{ "ticker": { "uuid": "2ae63100-923c-4d3c-9ab8-86331ea4774b", "symbol": "BILI", "name": "Bilibili Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/2ae63100-923c-4d3c-9ab8-86331ea4774b/", "api_url": "https://sharemaestro.com/factors/api/tickers/2ae63100-923c-4d3c-9ab8-86331ea4774b/" }, "latest_snapshot": { "ticker": { "uuid": "2ae63100-923c-4d3c-9ab8-86331ea4774b", "symbol": "BILI", "name": "Bilibili Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/2ae63100-923c-4d3c-9ab8-86331ea4774b/", "api_url": "https://sharemaestro.com/factors/api/tickers/2ae63100-923c-4d3c-9ab8-86331ea4774b/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.87, "value": 0.98, "quality": 0.83, "momentum": 0.11, "coverage": 0.939, "confidence": 0.9, "delta": -1 }, "headline_factors": { "price": 17.16, "market_cap": 7181558927.4, "pe_ratio": 5.1149, "earnings_yield": 0.1338, "ebitda_to_ev": 0.1547, "shareholder_yield": 0.1146, "roe": 0.0901, "piotroski_f_score": 6, "momentum_12_1": -0.2951, "volatility_252d": 0.4561 }, "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": 5.1149, "ev_ebitda": 6.4661, "earnings_yield": 0.1338, "fcf_yield": 0.8821, "shareholder_yield": 0.1146 }, "quality": { "roe": 0.0901, "roic": 0.0721, "gross_margin": 0.3694, "fcf_margin": 0.2927, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0883, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.2656, "momentum_12_1": -0.2951, "relative_strength": -0.4818 }, "scores": { "value_percentile": 0.98, "quality_percentile": 0.83, "momentum_percentile": 0.11, "growth_composite": 33, "yield_composite": 12, "overall_composite": 13, "os_score": 0.87, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 17.46, "os": 0.9, "value": 0.98, "quality": 0.83, "momentum": 0.26, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 5.183, "earnings_yield": 0.1326, "shareholder_yield": 0.1131, "roe": 0.0901, "momentum_12_1": 0.1765 }, { "week_end_date": "2026-06-14", "price": 17.86, "os": 0.88, "value": 0.98, "quality": 0.83, "momentum": 0.15, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 5.3017, "earnings_yield": 0.1305, "shareholder_yield": 0.1105, "roe": 0.0901, "momentum_12_1": -0.0475 }, { "week_end_date": "2026-06-21", "price": 17.2, "os": 0.88, "value": 0.98, "quality": 0.82, "momentum": 0.17, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 5.1058, "earnings_yield": 0.134, "shareholder_yield": 0.1148, "roe": 0.0901, "momentum_12_1": -0.1272 }, { "week_end_date": "2026-06-28", "price": 16.47, "os": 0.86, "value": 0.98, "quality": 0.81, "momentum": 0.08, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 4.8891, "earnings_yield": 0.1381, "shareholder_yield": 0.1198, "roe": 0.0901, "momentum_12_1": -0.1914 }, { "week_end_date": "2026-07-05", "price": 17.14, "os": 0.88, "value": 0.98, "quality": 0.82, "momentum": 0.15, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 5.088, "earnings_yield": 0.1343, "shareholder_yield": 0.1152, "roe": 0.0901, "momentum_12_1": -0.1638 }, { "week_end_date": "2026-07-12", "price": 17.7, "os": 0.9, "value": 0.98, "quality": 0.81, "momentum": 0.23, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 5.2758, "earnings_yield": 0.1309, "shareholder_yield": 0.1111, "roe": 0.0901, "momentum_12_1": -0.1676 }, { "week_end_date": "2026-07-19", "price": 18.04, "os": 0.86, "value": 0.97, "quality": 0.82, "momentum": 0.1, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 5.3772, "earnings_yield": 0.1292, "shareholder_yield": 0.109, "roe": 0.0901, "momentum_12_1": -0.3175 }, { "week_end_date": "2026-07-26", "price": 17.16, "os": 0.87, "value": 0.98, "quality": 0.83, "momentum": 0.11, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 5.1149, "earnings_yield": 0.1338, "shareholder_yield": 0.1146, "roe": 0.0901, "momentum_12_1": -0.2951 } ], "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": 29520946200, "cost_of_revenue": 18566935082, "gross_profit": 10954011117, "ebit": 1358658000, "ebitda": 1093815518, "pretax_income": 1175171894, "tax_provision": 16677882, "net_income": 1161013446, "net_income_to_common": 1161013446, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12242129000, "total_current_assets": 27567624000, "total_assets": 41193978000, "short_term_debt": 4863941000, "long_term_debt": 4775871000, "total_debt": 9642854000, "total_liabilities": 25635514000, "total_equity": 15583199000, "shares_outstanding": 444026799, "goodwill_and_intangibles": 5931503000 }, "cash_flow": { "operating_cash_flow": 7147108000, "capital_expenditure": 1827299000, "free_cash_flow": 8974407000, "dividends_paid": null, "share_repurchases": -822713000, "shares_issued": 0, "net_debt_issued": 4904504000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 29520946200, "cost_of_revenue": 18566935082, "gross_profit": 10954011117, "ebit": 1358658000, "ebitda": 1093815518, "pretax_income": 1175171894, "tax_provision": 16677882, "net_income": 1161013446, "net_income_to_common": 1161013446, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12242129000, "total_current_assets": 27567624000, "total_assets": 41193978000, "short_term_debt": 4863941000, "long_term_debt": 4775871000, "total_debt": 9642854000, "total_liabilities": 25635514000, "total_equity": 15583199000, "shares_outstanding": 444026799, "goodwill_and_intangibles": 5931503000 }, "cash_flow": { "operating_cash_flow": 7147108000, "capital_expenditure": 1827299000, "free_cash_flow": 8974407000, "dividends_paid": null, "share_repurchases": -822713000, "shares_issued": 0, "net_debt_issued": 4904504000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 29520946200, "cost_of_revenue": 18566935082, "gross_profit": 10954011117, "ebit": 1358658000, "ebitda": 1093815518, "pretax_income": 1175171894, "tax_provision": 16677882, "net_income": 1161013446, "net_income_to_common": 1161013446, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12242129000, "total_current_assets": 27567624000, "total_assets": 41193978000, "short_term_debt": 4863941000, "long_term_debt": 4775871000, "total_debt": 9642854000, "total_liabilities": 25635514000, "total_equity": 15583199000, "shares_outstanding": 444026799, "goodwill_and_intangibles": 5931503000 }, "cash_flow": { "operating_cash_flow": 7147108000, "capital_expenditure": 1827299000, "free_cash_flow": 8974407000, "dividends_paid": null, "share_repurchases": -822713000, "shares_issued": 0, "net_debt_issued": 4904504000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 29520946200, "cost_of_revenue": 18566935082, "gross_profit": 10954011117, "ebit": 1358658000, "ebitda": 1093815518, "pretax_income": 1175171894, "tax_provision": 16677882, "net_income": 1161013446, "net_income_to_common": 1161013446, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12242129000, "total_current_assets": 27567624000, "total_assets": 41193978000, "short_term_debt": 4863941000, "long_term_debt": 4775871000, "total_debt": 9642854000, "total_liabilities": 25635514000, "total_equity": 15583199000, "shares_outstanding": 444026799, "goodwill_and_intangibles": 5931503000 }, "cash_flow": { "operating_cash_flow": 7147108000, "capital_expenditure": 1827299000, "free_cash_flow": 8974407000, "dividends_paid": null, "share_repurchases": -822713000, "shares_issued": 0, "net_debt_issued": 4904504000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 29520946200, "cost_of_revenue": 18566935082, "gross_profit": 10954011117, "ebit": 1358658000, "ebitda": 1093815518, "pretax_income": 1175171894, "tax_provision": 16677882, "net_income": 1161013446, "net_income_to_common": 1161013446, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12242129000, "total_current_assets": 27567624000, "total_assets": 41193978000, "short_term_debt": 4863941000, "long_term_debt": 4775871000, "total_debt": 9642854000, "total_liabilities": 25635514000, "total_equity": 15583199000, "shares_outstanding": 444026799, "goodwill_and_intangibles": 5931503000 }, "cash_flow": { "operating_cash_flow": 7147108000, "capital_expenditure": 1827299000, "free_cash_flow": 8974407000, "dividends_paid": null, "share_repurchases": -822713000, "shares_issued": 0, "net_debt_issued": 4904504000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 29520946200, "cost_of_revenue": 18566935082, "gross_profit": 10954011117, "ebit": 1358658000, "ebitda": 1093815518, "pretax_income": 1175171894, "tax_provision": 16677882, "net_income": 1161013446, "net_income_to_common": 1161013446, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12242129000, "total_current_assets": 27567624000, "total_assets": 41193978000, "short_term_debt": 4863941000, "long_term_debt": 4775871000, "total_debt": 9642854000, "total_liabilities": 25635514000, "total_equity": 15583199000, "shares_outstanding": 444026799, "goodwill_and_intangibles": 5931503000 }, "cash_flow": { "operating_cash_flow": 7147108000, "capital_expenditure": 1827299000, "free_cash_flow": 8974407000, "dividends_paid": null, "share_repurchases": -822713000, "shares_issued": 0, "net_debt_issued": 4904504000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 29520946200, "cost_of_revenue": 18566935082, "gross_profit": 10954011117, "ebit": 1358658000, "ebitda": 1093815518, "pretax_income": 1175171894, "tax_provision": 16677882, "net_income": 1161013446, "net_income_to_common": 1161013446, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12242129000, "total_current_assets": 27567624000, "total_assets": 41193978000, "short_term_debt": 4863941000, "long_term_debt": 4775871000, "total_debt": 9642854000, "total_liabilities": 25635514000, "total_equity": 15583199000, "shares_outstanding": 444026799, "goodwill_and_intangibles": 5931503000 }, "cash_flow": { "operating_cash_flow": 7147108000, "capital_expenditure": 1827299000, "free_cash_flow": 8974407000, "dividends_paid": null, "share_repurchases": -822713000, "shares_issued": 0, "net_debt_issued": 4904504000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 26831525000, "cost_of_revenue": 18057562000, "gross_profit": 8773963000, "ebit": -1311002000, "ebitda": 1190163000, "pretax_income": -1400195000, "tax_provision": -36544000, "net_income": -1346800000, "net_income_to_common": -1346800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10249382000, "total_current_assets": 19756055000, "total_assets": 32698500000, "short_term_debt": 1786460000, "long_term_debt": 3264153000, "total_debt": 5147028000, "total_liabilities": 18594587000, "total_equity": 14108397000, "shares_outstanding": 416470000, "goodwill_and_intangibles": 5926142000 }, "cash_flow": { "operating_cash_flow": 6014854000, "capital_expenditure": 1755111000, "free_cash_flow": 7769965000, "dividends_paid": null, "share_repurchases": -117523000, "shares_issued": 0, "net_debt_issued": -2718128000 } } ], "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": 7426843552, "cost_of_revenue": 4670376323, "gross_profit": 2756467229, "ebit": 259043748, "ebitda": 299484668, "pretax_income": 219944662, "tax_provision": 19171338, "net_income": 208510236, "net_income_to_common": 208510236, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6571419000, "total_current_assets": 27585378000, "total_assets": 41269396000, "short_term_debt": 4842691000, "long_term_debt": 4705631000, "total_debt": 9530748000, "total_liabilities": 25718710000, "total_equity": 15583067000, "shares_outstanding": 459453791, "goodwill_and_intangibles": 5856506000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 7426843552, "cost_of_revenue": 4670376323, "gross_profit": 2756467229, "ebit": 259043748, "ebitda": 299484668, "pretax_income": 219944662, "tax_provision": 19171338, "net_income": 208510236, "net_income_to_common": 208510236, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6571419000, "total_current_assets": 27585378000, "total_assets": 41269396000, "short_term_debt": 4842691000, "long_term_debt": 4705631000, "total_debt": 9530748000, "total_liabilities": 25718710000, "total_equity": 15583067000, "shares_outstanding": 459453791, "goodwill_and_intangibles": 5856506000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 7426843552, "cost_of_revenue": 4670376323, "gross_profit": 2756467229, "ebit": 259043748, "ebitda": 299484668, "pretax_income": 219944662, "tax_provision": 19171338, "net_income": 208510236, "net_income_to_common": 208510236, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6571419000, "total_current_assets": 27585378000, "total_assets": 41269396000, "short_term_debt": 4842691000, "long_term_debt": 4705631000, "total_debt": 9530748000, "total_liabilities": 25718710000, "total_equity": 15583067000, "shares_outstanding": 459453791, "goodwill_and_intangibles": 5856506000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 7426843552, "cost_of_revenue": 4670376323, "gross_profit": 2756467229, "ebit": 259043748, "ebitda": 299484668, "pretax_income": 219944662, "tax_provision": 19171338, "net_income": 208510236, "net_income_to_common": 208510236, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6571419000, "total_current_assets": 27585378000, "total_assets": 41269396000, "short_term_debt": 4842691000, "long_term_debt": 4705631000, "total_debt": 9530748000, "total_liabilities": 25718710000, "total_equity": 15583067000, "shares_outstanding": 459453791, "goodwill_and_intangibles": 5856506000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 7426843552, "cost_of_revenue": 4670376323, "gross_profit": 2756467229, "ebit": 259043748, "ebitda": 299484668, "pretax_income": 219944662, "tax_provision": 19171338, "net_income": 208510236, "net_income_to_common": 208510236, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6571419000, "total_current_assets": 27585378000, "total_assets": 41269396000, "short_term_debt": 4842691000, "long_term_debt": 4705631000, "total_debt": 9530748000, "total_liabilities": 25718710000, "total_equity": 15583067000, "shares_outstanding": 459453791, "goodwill_and_intangibles": 5856506000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 7426843552, "cost_of_revenue": 4670376323, "gross_profit": 2756467229, "ebit": 259043748, "ebitda": 299484668, "pretax_income": 219944662, "tax_provision": 19171338, "net_income": 208510236, "net_income_to_common": 208510236, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6571419000, "total_current_assets": 27585378000, "total_assets": 41269396000, "short_term_debt": 4842691000, "long_term_debt": 4705631000, "total_debt": 9530748000, "total_liabilities": 25718710000, "total_equity": 15583067000, "shares_outstanding": 459453791, "goodwill_and_intangibles": 5856506000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 7426843552, "cost_of_revenue": 4670376323, "gross_profit": 2756467229, "ebit": 165746451, "ebitda": 206187371, "pretax_income": 219944662, "tax_provision": 19171338, "net_income": 208510236, "net_income_to_common": 208510236, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6571419000, "total_current_assets": 27585378000, "total_assets": 41269396000, "short_term_debt": 4842691000, "long_term_debt": 4705631000, "total_debt": 9530748000, "total_liabilities": 25718710000, "total_equity": 15583067000, "shares_outstanding": 459453791, "goodwill_and_intangibles": 5856506000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 8206514898, "cost_of_revenue": 5131651334, "gross_profit": 3074863557, "ebit": 496928370, "ebitda": 496928370, "pretax_income": 500884007, "tax_provision": -5956632, "net_income": 506314999, "net_income_to_common": 506314999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12242129000, "total_current_assets": 27567624000, "total_assets": 41193978000, "short_term_debt": 4863941000, "long_term_debt": 4775871000, "total_debt": 9642854000, "total_liabilities": 25635514000, "total_equity": 15583199000, "shares_outstanding": 457602895, "goodwill_and_intangibles": 5931503000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 8206514898, "cost_of_revenue": 5131651334, "gross_profit": 3074863557, "ebit": 496928370, "ebitda": 496928370, "pretax_income": 500884007, "tax_provision": -5956632, "net_income": 506314999, "net_income_to_common": 506314999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12242129000, "total_current_assets": 27567624000, "total_assets": 41193978000, "short_term_debt": 4863941000, "long_term_debt": 4775871000, "total_debt": 9642854000, "total_liabilities": 25635514000, "total_equity": 15583199000, "shares_outstanding": 457602895, "goodwill_and_intangibles": 5931503000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 8206514898, "cost_of_revenue": 5131651334, "gross_profit": 3074863557, "ebit": 496928370, "ebitda": 496928370, "pretax_income": 500884007, "tax_provision": -5956632, "net_income": 506314999, "net_income_to_common": 506314999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12242129000, "total_current_assets": 27567624000, "total_assets": 41193978000, "short_term_debt": 4863941000, "long_term_debt": 4775871000, "total_debt": 9642854000, "total_liabilities": 25635514000, "total_equity": 15583199000, "shares_outstanding": 457602895, "goodwill_and_intangibles": 5931503000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 8206514898, "cost_of_revenue": 5131651334, "gross_profit": 3074863557, "ebit": 496928370, "ebitda": 496928370, "pretax_income": 500884007, "tax_provision": -5956632, "net_income": 506314999, "net_income_to_common": 506314999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12242129000, "total_current_assets": 27567624000, "total_assets": 41193978000, "short_term_debt": 4863941000, "long_term_debt": 4775871000, "total_debt": 9642854000, "total_liabilities": 25635514000, "total_equity": 15583199000, "shares_outstanding": 457602895, "goodwill_and_intangibles": 5931503000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 8206514898, "cost_of_revenue": 5131651334, "gross_profit": 3074863557, "ebit": 496928370, "ebitda": 496928370, "pretax_income": 500884007, "tax_provision": -5956632, "net_income": 506314999, "net_income_to_common": 506314999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12242129000, "total_current_assets": 27567624000, "total_assets": 41193978000, "short_term_debt": 4863941000, "long_term_debt": 4775871000, "total_debt": 9642854000, "total_liabilities": 25635514000, "total_equity": 15583199000, "shares_outstanding": 457602895, "goodwill_and_intangibles": 5931503000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": "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": "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 } }