equity": 26856766000, "shares_outstanding": 205569623, "goodwill_and_intangibles": 5477177000 }, "cash_flow": { "operating_cash_flow": 3365254000, "capital_expenditure": 4693095000, "free_cash_flow": 8058349000, "dividends_paid": 54124000, "share_repurchases": null, "shares_issued": 1023697000, "net_debt_issued": 4347364000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11432274000, "cost_of_revenue": 8846859000, "gross_profit": 2585415000, "ebit": 2502049000, "ebitda": 6069778000, "pretax_income": 1429079000, "tax_provision": 469717000, "net_income": 949643000, "net_income_to_common": 949643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14315068000, "total_current_assets": 18559268000, "total_assets": 80049440000, "short_term_debt": 3759009000, "long_term_debt": 35507584000, "total_debt": 47554322000, "total_liabilities": 52294717000, "total_equity": 26856766000, "shares_outstanding": 205569623, "goodwill_and_intangibles": 5477177000 }, "cash_flow": { "operating_cash_flow": 3365254000, "capital_expenditure": 4693095000, "free_cash_flow": 8058349000, "dividends_paid": 54124000, "share_repurchases": null, "shares_issued": 1023697000, "net_debt_issued": 4347364000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11432274000, "cost_of_revenue": 8846859000, "gross_profit": 2585415000, "ebit": 2502049000, "ebitda": 6069778000, "pretax_income": 1429079000, "tax_provision": 469717000, "net_income": 949643000, "net_income_to_common": 949643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14315068000, "total_current_assets": 18559268000, "total_assets": 80049440000, "short_term_debt": 3759009000, "long_term_debt": 35507584000, "total_debt": 47554322000, "total_liabilities": 52294717000, "total_equity": 26856766000, "shares_outstanding": 205569623, "goodwill_and_intangibles": 5477177000 }, "cash_flow": { "operating_cash_flow": 3365254000, "capital_expenditure": 4693095000, "free_cash_flow": 8058349000, "dividends_paid": 54124000, "share_repurchases": null, "shares_issued": 1023697000, "net_debt_issued": 4347364000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11432274000, "cost_of_revenue": 8846859000, "gross_profit": 2585415000, "ebit": 2502049000, "ebitda": 6069778000, "pretax_income": 1429079000, "tax_provision": 469717000, "net_income": 949643000, "net_income_to_common": 949643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14315068000, "total_current_assets": 18559268000, "total_assets": 80049440000, "short_term_debt": 3759009000, "long_term_debt": 35507584000, "total_debt": 47554322000, "total_liabilities": 52294717000, "total_equity": 26856766000, "shares_outstanding": 205569623, "goodwill_and_intangibles": 5477177000 }, "cash_flow": { "operating_cash_flow": 3365254000, "capital_expenditure": 4693095000, "free_cash_flow": 8058349000, "dividends_paid": 54124000, "share_repurchases": null, "shares_issued": 1023697000, "net_debt_issued": 4347364000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11432274000, "cost_of_revenue": 8846859000, "gross_profit": 2585415000, "ebit": 2502049000, "ebitda": 6069778000, "pretax_income": 1429079000, "tax_provision": 469717000, "net_income": 949643000, "net_income_to_common": 949643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14315068000, "total_current_assets": 18559268000, "total_assets": 80049440000, "short_term_debt": 3759009000, "long_term_debt": 35507584000, "total_debt": 47554322000, "total_liabilities": 52294717000, "total_equity": 26856766000, "shares_outstanding": 205569623, "goodwill_and_intangibles": 5477177000 }, "cash_flow": { "operating_cash_flow": 3365254000, "capital_expenditure": 4693095000, "free_cash_flow": 8058349000, "dividends_paid": 54124000, "share_repurchases": null, "shares_issued": 1023697000, "net_debt_issued": 4347364000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11432274000, "cost_of_revenue": 8846859000, "gross_profit": 2585415000, "ebit": 2502049000, "ebitda": 6069778000, "pretax_income": 1429079000, "tax_provision": 469717000, "net_income": 949643000, "net_income_to_common": 949643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14315068000, "total_current_assets": 18559268000, "total_assets": 80049440000, "short_term_debt": 3759009000, "long_term_debt": 35507584000, "total_debt": 47554322000, "total_liabilities": 52294717000, "total_equity": 26856766000, "shares_outstanding": 205569623, "goodwill_and_intangibles": 5477177000 }, "cash_flow": { "operating_cash_flow": 3365254000, "capital_expenditure": 4484979000, "free_cash_flow": 7850233000, "dividends_paid": 52649397, "share_repurchases": null, "shares_issued": 1023697000, "net_debt_issued": 4347364000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11432274000, "cost_of_revenue": 8846859000, "gross_profit": 2585415000, "ebit": 2502049000, "ebitda": 6069778000, "pretax_income": 1429079000, "tax_provision": 469717000, "net_income": 949643000, "net_income_to_common": 949643000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14315068000, "total_current_assets": 18559268000, "total_assets": 80049440000, "short_term_debt": 3759009000, "long_term_debt": 35507584000, "total_debt": 47554322000, "total_liabilities": 52294717000, "total_equity": 26856766000, "shares_outstanding": 205569623, "goodwill_and_intangibles": 5477177000 }, "cash_flow": { "operating_cash_flow": 3273568000, "capital_expenditure": 4484979000, "free_cash_flow": 7758547000, "dividends_paid": 54124000, "share_repurchases": null, "shares_issued": 1023697000, "net_debt_issued": 4347364000 } } ], "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": 3367099000, "cost_of_revenue": 2235580000, "gross_profit": 1131519000, "ebit": 1004177000, "ebitda": 1835992000, "pretax_income": 2760843000, "tax_provision": 108706000, "net_income": 2648702000, "net_income_to_common": 2648702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14767136000, "total_current_assets": 23494803000, "total_assets": 83820535000, "short_term_debt": 9440066000, "long_term_debt": 30883280000, "total_debt": 47010115000, "total_liabilities": 51499936000, "total_equity": 31423374000, "shares_outstanding": 253959077, "goodwill_and_intangibles": 10589762000 }, "cash_flow": { "operating_cash_flow": 447691000, "capital_expenditure": 770045000, "free_cash_flow": 1217736000, "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": 3367099000, "cost_of_revenue": 2235580000, "gross_profit": 1131519000, "ebit": 1004177000, "ebitda": 1835992000, "pretax_income": 2760843000, "tax_provision": 108706000, "net_income": 2648702000, "net_income_to_common": 2648702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14767136000, "total_current_assets": 23494803000, "total_assets": 83820535000, "short_term_debt": 9440066000, "long_term_debt": 30883280000, "total_debt": 47010115000, "total_liabilities": 51499936000, "total_equity": 31423374000, "shares_outstanding": 253959077, "goodwill_and_intangibles": 10589762000 }, "cash_flow": { "operating_cash_flow": 447691000, "capital_expenditure": 770045000, "free_cash_flow": 1217736000, "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": 3367099000, "cost_of_revenue": 2235580000, "gross_profit": 1131519000, "ebit": 1004177000, "ebitda": 1835992000, "pretax_income": 2760843000, "tax_provision": 108706000, "net_income": 2648702000, "net_income_to_common": 2648702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14767136000, "total_current_assets": 23494803000, "total_assets": 83820535000, "short_term_debt": 9440066000, "long_term_debt": 30883280000, "total_debt": 47010115000, "total_liabilities": 51499936000, "total_equity": 31423374000, "shares_outstanding": 253959077, "goodwill_and_intangibles": 10589762000 }, "cash_flow": { "operating_cash_flow": 447691000, "capital_expenditure": 770045000, "free_cash_flow": 1217736000, "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": 3367099000, "cost_of_revenue": 2235580000, "gross_profit": 1131519000, "ebit": 1004177000, "ebitda": 1835992000, "pretax_income": 2760843000, "tax_provision": 108706000, "net_income": 2648702000, "net_income_to_common": 2648702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14767136000, "total_current_assets": 23494803000, "total_assets": 83820535000, "short_term_debt": 9440066000, "long_term_debt": 30883280000, "total_debt": 47010115000, "total_liabilities": 51499936000, "total_equity": 31423374000, "shares_outstanding": 253959077, "goodwill_and_intangibles": 10589762000 }, "cash_flow": { "operating_cash_flow": 447691000, "capital_expenditure": 770045000, "free_cash_flow": 1217736000, "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": 3367099000, "cost_of_revenue": 2235580000, "gross_profit": 1131519000, "ebit": 1004177000, "ebitda": 1835992000, "pretax_income": 2760843000, "tax_provision": 108706000, "net_income": 2648702000, "net_income_to_common": 2648702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14767136000, "total_current_assets": 23494803000, "total_assets": 83820535000, "short_term_debt": 9440066000, "long_term_debt": 30883280000, "total_debt": 47010115000, "total_liabilities": 51499936000, "total_equity": 31423374000, "shares_outstanding": 253959077, "goodwill_and_intangibles": 10589762000 }, "cash_flow": { "operating_cash_flow": 447691000, "capital_expenditure": 770045000, "free_cash_flow": 1217736000, "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": 3367099000, "cost_of_revenue": 2235580000, "gross_profit": 1131519000, "ebit": 1004177000, "ebitda": 1835992000, "pretax_income": 2760843000, "tax_provision": 108706000, "net_income": 2648702000, "net_income_to_common": 2648702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14767136000, "total_current_assets": 23494803000, "total_assets": 83820535000, "short_term_debt": 9440066000, "long_term_debt": 30883280000, "total_debt": 47010115000, "total_liabilities": 51499936000, "total_equity": 31423374000, "shares_outstanding": 253959077, "goodwill_and_intangibles": 10589762000 }, "cash_flow": { "operating_cash_flow": 447691000, "capital_expenditure": 770045000, "free_cash_flow": 1217736000, "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": 3367099000, "cost_of_revenue": 2235580000, "gross_profit": 1131519000, "ebit": 1004177000, "ebitda": 1835992000, "pretax_income": 2760843000, "tax_provision": 108706000, "net_income": 2648702000, "net_income_to_common": 2648702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14767136000, "total_current_assets": 23494803000, "total_assets": 83820535000, "short_term_debt": 9440066000, "long_term_debt": 30883280000, "total_debt": 47010115000, "total_liabilities": 51499936000, "total_equity": 31423374000, "shares_outstanding": 253959077, "goodwill_and_intangibles": 10589762000 }, "cash_flow": { "operating_cash_flow": 447691000, "capital_expenditure": 765387677, "free_cash_flow": 1213078677, "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": 3367099000, "cost_of_revenue": 2235580000, "gross_profit": 1131519000, "ebit": 1004177000, "ebitda": 1835992000, "pretax_income": 2760843000, "tax_provision": 108706000, "net_income": 2648702000, "net_income_to_common": 2648702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14767136000, "total_current_assets": 23494803000, "total_assets": 83820535000, "short_term_debt": 9440066000, "long_term_debt": 30883280000, "total_debt": 47010115000, "total_liabilities": 51499936000, "total_equity": 31423374000, "shares_outstanding": 253959077, "goodwill_and_intangibles": 10589762000 }, "cash_flow": { "operating_cash_flow": 444983327, "capital_expenditure": 765387677, "free_cash_flow": 1210371004, "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": 2881376454, "cost_of_revenue": 2334749627, "gross_profit": 546626827, "ebit": 358253163, "ebitda": 1231264168, "pretax_income": -433411305, "tax_provision": 22961642, "net_income": -460606694, "net_income_to_common": -460606694, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14315068000, "total_current_assets": 18559268000, "total_assets": 80049440000, "short_term_debt": 3761403000, "long_term_debt": 35507584000, "total_debt": 47554322000, "total_liabilities": 52294717000, "total_equity": 26856766000, "shares_outstanding": 194287818, "goodwill_and_intangibles": 5753996000 }, "cash_flow": { "operating_cash_flow": 960276059, "capital_expenditure": 896195383, "free_cash_flow": 1856471442, "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": 2881376454, "cost_of_revenue": 2334749627, "gross_profit": 546626827, "ebit": 358253163, "ebitda": 1231264168, "pretax_income": -433411305, "tax_provision": 22961642, "net_income": -460606694, "net_income_to_common": -460606694, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14315068000, "total_current_assets": 18559268000, "total_assets": 80049440000, "short_term_debt": 3761403000, "long_term_debt": 35507584000, "total_debt": 47554322000, "total_liabilities": 52294717000, "total_equity": 26856766000, "shares_outstanding": 194287818, "goodwill_and_intangibles": 5753996000 }, "cash_flow": { "operating_cash_flow": 960276059, "capital_expenditure": 896195383, "free_cash_flow": 1856471442, "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": 2881376454, "cost_of_revenue": 2334749627, "gross_profit": 546626827, "ebit": 358253163, "ebitda": 1231264168, "pretax_income": -433411305, "tax_provision": 22961642, "net_income": -460606694, "net_income_to_common": -460606694, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14315068000, "total_current_assets": 18559268000, "total_assets": 80049440000, "short_term_debt": 3761403000, "long_term_debt": 35507584000, "total_debt": 47554322000, "total_liabilities": 52294717000, "total_equity": 26856766000, "shares_outstanding": 194287818, "goodwill_and_intangibles": 5753996000 }, "cash_flow": { "operating_cash_flow": 960276059, "capital_expenditure": 896195383, "free_cash_flow": 1856471442, "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": 2881376454, "cost_of_revenue": 2334749627, "gross_profit": 546626827, "ebit": 358253163, "ebitda": 1231264168, "pretax_income": -433411305, "tax_provision": 22961642, "net_income": -460606694, "net_income_to_common": -460606694, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14315068000, "total_current_assets": 18559268000, "total_assets": 80049440000, "short_term_debt": 3761403000, "long_term_debt": 35507584000, "total_debt": 47554322000, "total_liabilities": 52294717000, "total_equity": 26856766000, "shares_outstanding": 194287818, "goodwill_and_intangibles": 5753996000 }, "cash_flow": { "operating_cash_flow": 960276059, "capital_expenditure": 896195383, "free_cash_flow": 1856471442, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "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 } }