{ "ticker": { "uuid": "3963cac3-a260-44a4-9610-d289963d2796", "symbol": "SPOT", "name": "Spotify Technology SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/3963cac3-a260-44a4-9610-d289963d2796/", "api_url": "https://sharemaestro.com/factors/api/tickers/3963cac3-a260-44a4-9610-d289963d2796/" }, "latest_snapshot": { "ticker": { "uuid": "3963cac3-a260-44a4-9610-d289963d2796", "symbol": "SPOT", "name": "Spotify Technology SA", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/3963cac3-a260-44a4-9610-d289963d2796/", "api_url": "https://sharemaestro.com/factors/api/tickers/3963cac3-a260-44a4-9610-d289963d2796/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.09, "value": 0.03, "quality": 0.9, "momentum": 0.09, "coverage": 0.97, "confidence": 0.94, "delta": 0 }, "headline_factors": { "price": 478.14, "market_cap": 98315175966.54, "pe_ratio": 36.3055, "earnings_yield": 0.0306, "ebitda_to_ev": 0.0317, "shareholder_yield": 0.0021, "roe": 0.3377, "piotroski_f_score": 6, "momentum_12_1": -0.327, "volatility_252d": 0.4762 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 36.3055, "ev_ebitda": 31.5557, "earnings_yield": 0.0306, "fcf_yield": 0.0353, "shareholder_yield": 0.0021 }, "quality": { "roe": 0.3377, "roic": 0.8461, "gross_margin": 0.3232, "fcf_margin": 0.1885, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.0802, "eps_growth_1y": 1.3225, "fcf_growth_1y": 0.2481 }, "momentum": { "price_return_12m": -0.3125, "momentum_12_1": -0.327, "relative_strength": -0.4615 }, "scores": { "value_percentile": 0.03, "quality_percentile": 0.9, "momentum_percentile": 0.09, "growth_composite": 15, "yield_composite": 78, "overall_composite": 91, "os_score": 0.09, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 496.95, "os": 0.09, "value": 0.03, "quality": 0.91, "momentum": 0.09, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 37.7337, "earnings_yield": 0.0294, "shareholder_yield": 0.002, "roe": 0.3377, "momentum_12_1": -0.4134 }, { "week_end_date": "2026-06-14", "price": 482, "os": 0.11, "value": 0.04, "quality": 0.9, "momentum": 0.14, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 36.5985, "earnings_yield": 0.0304, "shareholder_yield": 0.0021, "roe": 0.3377, "momentum_12_1": -0.3853 }, { "week_end_date": "2026-06-21", "price": 468.08, "os": 0.09, "value": 0.04, "quality": 0.91, "momentum": 0.09, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 35.5416, "earnings_yield": 0.0313, "shareholder_yield": 0.0022, "roe": 0.3377, "momentum_12_1": -0.2651 }, { "week_end_date": "2026-06-28", "price": 460.02, "os": 0.11, "value": 0.04, "quality": 0.9, "momentum": 0.14, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 34.9296, "earnings_yield": 0.0319, "shareholder_yield": 0.0022, "roe": 0.3377, "momentum_12_1": -0.3558 }, { "week_end_date": "2026-07-05", "price": 485.97, "os": 0.1, "value": 0.04, "quality": 0.92, "momentum": 0.09, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 36.9, "earnings_yield": 0.0301, "shareholder_yield": 0.0021, "roe": 0.3377, "momentum_12_1": -0.3146 }, { "week_end_date": "2026-07-12", "price": 479.77, "os": 0.09, "value": 0.04, "quality": 0.92, "momentum": 0.03, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 36.4292, "earnings_yield": 0.0305, "shareholder_yield": 0.0021, "roe": 0.3377, "momentum_12_1": -0.3203 }, { "week_end_date": "2026-07-19", "price": 478.14, "os": 0.09, "value": 0.03, "quality": 0.9, "momentum": 0.09, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 36.3055, "earnings_yield": 0.0306, "shareholder_yield": 0.0021, "roe": 0.3377, "momentum_12_1": -0.327 } ], "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": 17186000000, "cost_of_revenue": 11690000000, "gross_profit": 5496000000, "ebit": 2255000000, "ebitda": 2357000000, "pretax_income": 2224000000, "tax_provision": 12000000, "net_income": 2212000000, "net_income_to_common": 2212000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5255762168, "total_current_assets": 10491532849, "total_assets": 15008609540, "short_term_debt": 1457379467, "long_term_debt": 0, "total_debt": 2323010893, "total_liabilities": 6680155680, "total_equity": 8325455135, "shares_outstanding": 210509173, "goodwill_and_intangibles": 1123521618 }, "cash_flow": { "operating_cash_flow": 2933000000, "capital_expenditure": 61000000, "free_cash_flow": 2994000000, "dividends_paid": null, "share_repurchases": -439000000, "shares_issued": 372000000, "net_debt_issued": -73000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17186000000, "cost_of_revenue": 11690000000, "gross_profit": 5496000000, "ebit": 2255000000, "ebitda": 2357000000, "pretax_income": 2224000000, "tax_provision": 12000000, "net_income": 2212000000, "net_income_to_common": 2212000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5255762168, "total_current_assets": 10491532849, "total_assets": 15008609540, "short_term_debt": 1457379467, "long_term_debt": 0, "total_debt": 2323010893, "total_liabilities": 6680155680, "total_equity": 8325455135, "shares_outstanding": 210509173, "goodwill_and_intangibles": 1123521618 }, "cash_flow": { "operating_cash_flow": 2933000000, "capital_expenditure": 61000000, "free_cash_flow": 2994000000, "dividends_paid": null, "share_repurchases": -439000000, "shares_issued": 372000000, "net_debt_issued": -73000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17186000000, "cost_of_revenue": 11690000000, "gross_profit": 5496000000, "ebit": 2255000000, "ebitda": 2357000000, "pretax_income": 2224000000, "tax_provision": 12000000, "net_income": 2212000000, "net_income_to_common": 2212000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5255762168, "total_current_assets": 10491532849, "total_assets": 15008609540, "short_term_debt": 1457379467, "long_term_debt": 0, "total_debt": 2323010893, "total_liabilities": 6680155680, "total_equity": 8325455135, "shares_outstanding": 210509173, "goodwill_and_intangibles": 1123521618 }, "cash_flow": { "operating_cash_flow": 2933000000, "capital_expenditure": 61000000, "free_cash_flow": 2994000000, "dividends_paid": null, "share_repurchases": -439000000, "shares_issued": 372000000, "net_debt_issued": -73000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17186000000, "cost_of_revenue": 11690000000, "gross_profit": 5496000000, "ebit": 2255000000, "ebitda": 2357000000, "pretax_income": 2224000000, "tax_provision": 12000000, "net_income": 2212000000, "net_income_to_common": 2212000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5255762168, "total_current_assets": 10491532849, "total_assets": 15008609540, "short_term_debt": 1457379467, "long_term_debt": 0, "total_debt": 2323010893, "total_liabilities": 6680155680, "total_equity": 8325455135, "shares_outstanding": 210509173, "goodwill_and_intangibles": 1123521618 }, "cash_flow": { "operating_cash_flow": 2933000000, "capital_expenditure": 61000000, "free_cash_flow": 2994000000, "dividends_paid": null, "share_repurchases": -439000000, "shares_issued": 372000000, "net_debt_issued": -73000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17186000000, "cost_of_revenue": 11690000000, "gross_profit": 5496000000, "ebit": 2255000000, "ebitda": 2357000000, "pretax_income": 2224000000, "tax_provision": 12000000, "net_income": 2212000000, "net_income_to_common": 2212000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5255762168, "total_current_assets": 10491532849, "total_assets": 15008609540, "short_term_debt": 1457379467, "long_term_debt": 0, "total_debt": 2323010893, "total_liabilities": 6680155680, "total_equity": 8325455135, "shares_outstanding": 210509173, "goodwill_and_intangibles": 1123521618 }, "cash_flow": { "operating_cash_flow": 2933000000, "capital_expenditure": 61000000, "free_cash_flow": 2994000000, "dividends_paid": null, "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": 17186000000, "cost_of_revenue": 11690000000, "gross_profit": 5496000000, "ebit": 2255000000, "ebitda": 2357000000, "pretax_income": 2224000000, "tax_provision": 12000000, "net_income": 2212000000, "net_income_to_common": 2212000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5255762168, "total_current_assets": 10491532849, "total_assets": 15008609540, "short_term_debt": 1457379467, "long_term_debt": 0, "total_debt": 2323010893, "total_liabilities": 6680155680, "total_equity": 8325455135, "shares_outstanding": 210509173, "goodwill_and_intangibles": 1123521618 }, "cash_flow": { "operating_cash_flow": 2933000000, "capital_expenditure": 61000000, "free_cash_flow": 2994000000, "dividends_paid": null, "share_repurchases": -439000000, "shares_issued": 372000000, "net_debt_issued": -73000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15673000000, "cost_of_revenue": 10949000000, "gross_profit": 4724000000, "ebit": 1377000000, "ebitda": 1498000000, "pretax_income": 1341000000, "tax_provision": 203000000, "net_income": 1138000000, "net_income_to_common": 1138000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4780915615, "total_current_assets": 8378852109, "total_assets": 12004788111, "short_term_debt": 0, "long_term_debt": 1539000000, "total_debt": 2000964682, "total_liabilities": 6479885628, "total_equity": 5524902483, "shares_outstanding": 206990369, "goodwill_and_intangibles": 1248977954 }, "cash_flow": { "operating_cash_flow": 2301000000, "capital_expenditure": 17000000, "free_cash_flow": 2318000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 933000000, "net_debt_issued": -69000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15673000000, "cost_of_revenue": 10949000000, "gross_profit": 4724000000, "ebit": 1377000000, "ebitda": 1498000000, "pretax_income": 1341000000, "tax_provision": 203000000, "net_income": 1138000000, "net_income_to_common": 1138000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4780915615, "total_current_assets": 8378852109, "total_assets": 12004788111, "short_term_debt": 0, "long_term_debt": 1539000000, "total_debt": 2000964682, "total_liabilities": 6479885628, "total_equity": 5524902483, "shares_outstanding": 206990369, "goodwill_and_intangibles": 1248977954 }, "cash_flow": { "operating_cash_flow": 2301000000, "capital_expenditure": 17000000, "free_cash_flow": 2318000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 933000000, "net_debt_issued": -69000000 } } ], "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": 4533000000, "cost_of_revenue": 3038000000, "gross_profit": 1495000000, "ebit": 944000000, "ebitda": 970000000, "pretax_income": 937000000, "tax_provision": 216000000, "net_income": 721000000, "net_income_to_common": 721000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5260480344, "total_current_assets": 9669073197, "total_assets": 13141690954, "short_term_debt": 62064658, "long_term_debt": null, "total_debt": 476496411, "total_liabilities": 5123337470, "total_equity": 8018353484, "shares_outstanding": 209280449, "goodwill_and_intangibles": 1141188885 }, "cash_flow": { "operating_cash_flow": 849747743, "capital_expenditure": 5082224, "free_cash_flow": 854829967, "dividends_paid": null, "share_repurchases": -306000000, "shares_issued": 64000000, "net_debt_issued": -20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4533000000, "cost_of_revenue": 3038000000, "gross_profit": 1495000000, "ebit": 944000000, "ebitda": 970000000, "pretax_income": 937000000, "tax_provision": 216000000, "net_income": 721000000, "net_income_to_common": 721000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5260480344, "total_current_assets": 9669073197, "total_assets": 13141690954, "short_term_debt": 62064658, "long_term_debt": null, "total_debt": 476496411, "total_liabilities": 5123337470, "total_equity": 8018353484, "shares_outstanding": 209280449, "goodwill_and_intangibles": 1141188885 }, "cash_flow": { "operating_cash_flow": 849747743, "capital_expenditure": 5082224, "free_cash_flow": 854829967, "dividends_paid": null, "share_repurchases": -306000000, "shares_issued": 64000000, "net_debt_issued": -20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4533000000, "cost_of_revenue": 3038000000, "gross_profit": 1495000000, "ebit": 944000000, "ebitda": 970000000, "pretax_income": 937000000, "tax_provision": 216000000, "net_income": 721000000, "net_income_to_common": 721000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5260480344, "total_current_assets": 9669073197, "total_assets": 13141690954, "short_term_debt": 62064658, "long_term_debt": null, "total_debt": 476496411, "total_liabilities": 5123337470, "total_equity": 8018353484, "shares_outstanding": 209280449, "goodwill_and_intangibles": 1141188885 }, "cash_flow": { "operating_cash_flow": 849747743, "capital_expenditure": 5082224, "free_cash_flow": 854829967, "dividends_paid": null, "share_repurchases": -306000000, "shares_issued": 64000000, "net_debt_issued": -20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4533000000, "cost_of_revenue": 3038000000, "gross_profit": 1495000000, "ebit": 944000000, "ebitda": 970000000, "pretax_income": 937000000, "tax_provision": 216000000, "net_income": 721000000, "net_income_to_common": 721000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5260480344, "total_current_assets": 9669073197, "total_assets": 13141690954, "short_term_debt": 62064658, "long_term_debt": null, "total_debt": 476496411, "total_liabilities": 5123337470, "total_equity": 8018353484, "shares_outstanding": 209280449, "goodwill_and_intangibles": 1141188885 }, "cash_flow": { "operating_cash_flow": 849747743, "capital_expenditure": 5082224, "free_cash_flow": 854829967, "dividends_paid": null, "share_repurchases": -306000000, "shares_issued": 64000000, "net_debt_issued": -20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4533000000, "cost_of_revenue": 3038000000, "gross_profit": 1495000000, "ebit": 944000000, "ebitda": 970000000, "pretax_income": 937000000, "tax_provision": 216000000, "net_income": 721000000, "net_income_to_common": 721000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5260480344, "total_current_assets": 9669073197, "total_assets": 13141690954, "short_term_debt": 62064658, "long_term_debt": null, "total_debt": 476496411, "total_liabilities": 5123337470, "total_equity": 8018353484, "shares_outstanding": 209280449, "goodwill_and_intangibles": 1141188885 }, "cash_flow": { "operating_cash_flow": 849747743, "capital_expenditure": 5082224, "free_cash_flow": 854829967, "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": 4533000000, "cost_of_revenue": 3038000000, "gross_profit": 1495000000, "ebit": 944000000, "ebitda": 970000000, "pretax_income": 937000000, "tax_provision": 216000000, "net_income": 721000000, "net_income_to_common": 721000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5260480344, "total_current_assets": 9669073197, "total_assets": 13141690954, "short_term_debt": 62064658, "long_term_debt": null, "total_debt": 476496411, "total_liabilities": 5123337470, "total_equity": 8018353484, "shares_outstanding": 209280449, "goodwill_and_intangibles": 1141188885 }, "cash_flow": { "operating_cash_flow": 849747743, "capital_expenditure": 5082224, "free_cash_flow": 854829967, "dividends_paid": null, "share_repurchases": -306000000, "shares_issued": 64000000, "net_debt_issued": -20000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4531000000, "cost_of_revenue": 3032000000, "gross_profit": 1499000000, "ebit": 1028000000, "ebitda": 1053000000, "pretax_income": 1021000000, "tax_provision": -153000000, "net_income": 1174000000, "net_income_to_common": 1174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5255762168, "total_current_assets": 10491532849, "total_assets": 15008609540, "short_term_debt": 1457379467, "long_term_debt": 0, "total_debt": 2323010893, "total_liabilities": 6680155680, "total_equity": 8325455135, "shares_outstanding": 212493318, "goodwill_and_intangibles": 1123521618 }, "cash_flow": { "operating_cash_flow": 856000000, "capital_expenditure": 22000000, "free_cash_flow": 878000000, "dividends_paid": null, "share_repurchases": -381000000, "shares_issued": 37000000, "net_debt_issued": -14000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4531000000, "cost_of_revenue": 3032000000, "gross_profit": 1499000000, "ebit": 1028000000, "ebitda": 1053000000, "pretax_income": 1021000000, "tax_provision": -153000000, "net_income": 1174000000, "net_income_to_common": 1174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5255762168, "total_current_assets": 10491532849, "total_assets": 15008609540, "short_term_debt": 1457379467, "long_term_debt": 0, "total_debt": 2323010893, "total_liabilities": 6680155680, "total_equity": 8325455135, "shares_outstanding": 212493318, "goodwill_and_intangibles": 1123521618 }, "cash_flow": { "operating_cash_flow": 856000000, "capital_expenditure": 22000000, "free_cash_flow": 878000000, "dividends_paid": null, "share_repurchases": -381000000, "shares_issued": 37000000, "net_debt_issued": -14000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4531000000, "cost_of_revenue": 3032000000, "gross_profit": 1499000000, "ebit": 1028000000, "ebitda": 1053000000, "pretax_income": 1021000000, "tax_provision": -153000000, "net_income": 1174000000, "net_income_to_common": 1174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5255762168, "total_current_assets": 10491532849, "total_assets": 15008609540, "short_term_debt": 1457379467, "long_term_debt": 0, "total_debt": 2323010893, "total_liabilities": 6680155680, "total_equity": 8325455135, "shares_outstanding": 212493318, "goodwill_and_intangibles": 1123521618 }, "cash_flow": { "operating_cash_flow": 856000000, "capital_expenditure": 22000000, "free_cash_flow": 878000000, "dividends_paid": null, "share_repurchases": -381000000, "shares_issued": 37000000, "net_debt_issued": -14000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4531000000, "cost_of_revenue": 3032000000, "gross_profit": 1499000000, "ebit": 1028000000, "ebitda": 1053000000, "pretax_income": 1021000000, "tax_provision": -153000000, "net_income": 1174000000, "net_income_to_common": 1174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5255762168, "total_current_assets": 10491532849, "total_assets": 15008609540, "short_term_debt": 1457379467, "long_term_debt": 0, "total_debt": 2323010893, "total_liabilities": 6680155680, "total_equity": 8325455135, "shares_outstanding": 212493318, "goodwill_and_intangibles": 1123521618 }, "cash_flow": { "operating_cash_flow": 856000000, "capital_expenditure": 22000000, "free_cash_flow": 878000000, "dividends_paid": null, "share_repurchases": -381000000, "shares_issued": 37000000, "net_debt_issued": -14000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4531000000, "cost_of_revenue": 3032000000, "gross_profit": 1499000000, "ebit": 1028000000, "ebitda": 1053000000, "pretax_income": 1021000000, "tax_provision": -153000000, "net_income": 1174000000, "net_income_to_common": 1174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5255762168, "total_current_assets": 10491532849, "total_assets": 15008609540, "short_term_debt": 1457379467, "long_term_debt": 0, "total_debt": 2323010893, "total_liabilities": 6680155680, "total_equity": 8325455135, "shares_outstanding": 212493318, "goodwill_and_intangibles": 1123521618 }, "cash_flow": { "operating_cash_flow": 856000000, "capital_expenditure": 22000000, "free_cash_flow": 878000000, "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": 4531000000, "cost_of_revenue": 3032000000, "gross_profit": 1499000000, "ebit": 1028000000, "ebitda": 1053000000, "pretax_income": 1021000000, "tax_provision": -153000000, "net_income": 1174000000, "net_income_to_common": 1174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5255762168, "total_current_assets": 10491532849, "total_assets": 15008609540, "short_term_debt": 1457379467, "long_term_debt": 0, "total_debt": 2323010893, "total_liabilities": 6680155680, "total_equity": 8325455135, "shares_outstanding": 212493318, "goodwill_and_intangibles": 1123521618 }, "cash_flow": { "operating_cash_flow": 856000000, "capital_expenditure": 22000000, "free_cash_flow": 878000000, "dividends_paid": null, "share_repurchases": -381000000, "shares_issued": 37000000, "net_debt_issued": -14000000 } } ] }, "strategy_matches": [ { "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": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "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": 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 } }