{ "ticker": { "uuid": "398ead43-500a-4dbb-bf6f-64e72956e2a5", "symbol": "VSCO", "name": "Victoria's Secret & Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Retail", "page_url": "https://sharemaestro.com/factors/ticker/398ead43-500a-4dbb-bf6f-64e72956e2a5/", "api_url": "https://sharemaestro.com/factors/api/tickers/398ead43-500a-4dbb-bf6f-64e72956e2a5/" }, "ticker_metadata": { "id": 4280, "uuid": "398ead43-500a-4dbb-bf6f-64e72956e2a5", "symbol": "VSCO", "name": "Victoria's Secret & Co", "asset_type": "equity", "market_cap": 4733769000, "stock_exchange_id": 3, "industry": "Apparel Retail", "sector": "Consumer Cyclical", "description": "Victoria's Secret & Co (VSCO) is a prominent specialty retailer recognized for its esteemed brands, primarily Victoria's Secret and PINK, offering a wide range of women's lingerie and personal care products. The company is strategically enhancing its omnichannel presence to better engage customers and respond to market dynamics, with a strong emphasis on brand repositioning and sustainability efforts. By prioritizing consumer preferences and exploring new growth opportunities, VSCO aims to strengthen its market position and drive long-term value creation in an increasingly competitive retail sector.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "398ead43-500a-4dbb-bf6f-64e72956e2a5", "symbol": "VSCO", "name": "Victoria's Secret & Co", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Retail", "page_url": "https://sharemaestro.com/factors/ticker/398ead43-500a-4dbb-bf6f-64e72956e2a5/", "api_url": "https://sharemaestro.com/factors/api/tickers/398ead43-500a-4dbb-bf6f-64e72956e2a5/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.24, "value": 0.11, "quality": 0.29, "momentum": 0.96, "coverage": 0.939, "confidence": 0.885, "delta": null }, "headline_factors": { "price": 74.6, "market_cap": 5988061730.4, "pe_ratio": 37.1929, "earnings_yield": 0.0269, "ebitda_to_ev": 0.062, "shareholder_yield": -0.0007, "roe": 0.1881, "piotroski_f_score": 5, "momentum_12_1": 1.1679, "volatility_252d": 0.7132 }, "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": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:05.761002+00:00", "batch_id": "" }, "size": { "price_close": 74.6, "market_cap": 5988061730.4, "market_cap_usd": 5988061730.4, "enterprise_value": 8316061730.4, "shares_outstanding": 80268924, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 37.1929, "pb_ratio": 6.9954, "ptbv_ratio": 6.9954, "ps_ratio": 0.9138, "pcf_ratio": 12.0001, "pfcf_ratio": 19.1925, "ev_ebitda": 16.1164, "ev_ebit": 30.6866, "ev_sales": 1.269, "ev_fcf": 26.654, "earnings_yield": 0.0269, "fcf_yield": 0.0375, "price_to_sales": 0.9138, "price_to_book": 6.9954, "price_to_cashflow": 12.0001, "ebitda_to_ev": 0.062, "sales_yield": 0.788 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.0007, "shareholder_yield": -0.0007, "debt_paydown_yield": 0.0007, "total_yield": 0 }, "quality": { "gross_margin": 0.3638, "operating_margin": 0.0414, "net_margin": 0.0246, "ebitda_margin": 0.0787, "fcf_margin": 0.0476, "roe": 0.1881, "roa": 0.0321, "roic": 0.0638, "roc_greenblatt": null, "asset_turnover": 1.3072, "cash_conversion": 1.9379, "accruals_ratio": -0.0674, "sbc_to_revenue": null, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.5419, "revenue_stability_5y": 0.0261, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4756, "external_financing": 0.0008 }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 4.5116, "debt_to_assets": 0.5677, "interest_coverage": 3.8714, "current_ratio": 1.2495, "quick_ratio": 1.2495, "net_debt": 2328000000, "local_beta": 0.0023, "volatility_252d": 0.7132, "volatility_60d": 1.686, "max_drawdown_12m": -0.3555, "risk_adjusted_momentum": 1.6374 }, "growth": { "revenue_growth_1y": 0.0518, "revenue_growth_3y_cagr": 0.0109, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0397, "eps_growth_3y_cagr": -0.2266, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2632, "book_value_growth_1y": 0.3164, "revenue_growth": 0.0518, "earnings_growth": -0.0397 }, "momentum": { "price_return_1m": 0.5529, "price_return_3m": 0.5964, "price_return_6m": 0.5209, "price_return_9m": 1.8419, "price_return_12m": 2.3664, "price_return_12m_ex1m": 1.1679, "momentum_6m": 0.5209, "momentum_12m": 2.3664, "momentum_12_1": 1.1679, "distance_from_52w_high": 0, "distance_from_52w_low": 3.1012, "relative_strength": 2.2665 }, "raw_ttm": { "revenue_ttm": 6553000000, "gross_profit_ttm": 2384000000, "ebit_ttm": 271000000, "ebitda_ttm": 516000000, "net_income_ttm": 161000000, "eps_diluted_ttm": 2.0058, "operating_cash_flow_ttm": 499000000, "capital_expenditure_ttm": -187000000, "fcf_ttm": 312000000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 4000000, "interest_expense_ttm": 70000000, "cash_and_equivalents": 518000000, "total_current_assets": 1883000000, "total_current_liabilities": 1507000000, "net_ppe": null, "total_assets": 5013000000, "total_debt": 2846000000, "total_equity": 856000000, "net_working_capital": -138000000, "book_value_per_share": 10.6642, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.6642 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 77, "rank_pb": 85, "rank_ptbv": 75, "rank_ps": 25, "rank_pcf": 53, "rank_ev_ebitda": 67, "rank_ev_ebit": 84, "rank_earnings_yield": 77, "rank_fcf_yield": 74, "rank_dividend_yield": 91, "rank_shareholder_yield": 100, "rank_total_yield": 91, "rank_roe": 21, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 62, "rank_fcf_margin": 80, "rank_piotroski": 64, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 69, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 4 }, "composites": { "value_composite": 89, "quality_composite": 71, "momentum_composite": 4, "growth_composite": 78, "yield_composite": 96, "svqf_composite": 89, "vc1_composite": 79, "vc2_composite": 87, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 76, "quality_value_composite": 0.1786, "os_score": 0.24, "value_percentile": 0.11, "quality_percentile": 0.29, "momentum_percentile": 0.96, "factor_coverage": 0.939, "signal_confidence": 0.885, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": 88, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 5210, "ticker_id": 4280, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:05.761002+00:00", "batch_id": "", "os_score_delta": null, "price_close": 74.6, "market_cap": 5988061730.4, "market_cap_usd": 5988061730.4, "enterprise_value": 8316061730.4, "shares_outstanding": 80268924, "fx_rate_to_usd": null, "pe_ratio": 37.19293, "pb_ratio": 6.99539922, "ptbv_ratio": 6.99539922, "ps_ratio": 0.91378937, "pcf_ratio": 12.00012371, "pfcf_ratio": 19.19250555, "ev_ebitda": 16.1163987, "ev_ebit": 30.68657465, "ev_sales": 1.2690465, "ev_fcf": 26.65404401, "earnings_yield": 0.02688683, "fcf_yield": 0.03751776, "dividend_yield": 0, "buyback_yield": -0.000668, "shareholder_yield": -0.000668, "debt_paydown_yield": 0.000668, "total_yield": 0, "gross_margin": 0.36380284, "operating_margin": 0.0413551, "net_margin": 0.0245689, "ebitda_margin": 0.07874256, "fcf_margin": 0.04761178, "roe": 0.18808411, "roa": 0.0321165, "roic": 0.0638348, "roc_greenblatt": null, "asset_turnover": 1.30720128, "cash_conversion": 1.9378882, "accruals_ratio": -0.0674247, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.51162791, "debt_to_assets": 0.56772392, "interest_coverage": 3.87142857, "current_ratio": 1.24950232, "quick_ratio": 1.24950232, "net_debt": 2328000000, "revenue_growth_1y": 0.05184591, "revenue_growth_3y_cagr": 0.01086307, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0396676, "eps_growth_3y_cagr": -0.22657974, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.26315789, "book_value_growth_1y": 0.31635625, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.541924, "revenue_stability_5y": 0.026097, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.55287261, "price_return_3m": 0.59640488, "price_return_6m": 0.52089704, "price_return_9m": 1.84190476, "price_return_12m": 2.36642599, "price_return_12m_ex1m": 1.16787004, "distance_from_52w_high": 0, "distance_from_52w_low": 3.10115448, "relative_strength": 2.26646241, "local_beta": 0.0023, "volatility_252d": 0.713237, "volatility_60d": 1.685998, "max_drawdown_12m": -0.35553869, "revenue_ttm": 6553000000, "gross_profit_ttm": 2384000000, "ebit_ttm": 271000000, "ebitda_ttm": 516000000, "net_income_ttm": 161000000, "eps_diluted_ttm": 2.00575755, "operating_cash_flow_ttm": 499000000, "capital_expenditure_ttm": -187000000, "fcf_ttm": 312000000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 4000000, "interest_expense_ttm": 70000000, "cash_and_equivalents": 518000000, "total_current_assets": 1883000000, "total_current_liabilities": 1507000000, "net_ppe": null, "total_assets": 5013000000, "total_debt": 2846000000, "total_equity": 856000000, "net_working_capital": -138000000, "book_value_per_share": 10.66415192, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.66415192, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 77, "rank_pb": 85, "rank_ptbv": 75, "rank_ps": 25, "rank_pcf": 53, "rank_ev_ebitda": 67, "rank_ev_ebit": 84, "rank_earnings_yield": 77, "rank_fcf_yield": 74, "rank_dividend_yield": 91, "rank_shareholder_yield": 100, "rank_total_yield": 91, "rank_roe": 21, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 62, "rank_fcf_margin": 80, "rank_piotroski": 64, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 69, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 4, "value_composite": 89, "quality_composite": 71, "momentum_composite": 4, "growth_composite": 78, "yield_composite": 96, "svqf_composite": 89, "vc1_composite": 79, "vc2_composite": 87, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.939, "signal_confidence": 0.885, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": 88, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 74.6, "os": 0.24, "value": 0.11, "quality": 0.29, "momentum": 0.96, "confidence": 0.885, "coverage": 0.939, "pe_ratio": 37.1929, "earnings_yield": 0.0269, "shareholder_yield": -0.0007, "roe": 0.1881, "momentum_12_1": 1.1679, "complete_fields": { "id": 5210, "ticker_id": 4280, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2026-01-31", "financials_age_days": 127, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:05.761002+00:00", "batch_id": "", "os_score_delta": null, "price_close": 74.6, "market_cap": 5988061730.4, "market_cap_usd": 5988061730.4, "enterprise_value": 8316061730.4, "shares_outstanding": 80268924, "fx_rate_to_usd": null, "pe_ratio": 37.19293, "pb_ratio": 6.99539922, "ptbv_ratio": 6.99539922, "ps_ratio": 0.91378937, "pcf_ratio": 12.00012371, "pfcf_ratio": 19.19250555, "ev_ebitda": 16.1163987, "ev_ebit": 30.68657465, "ev_sales": 1.2690465, "ev_fcf": 26.65404401, "earnings_yield": 0.02688683, "fcf_yield": 0.03751776, "dividend_yield": 0, "buyback_yield": -0.000668, "shareholder_yield": -0.000668, "debt_paydown_yield": 0.000668, "total_yield": 0, "gross_margin": 0.36380284, "operating_margin": 0.0413551, "net_margin": 0.0245689, "ebitda_margin": 0.07874256, "fcf_margin": 0.04761178, "roe": 0.18808411, "roa": 0.0321165, "roic": 0.0638348, "roc_greenblatt": null, "asset_turnover": 1.30720128, "cash_conversion": 1.9378882, "accruals_ratio": -0.0674247, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 4.51162791, "debt_to_assets": 0.56772392, "interest_coverage": 3.87142857, "current_ratio": 1.24950232, "quick_ratio": 1.24950232, "net_debt": 2328000000, "revenue_growth_1y": 0.05184591, "revenue_growth_3y_cagr": 0.01086307, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.0396676, "eps_growth_3y_cagr": -0.22657974, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.26315789, "book_value_growth_1y": 0.31635625, "piotroski_f_score": 5, "altman_z_score": null, "earnings_stability_5y": 1.541924, "revenue_stability_5y": 0.026097, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.55287261, "price_return_3m": 0.59640488, "price_return_6m": 0.52089704, "price_return_9m": 1.84190476, "price_return_12m": 2.36642599, "price_return_12m_ex1m": 1.16787004, "distance_from_52w_high": 0, "distance_from_52w_low": 3.10115448, "relative_strength": 2.26646241, "local_beta": 0.0023, "volatility_252d": 0.713237, "volatility_60d": 1.685998, "max_drawdown_12m": -0.35553869, "revenue_ttm": 6553000000, "gross_profit_ttm": 2384000000, "ebit_ttm": 271000000, "ebitda_ttm": 516000000, "net_income_ttm": 161000000, "eps_diluted_ttm": 2.00575755, "operating_cash_flow_ttm": 499000000, "capital_expenditure_ttm": -187000000, "fcf_ttm": 312000000, "dividends_paid_ttm": null, "share_repurchases_ttm": 0, "shares_issued_ttm": 4000000, "interest_expense_ttm": 70000000, "cash_and_equivalents": 518000000, "total_current_assets": 1883000000, "total_current_liabilities": 1507000000, "net_ppe": null, "total_assets": 5013000000, "total_debt": 2846000000, "total_equity": 856000000, "net_working_capital": -138000000, "book_value_per_share": 10.66415192, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 10.66415192, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 77, "rank_pb": 85, "rank_ptbv": 75, "rank_ps": 25, "rank_pcf": 53, "rank_ev_ebitda": 67, "rank_ev_ebit": 84, "rank_earnings_yield": 77, "rank_fcf_yield": 74, "rank_dividend_yield": 91, "rank_shareholder_yield": 100, "rank_total_yield": 91, "rank_roe": 21, "rank_roc": 50, "rank_roic": 54, "rank_gross_margin": 62, "rank_fcf_margin": 80, "rank_piotroski": 64, "rank_accruals": 33, "rank_sue": 50, "rank_eps_growth_1y": 69, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 4, "rank_momentum_12m_ex1m": 10, "rank_relative_strength": 4, "value_composite": 89, "quality_composite": 71, "momentum_composite": 4, "growth_composite": 78, "yield_composite": 96, "svqf_composite": 89, "vc1_composite": 79, "vc2_composite": 87, "vc3_composite": 86, "trending_value_composite": null, "overall_composite": 76, "factor_coverage": 0.939, "signal_confidence": 0.885, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 99, "small_cap_core_rank": 88, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2026-01-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "income_statement": { "revenue": 6553000000, "cost_of_revenue": 4169000000, "gross_profit": 2384000000, "ebit": 271000000, "ebitda": 516000000, "pretax_income": null, "tax_provision": null, "net_income": 161000000, "net_income_to_common": 161000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 518000000, "total_current_assets": 1883000000, "total_assets": 5013000000, "short_term_debt": 4000000, "long_term_debt": 971000000, "total_debt": 2846000000, "total_liabilities": null, "total_equity": 856000000, "shares_outstanding": 80268924, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 499000000, "capital_expenditure": -187000000, "free_cash_flow": 312000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 4000000, "net_debt_issued": -4000000 }, "complete_fields": { "id": 351240, "ticker_id": 4280, "period_end_date": "2026-01-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "516000000", "netIncome": "161000000", "grossProfit": "2384000000", "totalRevenue": "6553000000", "costOfRevenue": "4169000000", "interestExpense": "70000000", "operatingIncome": "271000000", "fiscalDateEnding": "2026-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "238000000" }, "balance": { "totalDebt": "2846000000", "totalAssets": "5013000000", "longTermDebt": "971000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2026-01-31", "totalLiabilities": null, "sharesOutstanding": "80268924", "totalCurrentAssets": "1883000000", "totalShareholderEquity": "856000000", "totalCurrentLiabilities": "1507000000", "cashAndShortTermInvestments": "518000000" }, "cashflow": { "freeCashFlow": "312000000", "dividendsPaid": null, "issuanceOfDebt": "545000000", "issuanceOfStock": "4000000", "repaymentOfDebt": "-549000000", "fiscalDateEnding": "2026-01-31", "operatingCashflow": "499000000", "repurchaseOfStock": "0", "capitalExpenditures": "-187000000" } }, "revenue": 6553000000, "cost_of_revenue": 4169000000, "gross_profit": 2384000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 271000000, "depreciation_amortisation": 238000000, "ebitda": 516000000, "interest_expense": 70000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 161000000, "net_income_continuing_ops": null, "net_income_to_common": 161000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 518000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1883000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 5013000000, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1507000000, "long_term_debt": 971000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2846000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 856000000, "shares_outstanding": 80268924, "operating_cash_flow": 499000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -187000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 4000000, "net_debt_issued": -4000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 312000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "516000000", "netIncome": "161000000", "grossProfit": "2384000000", "totalRevenue": "6553000000", "costOfRevenue": "4169000000", "interestExpense": "70000000", "operatingIncome": "271000000", "fiscalDateEnding": "2026-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "238000000" }, "balance": { "totalDebt": "2846000000", "totalAssets": "5013000000", "longTermDebt": "971000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2026-01-31", "totalLiabilities": null, "sharesOutstanding": "80268924", "totalCurrentAssets": "1883000000", "totalShareholderEquity": "856000000", "totalCurrentLiabilities": "1507000000", "cashAndShortTermInvestments": "518000000" }, "cashflow": { "freeCashFlow": "312000000", "dividendsPaid": null, "issuanceOfDebt": "545000000", "issuanceOfStock": "4000000", "repaymentOfDebt": "-549000000", "fiscalDateEnding": "2026-01-31", "operatingCashflow": "499000000", "repurchaseOfStock": "0", "capitalExpenditures": "-187000000" } } }, { "period_end_date": "2025-01-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "income_statement": { "revenue": 6230000000, "cost_of_revenue": 3946000000, "gross_profit": 2284000000, "ebit": 310000000, "ebitda": 565000000, "pretax_income": null, "tax_provision": null, "net_income": 165000000, "net_income_to_common": 165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227000000, "total_current_assets": 1441000000, "total_assets": 4532000000, "short_term_debt": 4000000, "long_term_debt": 973000000, "total_debt": 2698000000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 79000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 425000000, "capital_expenditure": -178000000, "free_cash_flow": 247000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 5000000, "net_debt_issued": -149000000 }, "complete_fields": { "id": 351245, "ticker_id": 4280, "period_end_date": "2025-01-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "565000000", "netIncome": "165000000", "grossProfit": "2284000000", "totalRevenue": "6230000000", "costOfRevenue": "3946000000", "interestExpense": "86000000", "operatingIncome": "310000000", "fiscalDateEnding": "2025-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "258000000" }, "balance": { "totalDebt": "2698000000", "totalAssets": "4532000000", "longTermDebt": "973000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2025-01-31", "totalLiabilities": null, "sharesOutstanding": "79000000", "totalCurrentAssets": "1441000000", "totalShareholderEquity": "640000000", "totalCurrentLiabilities": "1375000000", "cashAndShortTermInvestments": "227000000" }, "cashflow": { "freeCashFlow": "247000000", "dividendsPaid": null, "issuanceOfDebt": "460000000", "issuanceOfStock": "5000000", "repaymentOfDebt": "-609000000", "fiscalDateEnding": "2025-01-31", "operatingCashflow": "425000000", "repurchaseOfStock": "0", "capitalExpenditures": "-178000000" } }, "revenue": 6230000000, "cost_of_revenue": 3946000000, "gross_profit": 2284000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 310000000, "depreciation_amortisation": 258000000, "ebitda": 565000000, "interest_expense": 86000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 165000000, "net_income_continuing_ops": null, "net_income_to_common": 165000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1441000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 4532000000, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1375000000, "long_term_debt": 973000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2698000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 640000000, "shares_outstanding": 79000000, "operating_cash_flow": 425000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -178000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 5000000, "net_debt_issued": -149000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 247000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "565000000", "netIncome": "165000000", "grossProfit": "2284000000", "totalRevenue": "6230000000", "costOfRevenue": "3946000000", "interestExpense": "86000000", "operatingIncome": "310000000", "fiscalDateEnding": "2025-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "258000000" }, "balance": { "totalDebt": "2698000000", "totalAssets": "4532000000", "longTermDebt": "973000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2025-01-31", "totalLiabilities": null, "sharesOutstanding": "79000000", "totalCurrentAssets": "1441000000", "totalShareholderEquity": "640000000", "totalCurrentLiabilities": "1375000000", "cashAndShortTermInvestments": "227000000" }, "cashflow": { "freeCashFlow": "247000000", "dividendsPaid": null, "issuanceOfDebt": "460000000", "issuanceOfStock": "5000000", "repaymentOfDebt": "-609000000", "fiscalDateEnding": "2025-01-31", "operatingCashflow": "425000000", "repurchaseOfStock": "0", "capitalExpenditures": "-178000000" } } }, { "period_end_date": "2024-01-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "income_statement": { "revenue": 6182000000, "cost_of_revenue": 3940000000, "gross_profit": 2242000000, "ebit": 246000000, "ebitda": 530000000, "pretax_income": null, "tax_provision": null, "net_income": 109000000, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 270000000, "total_current_assets": 1533000000, "total_assets": 4600000000, "short_term_debt": 4000000, "long_term_debt": 1120000000, "total_debt": 2703000000, "total_liabilities": null, "total_equity": 417000000, "shares_outstanding": 78000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 389000000, "capital_expenditure": -256000000, "free_cash_flow": 133000000, "dividends_paid": null, "share_repurchases": -125000000, "shares_issued": 3000000, "net_debt_issued": -154000000 }, "complete_fields": { "id": 351247, "ticker_id": 4280, "period_end_date": "2024-01-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "530000000", "netIncome": "109000000", "grossProfit": "2242000000", "totalRevenue": "6182000000", "costOfRevenue": "3940000000", "interestExpense": "99000000", "operatingIncome": "246000000", "fiscalDateEnding": "2024-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "284000000" }, "balance": { "totalDebt": "2703000000", "totalAssets": "4600000000", "longTermDebt": "1120000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2024-01-31", "totalLiabilities": null, "sharesOutstanding": "78000000", "totalCurrentAssets": "1533000000", "totalShareholderEquity": "417000000", "totalCurrentLiabilities": "1614000000", "cashAndShortTermInvestments": "270000000" }, "cashflow": { "freeCashFlow": "133000000", "dividendsPaid": null, "issuanceOfDebt": "465000000", "issuanceOfStock": "3000000", "repaymentOfDebt": "-619000000", "fiscalDateEnding": "2024-01-31", "operatingCashflow": "389000000", "repurchaseOfStock": "-125000000", "capitalExpenditures": "-256000000" } }, "revenue": 6182000000, "cost_of_revenue": 3940000000, "gross_profit": 2242000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 246000000, "depreciation_amortisation": 284000000, "ebitda": 530000000, "interest_expense": 99000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 109000000, "net_income_continuing_ops": null, "net_income_to_common": 109000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 270000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1533000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 4600000000, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1614000000, "long_term_debt": 1120000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2703000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 417000000, "shares_outstanding": 78000000, "operating_cash_flow": 389000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -256000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -125000000, "shares_issued": 3000000, "net_debt_issued": -154000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 133000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "530000000", "netIncome": "109000000", "grossProfit": "2242000000", "totalRevenue": "6182000000", "costOfRevenue": "3940000000", "interestExpense": "99000000", "operatingIncome": "246000000", "fiscalDateEnding": "2024-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "284000000" }, "balance": { "totalDebt": "2703000000", "totalAssets": "4600000000", "longTermDebt": "1120000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2024-01-31", "totalLiabilities": null, "sharesOutstanding": "78000000", "totalCurrentAssets": "1533000000", "totalShareholderEquity": "417000000", "totalCurrentLiabilities": "1614000000", "cashAndShortTermInvestments": "270000000" }, "cashflow": { "freeCashFlow": "133000000", "dividendsPaid": null, "issuanceOfDebt": "465000000", "issuanceOfStock": "3000000", "repaymentOfDebt": "-619000000", "fiscalDateEnding": "2024-01-31", "operatingCashflow": "389000000", "repurchaseOfStock": "-125000000", "capitalExpenditures": "-256000000" } } }, { "period_end_date": "2023-01-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "income_statement": { "revenue": 6344000000, "cost_of_revenue": 4086000000, "gross_profit": 2258000000, "ebit": 478000000, "ebitda": 751000000, "pretax_income": null, "tax_provision": null, "net_income": 348000000, "net_income_to_common": 348000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 427000000, "total_current_assets": 1737000000, "total_assets": 4711000000, "short_term_debt": 4000000, "long_term_debt": 1271000000, "total_debt": 2786000000, "total_liabilities": null, "total_equity": 383000000, "shares_outstanding": 80000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 437000000, "capital_expenditure": -164000000, "free_cash_flow": 273000000, "dividends_paid": null, "share_repurchases": -250000000, "shares_issued": 5000000, "net_debt_issued": 291000000 }, "complete_fields": { "id": 351248, "ticker_id": 4280, "period_end_date": "2023-01-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "751000000", "netIncome": "348000000", "grossProfit": "2258000000", "totalRevenue": "6344000000", "costOfRevenue": "4086000000", "interestExpense": "60000000", "operatingIncome": "478000000", "fiscalDateEnding": "2023-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "274000000" }, "balance": { "totalDebt": "2786000000", "totalAssets": "4711000000", "longTermDebt": "1271000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2023-01-31", "totalLiabilities": null, "sharesOutstanding": "80000000", "totalCurrentAssets": "1737000000", "totalShareholderEquity": "383000000", "totalCurrentLiabilities": "1579000000", "cashAndShortTermInvestments": "427000000" }, "cashflow": { "freeCashFlow": "273000000", "dividendsPaid": null, "issuanceOfDebt": "295000000", "issuanceOfStock": "5000000", "repaymentOfDebt": "-4000000", "fiscalDateEnding": "2023-01-31", "operatingCashflow": "437000000", "repurchaseOfStock": "-250000000", "capitalExpenditures": "-164000000" } }, "revenue": 6344000000, "cost_of_revenue": 4086000000, "gross_profit": 2258000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 478000000, "depreciation_amortisation": 274000000, "ebitda": 751000000, "interest_expense": 60000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 348000000, "net_income_continuing_ops": null, "net_income_to_common": 348000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 427000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1737000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 4711000000, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1579000000, "long_term_debt": 1271000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2786000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 383000000, "shares_outstanding": 80000000, "operating_cash_flow": 437000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -164000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": -250000000, "shares_issued": 5000000, "net_debt_issued": 291000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 273000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "751000000", "netIncome": "348000000", "grossProfit": "2258000000", "totalRevenue": "6344000000", "costOfRevenue": "4086000000", "interestExpense": "60000000", "operatingIncome": "478000000", "fiscalDateEnding": "2023-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "274000000" }, "balance": { "totalDebt": "2786000000", "totalAssets": "4711000000", "longTermDebt": "1271000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2023-01-31", "totalLiabilities": null, "sharesOutstanding": "80000000", "totalCurrentAssets": "1737000000", "totalShareholderEquity": "383000000", "totalCurrentLiabilities": "1579000000", "cashAndShortTermInvestments": "427000000" }, "cashflow": { "freeCashFlow": "273000000", "dividendsPaid": null, "issuanceOfDebt": "295000000", "issuanceOfStock": "5000000", "repaymentOfDebt": "-4000000", "fiscalDateEnding": "2023-01-31", "operatingCashflow": "437000000", "repurchaseOfStock": "-250000000", "capitalExpenditures": "-164000000" } } }, { "period_end_date": "2022-01-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "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 }, "complete_fields": { "id": 351249, "ticker_id": 4280, "period_end_date": "2022-01-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2022-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2022-01-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-01-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2022-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2022-01-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-01-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "income_statement": { "revenue": 2269000000, "cost_of_revenue": 1414000000, "gross_profit": 855000000, "ebit": 229000000, "ebitda": 285000000, "pretax_income": null, "tax_provision": null, "net_income": 184000000, "net_income_to_common": 184000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 518000000, "total_current_assets": 1883000000, "total_assets": 5013000000, "short_term_debt": 4000000, "long_term_debt": 971000000, "total_debt": 2846000000, "total_liabilities": null, "total_equity": 856000000, "shares_outstanding": 80268924, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 673000000, "capital_expenditure": -24000000, "free_cash_flow": 649000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": -376000000 }, "complete_fields": { "id": 351239, "ticker_id": 4280, "period_end_date": "2026-01-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "285000000", "netIncome": "184000000", "grossProfit": "855000000", "totalRevenue": "2269000000", "costOfRevenue": "1414000000", "interestExpense": "17000000", "operatingIncome": "229000000", "fiscalDateEnding": "2026-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "53000000" }, "balance": { "totalDebt": "2846000000", "totalAssets": "5013000000", "longTermDebt": "971000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2026-01-31", "totalLiabilities": null, "sharesOutstanding": "80268924", "totalCurrentAssets": "1883000000", "totalShareholderEquity": "856000000", "totalCurrentLiabilities": "1507000000", "cashAndShortTermInvestments": "518000000" }, "cashflow": { "freeCashFlow": "649000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "2000000", "repaymentOfDebt": "-376000000", "fiscalDateEnding": "2026-01-31", "operatingCashflow": "673000000", "repurchaseOfStock": null, "capitalExpenditures": "-24000000" } }, "revenue": 2269000000, "cost_of_revenue": 1414000000, "gross_profit": 855000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 229000000, "depreciation_amortisation": 53000000, "ebitda": 285000000, "interest_expense": 17000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 184000000, "net_income_continuing_ops": null, "net_income_to_common": 184000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 518000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1883000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 5013000000, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1507000000, "long_term_debt": 971000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2846000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 856000000, "shares_outstanding": 80268924, "operating_cash_flow": 673000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -24000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 2000000, "net_debt_issued": -376000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 649000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "285000000", "netIncome": "184000000", "grossProfit": "855000000", "totalRevenue": "2269000000", "costOfRevenue": "1414000000", "interestExpense": "17000000", "operatingIncome": "229000000", "fiscalDateEnding": "2026-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "53000000" }, "balance": { "totalDebt": "2846000000", "totalAssets": "5013000000", "longTermDebt": "971000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2026-01-31", "totalLiabilities": null, "sharesOutstanding": "80268924", "totalCurrentAssets": "1883000000", "totalShareholderEquity": "856000000", "totalCurrentLiabilities": "1507000000", "cashAndShortTermInvestments": "518000000" }, "cashflow": { "freeCashFlow": "649000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "2000000", "repaymentOfDebt": "-376000000", "fiscalDateEnding": "2026-01-31", "operatingCashflow": "673000000", "repurchaseOfStock": null, "capitalExpenditures": "-24000000" } } }, { "period_end_date": "2025-10-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "income_statement": { "revenue": 1472000000, "cost_of_revenue": 936000000, "gross_profit": 536000000, "ebit": -19000000, "ebitda": 41000000, "pretax_income": null, "tax_provision": null, "net_income": -37000000, "net_income_to_common": -37000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249000000, "total_current_assets": 1945000000, "total_assets": 5134000000, "short_term_debt": 4000000, "long_term_debt": 1347000000, "total_debt": 3186000000, "total_liabilities": null, "total_equity": 653000000, "shares_outstanding": 80164485, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -180000000, "capital_expenditure": -52000000, "free_cash_flow": -232000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1000000, "net_debt_issued": 299000000 }, "complete_fields": { "id": 351241, "ticker_id": 4280, "period_end_date": "2025-10-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "41000000", "netIncome": "-37000000", "grossProfit": "536000000", "totalRevenue": "1472000000", "costOfRevenue": "936000000", "interestExpense": "18000000", "operatingIncome": "-19000000", "fiscalDateEnding": "2025-10-31", "researchAndDevelopment": null, "depreciationAndAmortization": "60000000" }, "balance": { "totalDebt": "3186000000", "totalAssets": "5134000000", "longTermDebt": "1347000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2025-10-31", "totalLiabilities": null, "sharesOutstanding": "80164485", "totalCurrentAssets": "1945000000", "totalShareholderEquity": "653000000", "totalCurrentLiabilities": "1491000000", "cashAndShortTermInvestments": "249000000" }, "cashflow": { "freeCashFlow": "-232000000", "dividendsPaid": null, "issuanceOfDebt": "300000000", "issuanceOfStock": "1000000", "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2025-10-31", "operatingCashflow": "-180000000", "repurchaseOfStock": null, "capitalExpenditures": "-52000000" } }, "revenue": 1472000000, "cost_of_revenue": 936000000, "gross_profit": 536000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19000000, "depreciation_amortisation": 60000000, "ebitda": 41000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -37000000, "net_income_continuing_ops": null, "net_income_to_common": -37000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1945000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 5134000000, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1491000000, "long_term_debt": 1347000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 3186000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 653000000, "shares_outstanding": 80164485, "operating_cash_flow": -180000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -52000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1000000, "net_debt_issued": 299000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -232000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "41000000", "netIncome": "-37000000", "grossProfit": "536000000", "totalRevenue": "1472000000", "costOfRevenue": "936000000", "interestExpense": "18000000", "operatingIncome": "-19000000", "fiscalDateEnding": "2025-10-31", "researchAndDevelopment": null, "depreciationAndAmortization": "60000000" }, "balance": { "totalDebt": "3186000000", "totalAssets": "5134000000", "longTermDebt": "1347000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2025-10-31", "totalLiabilities": null, "sharesOutstanding": "80164485", "totalCurrentAssets": "1945000000", "totalShareholderEquity": "653000000", "totalCurrentLiabilities": "1491000000", "cashAndShortTermInvestments": "249000000" }, "cashflow": { "freeCashFlow": "-232000000", "dividendsPaid": null, "issuanceOfDebt": "300000000", "issuanceOfStock": "1000000", "repaymentOfDebt": "-1000000", "fiscalDateEnding": "2025-10-31", "operatingCashflow": "-180000000", "repurchaseOfStock": null, "capitalExpenditures": "-52000000" } } }, { "period_end_date": "2025-07-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "income_statement": { "revenue": 1459000000, "cost_of_revenue": 940000000, "gross_profit": 519000000, "ebit": 41000000, "ebitda": 105000000, "pretax_income": null, "tax_provision": null, "net_income": 16000000, "net_income_to_common": 16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188000000, "total_current_assets": 1539000000, "total_assets": 4755000000, "short_term_debt": 4000000, "long_term_debt": 1048000000, "total_debt": 2874000000, "total_liabilities": null, "total_equity": 680000000, "shares_outstanding": 79852504, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 156000000, "capital_expenditure": -68000000, "free_cash_flow": 88000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -31000000 }, "complete_fields": { "id": 351242, "ticker_id": 4280, "period_end_date": "2025-07-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "105000000", "netIncome": "16000000", "grossProfit": "519000000", "totalRevenue": "1459000000", "costOfRevenue": "940000000", "interestExpense": "18000000", "operatingIncome": "41000000", "fiscalDateEnding": "2025-07-31", "researchAndDevelopment": null, "depreciationAndAmortization": "63000000" }, "balance": { "totalDebt": "2874000000", "totalAssets": "4755000000", "longTermDebt": "1048000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2025-07-31", "totalLiabilities": null, "sharesOutstanding": "79852504", "totalCurrentAssets": "1539000000", "totalShareholderEquity": "680000000", "totalCurrentLiabilities": "1345000000", "cashAndShortTermInvestments": "188000000" }, "cashflow": { "freeCashFlow": "88000000", "dividendsPaid": null, "issuanceOfDebt": "85000000", "issuanceOfStock": null, "repaymentOfDebt": "-116000000", "fiscalDateEnding": "2025-07-31", "operatingCashflow": "156000000", "repurchaseOfStock": null, "capitalExpenditures": "-68000000" } }, "revenue": 1459000000, "cost_of_revenue": 940000000, "gross_profit": 519000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41000000, "depreciation_amortisation": 63000000, "ebitda": 105000000, "interest_expense": 18000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 16000000, "net_income_continuing_ops": null, "net_income_to_common": 16000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1539000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 4755000000, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1345000000, "long_term_debt": 1048000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2874000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 680000000, "shares_outstanding": 79852504, "operating_cash_flow": 156000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -68000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -31000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 88000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "105000000", "netIncome": "16000000", "grossProfit": "519000000", "totalRevenue": "1459000000", "costOfRevenue": "940000000", "interestExpense": "18000000", "operatingIncome": "41000000", "fiscalDateEnding": "2025-07-31", "researchAndDevelopment": null, "depreciationAndAmortization": "63000000" }, "balance": { "totalDebt": "2874000000", "totalAssets": "4755000000", "longTermDebt": "1048000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2025-07-31", "totalLiabilities": null, "sharesOutstanding": "79852504", "totalCurrentAssets": "1539000000", "totalShareholderEquity": "680000000", "totalCurrentLiabilities": "1345000000", "cashAndShortTermInvestments": "188000000" }, "cashflow": { "freeCashFlow": "88000000", "dividendsPaid": null, "issuanceOfDebt": "85000000", "issuanceOfStock": null, "repaymentOfDebt": "-116000000", "fiscalDateEnding": "2025-07-31", "operatingCashflow": "156000000", "repurchaseOfStock": null, "capitalExpenditures": "-68000000" } } }, { "period_end_date": "2025-04-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "income_statement": { "revenue": 1353000000, "cost_of_revenue": 879000000, "gross_profit": 474000000, "ebit": 20000000, "ebitda": 85000000, "pretax_income": null, "tax_provision": null, "net_income": -2000000, "net_income_to_common": -2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138000000, "total_current_assets": 1455000000, "total_assets": 4580000000, "short_term_debt": 4000000, "long_term_debt": 1078000000, "total_debt": 2824000000, "total_liabilities": null, "total_equity": 645000000, "shares_outstanding": 79838968, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -150000000, "capital_expenditure": -43000000, "free_cash_flow": -193000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 104000000 }, "complete_fields": { "id": 351243, "ticker_id": 4280, "period_end_date": "2025-04-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "85000000", "netIncome": "-2000000", "grossProfit": "474000000", "totalRevenue": "1353000000", "costOfRevenue": "879000000", "interestExpense": "17000000", "operatingIncome": "20000000", "fiscalDateEnding": "2025-04-30", "researchAndDevelopment": null, "depreciationAndAmortization": "62000000" }, "balance": { "totalDebt": "2824000000", "totalAssets": "4580000000", "longTermDebt": "1078000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2025-04-30", "totalLiabilities": null, "sharesOutstanding": "79838968", "totalCurrentAssets": "1455000000", "totalShareholderEquity": "645000000", "totalCurrentLiabilities": "1256000000", "cashAndShortTermInvestments": "138000000" }, "cashflow": { "freeCashFlow": "-193000000", "dividendsPaid": null, "issuanceOfDebt": "160000000", "issuanceOfStock": null, "repaymentOfDebt": "-56000000", "fiscalDateEnding": "2025-04-30", "operatingCashflow": "-150000000", "repurchaseOfStock": null, "capitalExpenditures": "-43000000" } }, "revenue": 1353000000, "cost_of_revenue": 879000000, "gross_profit": 474000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20000000, "depreciation_amortisation": 62000000, "ebitda": 85000000, "interest_expense": 17000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -2000000, "net_income_continuing_ops": null, "net_income_to_common": -2000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1455000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 4580000000, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1256000000, "long_term_debt": 1078000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2824000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 645000000, "shares_outstanding": 79838968, "operating_cash_flow": -150000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -43000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 104000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -193000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "85000000", "netIncome": "-2000000", "grossProfit": "474000000", "totalRevenue": "1353000000", "costOfRevenue": "879000000", "interestExpense": "17000000", "operatingIncome": "20000000", "fiscalDateEnding": "2025-04-30", "researchAndDevelopment": null, "depreciationAndAmortization": "62000000" }, "balance": { "totalDebt": "2824000000", "totalAssets": "4580000000", "longTermDebt": "1078000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2025-04-30", "totalLiabilities": null, "sharesOutstanding": "79838968", "totalCurrentAssets": "1455000000", "totalShareholderEquity": "645000000", "totalCurrentLiabilities": "1256000000", "cashAndShortTermInvestments": "138000000" }, "cashflow": { "freeCashFlow": "-193000000", "dividendsPaid": null, "issuanceOfDebt": "160000000", "issuanceOfStock": null, "repaymentOfDebt": "-56000000", "fiscalDateEnding": "2025-04-30", "operatingCashflow": "-150000000", "repurchaseOfStock": null, "capitalExpenditures": "-43000000" } } }, { "period_end_date": "2025-01-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "income_statement": { "revenue": 2106000000, "cost_of_revenue": 1293000000, "gross_profit": 813000000, "ebit": 268000000, "ebitda": 330000000, "pretax_income": null, "tax_provision": null, "net_income": 193000000, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227000000, "total_current_assets": 1441000000, "total_assets": 4532000000, "short_term_debt": 4000000, "long_term_debt": 973000000, "total_debt": 2698000000, "total_liabilities": null, "total_equity": 640000000, "shares_outstanding": 79000000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 674000000, "capital_expenditure": -28000000, "free_cash_flow": 646000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 5000000, "net_debt_issued": -441000000 }, "complete_fields": { "id": 351244, "ticker_id": 4280, "period_end_date": "2025-01-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "330000000", "netIncome": "193000000", "grossProfit": "813000000", "totalRevenue": "2106000000", "costOfRevenue": "1293000000", "interestExpense": "20000000", "operatingIncome": "268000000", "fiscalDateEnding": "2025-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "66000000" }, "balance": { "totalDebt": "2698000000", "totalAssets": "4532000000", "longTermDebt": "973000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2025-01-31", "totalLiabilities": null, "sharesOutstanding": "79000000", "totalCurrentAssets": "1441000000", "totalShareholderEquity": "640000000", "totalCurrentLiabilities": "1375000000", "cashAndShortTermInvestments": "227000000" }, "cashflow": { "freeCashFlow": "646000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "5000000", "repaymentOfDebt": "-441000000", "fiscalDateEnding": "2025-01-31", "operatingCashflow": "674000000", "repurchaseOfStock": "0", "capitalExpenditures": "-28000000" } }, "revenue": 2106000000, "cost_of_revenue": 1293000000, "gross_profit": 813000000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 268000000, "depreciation_amortisation": 66000000, "ebitda": 330000000, "interest_expense": 20000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 193000000, "net_income_continuing_ops": null, "net_income_to_common": 193000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227000000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1441000000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 4532000000, "short_term_debt": 4000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1375000000, "long_term_debt": 973000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 2698000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 640000000, "shares_outstanding": 79000000, "operating_cash_flow": 674000000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -28000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 5000000, "net_debt_issued": -441000000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 646000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "330000000", "netIncome": "193000000", "grossProfit": "813000000", "totalRevenue": "2106000000", "costOfRevenue": "1293000000", "interestExpense": "20000000", "operatingIncome": "268000000", "fiscalDateEnding": "2025-01-31", "researchAndDevelopment": null, "depreciationAndAmortization": "66000000" }, "balance": { "totalDebt": "2698000000", "totalAssets": "4532000000", "longTermDebt": "973000000", "shortTermDebt": "4000000", "fiscalDateEnding": "2025-01-31", "totalLiabilities": null, "sharesOutstanding": "79000000", "totalCurrentAssets": "1441000000", "totalShareholderEquity": "640000000", "totalCurrentLiabilities": "1375000000", "cashAndShortTermInvestments": "227000000" }, "cashflow": { "freeCashFlow": "646000000", "dividendsPaid": null, "issuanceOfDebt": "0", "issuanceOfStock": "5000000", "repaymentOfDebt": "-441000000", "fiscalDateEnding": "2025-01-31", "operatingCashflow": "674000000", "repurchaseOfStock": "0", "capitalExpenditures": "-28000000" } } }, { "period_end_date": "2024-10-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null }, "complete_fields": { "id": 351246, "ticker_id": 4280, "period_end_date": "2024-10-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "USD", "fetched_at": "2026-06-07T03:50:49.290504+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-10-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-10-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-10-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": "0", "repaymentOfDebt": null, "fiscalDateEnding": "2024-10-31", "operatingCashflow": null, "repurchaseOfStock": "0", "capitalExpenditures": null } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 6, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2026-01-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }