{ "ticker": { "uuid": "33be4dda-db19-4a81-af07-efe375d8c3ad", "symbol": "WDH", "name": "Waterdrop Inc ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/33be4dda-db19-4a81-af07-efe375d8c3ad/", "api_url": "https://sharemaestro.com/factors/api/tickers/33be4dda-db19-4a81-af07-efe375d8c3ad/" }, "latest_snapshot": { "ticker": { "uuid": "33be4dda-db19-4a81-af07-efe375d8c3ad", "symbol": "WDH", "name": "Waterdrop Inc ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Insurance - Diversified", "page_url": "https://sharemaestro.com/factors/ticker/33be4dda-db19-4a81-af07-efe375d8c3ad/", "api_url": "https://sharemaestro.com/factors/api/tickers/33be4dda-db19-4a81-af07-efe375d8c3ad/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.69, "value": 0.99, "quality": 0.23, "momentum": 0.11, "coverage": 1, "confidence": 0.969, "delta": 4 }, "headline_factors": { "price": 1.18, "market_cap": 423976304.54, "pe_ratio": 0.7622, "earnings_yield": 0.8804, "ebitda_to_ev": 0.8804, "shareholder_yield": 0.2406, "roe": 0.1091, "piotroski_f_score": 5, "momentum_12_1": -0.2366, "volatility_252d": 0.4145 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": 0.7622, "ev_ebitda": 1.1358, "earnings_yield": 0.8804, "fcf_yield": 0.6452, "shareholder_yield": 0.2406 }, "quality": { "roe": 0.1091, "roic": 0.0754, "gross_margin": 0.5397, "fcf_margin": 0.0616, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.5738, "eps_growth_1y": 0.4304, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.2735, "momentum_12_1": -0.2366, "relative_strength": -0.4225 }, "scores": { "value_percentile": 0.99, "quality_percentile": 0.23, "momentum_percentile": 0.11, "growth_composite": 7, "yield_composite": 6, "overall_composite": 31, "os_score": 0.69, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.4, "os": 0.78, "value": 0.99, "quality": 0.26, "momentum": 0.28, "confidence": 1, "coverage": 1, "pe_ratio": 0.9043, "earnings_yield": 0.7421, "shareholder_yield": 0.2028, "roe": 0.1091, "momentum_12_1": 0.094 }, { "week_end_date": "2026-06-14", "price": 1.4, "os": 0.87, "value": 0.99, "quality": 0.26, "momentum": 0.68, "confidence": 1, "coverage": 1, "pe_ratio": 0.9043, "earnings_yield": 0.7421, "shareholder_yield": 0.2028, "roe": 0.1091, "momentum_12_1": 0.2042 }, { "week_end_date": "2026-06-21", "price": 1.24, "os": 0.74, "value": 0.99, "quality": 0.24, "momentum": 0.22, "confidence": 1, "coverage": 1, "pe_ratio": 0.8009, "earnings_yield": 0.8378, "shareholder_yield": 0.229, "roe": 0.1091, "momentum_12_1": 0.0716 }, { "week_end_date": "2026-06-28", "price": 1.11, "os": 0.79, "value": 0.99, "quality": 0.27, "momentum": 0.31, "confidence": 1, "coverage": 1, "pe_ratio": 0.7169, "earnings_yield": 0.9359, "shareholder_yield": 0.2558, "roe": 0.1091, "momentum_12_1": 0.1899 }, { "week_end_date": "2026-07-05", "price": 1.2, "os": 0.76, "value": 0.99, "quality": 0.26, "momentum": 0.23, "confidence": 0.991, "coverage": 1, "pe_ratio": 0.7751, "earnings_yield": 0.8657, "shareholder_yield": 0.2366, "roe": 0.1091, "momentum_12_1": 0.0343 }, { "week_end_date": "2026-07-12", "price": 1.16, "os": 0.73, "value": 0.99, "quality": 0.27, "momentum": 0.15, "confidence": 0.98, "coverage": 1, "pe_ratio": 0.7492, "earnings_yield": 0.8956, "shareholder_yield": 0.2448, "roe": 0.1091, "momentum_12_1": 0.027 }, { "week_end_date": "2026-07-19", "price": 1.18, "os": 0.69, "value": 0.99, "quality": 0.23, "momentum": 0.11, "confidence": 0.969, "coverage": 1, "pe_ratio": 0.7622, "earnings_yield": 0.8804, "shareholder_yield": 0.2406, "roe": 0.1091, "momentum_12_1": -0.2366 } ], "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": 3869387564, "cost_of_revenue": 1890220870, "gross_profit": 1979166686, "ebit": 360754030, "ebitda": 374667030, "pretax_income": 528642818, "tax_provision": -21019287, "net_income": 553435431, "net_income_to_common": 553435431, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132173495, "total_current_assets": 3983328932, "total_assets": 7105347745, "short_term_debt": 57888000, "long_term_debt": 12640000, "total_debt": 70572906, "total_liabilities": 1950139040, "total_equity": 5155208704, "shares_outstanding": 37135180, "goodwill_and_intangibles": 258055210 }, "cash_flow": { "operating_cash_flow": 243921000, "capital_expenditure": 29629000, "free_cash_flow": 273550000, "dividends_paid": 130413000, "share_repurchases": -91234000, "shares_issued": null, "net_debt_issued": -151548000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3869387564, "cost_of_revenue": 1890220870, "gross_profit": 1979166686, "ebit": 360754030, "ebitda": 374667030, "pretax_income": 528642818, "tax_provision": -21019287, "net_income": 553435431, "net_income_to_common": 553435431, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132173495, "total_current_assets": 3983328932, "total_assets": 7105347745, "short_term_debt": 57888000, "long_term_debt": 12640000, "total_debt": 70572906, "total_liabilities": 1950139040, "total_equity": 5155208704, "shares_outstanding": 37135180, "goodwill_and_intangibles": 258055210 }, "cash_flow": { "operating_cash_flow": 243921000, "capital_expenditure": 29629000, "free_cash_flow": 273550000, "dividends_paid": 130413000, "share_repurchases": -91234000, "shares_issued": null, "net_debt_issued": -151548000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3869387564, "cost_of_revenue": 1890220870, "gross_profit": 1979166686, "ebit": 360754030, "ebitda": 374667030, "pretax_income": 528642818, "tax_provision": -21019287, "net_income": 553435431, "net_income_to_common": 553435431, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132173495, "total_current_assets": 3983328932, "total_assets": 7105347745, "short_term_debt": 57888000, "long_term_debt": 12640000, "total_debt": 70572906, "total_liabilities": 1950139040, "total_equity": 5155208704, "shares_outstanding": 37135180, "goodwill_and_intangibles": 258055210 }, "cash_flow": { "operating_cash_flow": 243921000, "capital_expenditure": 29629000, "free_cash_flow": 273550000, "dividends_paid": 130413000, "share_repurchases": -91234000, "shares_issued": null, "net_debt_issued": -151548000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3869387564, "cost_of_revenue": 1890220870, "gross_profit": 1979166686, "ebit": 360754030, "ebitda": 374667030, "pretax_income": 528642818, "tax_provision": -21019287, "net_income": 553435431, "net_income_to_common": 553435431, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132173495, "total_current_assets": 3983328932, "total_assets": 7105347745, "short_term_debt": 57888000, "long_term_debt": 12640000, "total_debt": 70572906, "total_liabilities": 1950139040, "total_equity": 5155208704, "shares_outstanding": 37135180, "goodwill_and_intangibles": 258055210 }, "cash_flow": { "operating_cash_flow": 243921000, "capital_expenditure": 29629000, "free_cash_flow": 273550000, "dividends_paid": 130413000, "share_repurchases": -91234000, "shares_issued": null, "net_debt_issued": -151548000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3869387564, "cost_of_revenue": 1890220870, "gross_profit": 1979166686, "ebit": 360754030, "ebitda": 374667030, "pretax_income": 528642818, "tax_provision": -21019287, "net_income": 553435431, "net_income_to_common": 553435431, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132173495, "total_current_assets": 3983328932, "total_assets": 7105347745, "short_term_debt": 57888000, "long_term_debt": null, "total_debt": 70572906, "total_liabilities": 1950139040, "total_equity": 5155208704, "shares_outstanding": 37135180, "goodwill_and_intangibles": 258055210 }, "cash_flow": { "operating_cash_flow": 243921000, "capital_expenditure": 29629000, "free_cash_flow": 273550000, "dividends_paid": 130413000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3869387564, "cost_of_revenue": 1890220870, "gross_profit": 1979166686, "ebit": 360754030, "ebitda": 360754030, "pretax_income": 528642818, "tax_provision": -21019287, "net_income": 553435431, "net_income_to_common": 553435431, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132173495, "total_current_assets": 3983328932, "total_assets": 7105347745, "short_term_debt": 57888000, "long_term_debt": 12640000, "total_debt": 70572906, "total_liabilities": 1950139040, "total_equity": 5155208704, "shares_outstanding": 37135180, "goodwill_and_intangibles": 258055210 }, "cash_flow": { "operating_cash_flow": 243921000, "capital_expenditure": 29629000, "free_cash_flow": 273550000, "dividends_paid": 130413000, "share_repurchases": -91234000, "shares_issued": null, "net_debt_issued": -151548000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2771821000, "cost_of_revenue": 1314740000, "gross_profit": 1457081000, "ebit": 178158000, "ebitda": 191713000, "pretax_income": 360590000, "tax_provision": 9707000, "net_income": 367510000, "net_income_to_common": 367510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 986323000, "total_current_assets": 4638070000, "total_assets": 6453665000, "short_term_debt": 232946000, "long_term_debt": 10971000, "total_debt": 243917000, "total_liabilities": 1580097000, "total_equity": 4797435000, "shares_outstanding": 371978000, "goodwill_and_intangibles": 233762000 }, "cash_flow": { "operating_cash_flow": 437250000, "capital_expenditure": 218415000, "free_cash_flow": 655665000, "dividends_paid": 158671000, "share_repurchases": -106979000, "shares_issued": null, "net_debt_issued": 59846000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2771821000, "cost_of_revenue": 1314740000, "gross_profit": 1457081000, "ebit": 178158000, "ebitda": 191713000, "pretax_income": 360590000, "tax_provision": 9707000, "net_income": 367510000, "net_income_to_common": 367510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 986323000, "total_current_assets": 4638070000, "total_assets": 6453665000, "short_term_debt": 232946000, "long_term_debt": 10971000, "total_debt": 243917000, "total_liabilities": 1580097000, "total_equity": 4797435000, "shares_outstanding": 371978000, "goodwill_and_intangibles": 233762000 }, "cash_flow": { "operating_cash_flow": 437250000, "capital_expenditure": 218415000, "free_cash_flow": 655665000, "dividends_paid": 158671000, "share_repurchases": -106979000, "shares_issued": null, "net_debt_issued": 59846000 } } ], "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": 1234734783, "cost_of_revenue": 483867717, "gross_profit": 750867059, "ebit": 79469434, "ebitda": 79469434, "pretax_income": 104420612, "tax_provision": 6743960, "net_income": 97777031, "net_income_to_common": 97777031, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1681070178, "total_current_assets": 4808443619, "total_assets": 7733480557, "short_term_debt": 284421000, "long_term_debt": 11034000, "total_debt": 294351562, "total_liabilities": 2527182365, "total_equity": 5097275875, "shares_outstanding": 36892979, "goodwill_and_intangibles": 258962226 }, "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": 1234734783, "cost_of_revenue": 483867717, "gross_profit": 750867059, "ebit": 79469434, "ebitda": 79469434, "pretax_income": 104420612, "tax_provision": 6743960, "net_income": 97777031, "net_income_to_common": 97777031, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1681070178, "total_current_assets": 4808443619, "total_assets": 7733480557, "short_term_debt": 284421000, "long_term_debt": 11034000, "total_debt": 294351562, "total_liabilities": 2527182365, "total_equity": 5097275875, "shares_outstanding": 36892979, "goodwill_and_intangibles": 258962226 }, "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": 1234734783, "cost_of_revenue": 483867717, "gross_profit": 750867059, "ebit": 79469434, "ebitda": 79469434, "pretax_income": 104420612, "tax_provision": 6743960, "net_income": 97777031, "net_income_to_common": 97777031, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1681070178, "total_current_assets": 4808443619, "total_assets": 7733480557, "short_term_debt": 284421000, "long_term_debt": 11034000, "total_debt": 294351562, "total_liabilities": 2527182365, "total_equity": 5097275875, "shares_outstanding": 36892979, "goodwill_and_intangibles": 258962226 }, "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": 1234734783, "cost_of_revenue": 483867717, "gross_profit": 750867059, "ebit": 79469434, "ebitda": 79469434, "pretax_income": 104420612, "tax_provision": 6743960, "net_income": 97777031, "net_income_to_common": 97777031, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1681070178, "total_current_assets": 4808443619, "total_assets": 7733480557, "short_term_debt": 284421000, "long_term_debt": 11034000, "total_debt": 294351562, "total_liabilities": 2527182365, "total_equity": 5097275875, "shares_outstanding": 36892979, "goodwill_and_intangibles": 258962226 }, "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": 1234734783, "cost_of_revenue": 483867717, "gross_profit": 750867059, "ebit": 79469434, "ebitda": 79469434, "pretax_income": 104420612, "tax_provision": 6743960, "net_income": 97777031, "net_income_to_common": 97777031, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1681070178, "total_current_assets": 4808443619, "total_assets": 7733480557, "short_term_debt": 293104772, "long_term_debt": null, "total_debt": 294351562, "total_liabilities": 2527182365, "total_equity": 5097275875, "shares_outstanding": 36892979, "goodwill_and_intangibles": 258962226 }, "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": 1391769854, "cost_of_revenue": 667988344, "gross_profit": 723781502, "ebit": 82706500, "ebitda": 82706500, "pretax_income": 118740200, "tax_provision": -41138255, "net_income": 159878456, "net_income_to_common": 159878456, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132173495, "total_current_assets": 3983328932, "total_assets": 7105347745, "short_term_debt": 57888000, "long_term_debt": null, "total_debt": 70572906, "total_liabilities": 1950139040, "total_equity": 5155208704, "shares_outstanding": 37063069, "goodwill_and_intangibles": 258055210 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "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": 1391769854, "cost_of_revenue": 667988344, "gross_profit": 723781502, "ebit": 82706500, "ebitda": 82706500, "pretax_income": 118740200, "tax_provision": -41138255, "net_income": 159878456, "net_income_to_common": 159878456, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132173495, "total_current_assets": 3983328932, "total_assets": 7105347745, "short_term_debt": 57924859, "long_term_debt": 12640000, "total_debt": 70572906, "total_liabilities": 1950139040, "total_equity": 5155208704, "shares_outstanding": 37063069, "goodwill_and_intangibles": 258055210 }, "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": 1391769854, "cost_of_revenue": 667988344, "gross_profit": 723781502, "ebit": 82706500, "ebitda": 82706500, "pretax_income": 118740200, "tax_provision": -41138255, "net_income": 159878456, "net_income_to_common": 159878456, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132173495, "total_current_assets": 3983328932, "total_assets": 7105347745, "short_term_debt": 57924859, "long_term_debt": 12640000, "total_debt": 70572906, "total_liabilities": 1950139040, "total_equity": 5155208704, "shares_outstanding": 37063069, "goodwill_and_intangibles": 258055210 }, "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": 1391769854, "cost_of_revenue": 667988344, "gross_profit": 723781502, "ebit": 82706500, "ebitda": 82706500, "pretax_income": 118740200, "tax_provision": -41138255, "net_income": 159878456, "net_income_to_common": 159878456, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132173495, "total_current_assets": 3983328932, "total_assets": 7105347745, "short_term_debt": 57924859, "long_term_debt": 12640000, "total_debt": 70572906, "total_liabilities": 1950139040, "total_equity": 5155208704, "shares_outstanding": 37063069, "goodwill_and_intangibles": 258055210 }, "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": 1391769854, "cost_of_revenue": 667988344, "gross_profit": 723781502, "ebit": 82706500, "ebitda": 82706500, "pretax_income": 118740200, "tax_provision": -41138255, "net_income": 159878456, "net_income_to_common": 159878456, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132173495, "total_current_assets": 3983328932, "total_assets": 7105347745, "short_term_debt": 57924859, "long_term_debt": 12640000, "total_debt": 70572906, "total_liabilities": 1950139040, "total_equity": 5155208704, "shares_outstanding": 37063069, "goodwill_and_intangibles": 258055210 }, "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": 1391769854, "cost_of_revenue": 667988344, "gross_profit": 723781502, "ebit": 82706500, "ebitda": 82706500, "pretax_income": 118740200, "tax_provision": -41138255, "net_income": 159878456, "net_income_to_common": 159878456, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132173495, "total_current_assets": 3983328932, "total_assets": 7105347745, "short_term_debt": 57924859, "long_term_debt": null, "total_debt": 70572906, "total_liabilities": 1950139040, "total_equity": 5155208704, "shares_outstanding": 37063069, "goodwill_and_intangibles": 258055210 }, "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": 1391769854, "cost_of_revenue": 667988344, "gross_profit": 723781502, "ebit": 82706500, "ebitda": 82706500, "pretax_income": 118740200, "tax_provision": -41138255, "net_income": 159878456, "net_income_to_common": 159878456, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1132173495, "total_current_assets": 3983328932, "total_assets": 7105347745, "short_term_debt": 57924859, "long_term_debt": 12640000, "total_debt": 70572906, "total_liabilities": 1950139040, "total_equity": 5155208704, "shares_outstanding": 37063069, "goodwill_and_intangibles": 258055210 }, "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": "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/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }