{ "ticker": { "uuid": "43be367d-7276-4894-9da4-7a6d39a7e334", "symbol": "EGO", "name": "Eldorado Gold Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/43be367d-7276-4894-9da4-7a6d39a7e334/", "api_url": "https://sharemaestro.com/factors/api/tickers/43be367d-7276-4894-9da4-7a6d39a7e334/" }, "latest_snapshot": { "ticker": { "uuid": "43be367d-7276-4894-9da4-7a6d39a7e334", "symbol": "EGO", "name": "Eldorado Gold Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Gold", "page_url": "https://sharemaestro.com/factors/ticker/43be367d-7276-4894-9da4-7a6d39a7e334/", "api_url": "https://sharemaestro.com/factors/api/tickers/43be367d-7276-4894-9da4-7a6d39a7e334/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.94, "value": 0.8, "quality": 0.83, "momentum": 0.86, "coverage": 1, "confidence": 0.958, "delta": 2 }, "headline_factors": { "price": 31.88, "market_cap": 8305885448.4, "pe_ratio": 14.4623, "earnings_yield": 0.0867, "ebitda_to_ev": 0.1155, "shareholder_yield": 0.0399, "roe": 0.133, "piotroski_f_score": 6, "momentum_12_1": 0.5208, "volatility_252d": 0.5953 }, "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": 14.4623, "ev_ebitda": 8.655, "earnings_yield": 0.0867, "fcf_yield": 0.1923, "shareholder_yield": 0.0399 }, "quality": { "roe": 0.133, "roic": 0.1224, "gross_margin": 0.4944, "fcf_margin": 0.8578, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.4095, "eps_growth_1y": 0.7514, "fcf_growth_1y": 0.314 }, "momentum": { "price_return_12m": 0.5461, "momentum_12_1": 0.5208, "relative_strength": 0.3777 }, "scores": { "value_percentile": 0.8, "quality_percentile": 0.83, "momentum_percentile": 0.86, "growth_composite": 2, "yield_composite": 69, "overall_composite": 6, "os_score": 0.94, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 29.59, "os": 0.95, "value": 0.82, "quality": 0.85, "momentum": 0.83, "confidence": 1, "coverage": 1, "pe_ratio": 13.4234, "earnings_yield": 0.0929, "shareholder_yield": 0.043, "roe": 0.133, "momentum_12_1": 0.6188 }, { "week_end_date": "2026-06-14", "price": 30.66, "os": 0.95, "value": 0.81, "quality": 0.85, "momentum": 0.86, "confidence": 1, "coverage": 1, "pe_ratio": 13.9088, "earnings_yield": 0.0899, "shareholder_yield": 0.0415, "roe": 0.133, "momentum_12_1": 0.4777 }, { "week_end_date": "2026-06-21", "price": 33.05, "os": 0.94, "value": 0.77, "quality": 0.86, "momentum": 0.84, "confidence": 1, "coverage": 1, "pe_ratio": 14.993, "earnings_yield": 0.0838, "shareholder_yield": 0.0385, "roe": 0.133, "momentum_12_1": 0.507 }, { "week_end_date": "2026-06-28", "price": 31.36, "os": 0.96, "value": 0.8, "quality": 0.84, "momentum": 0.94, "confidence": 1, "coverage": 1, "pe_ratio": 14.2264, "earnings_yield": 0.088, "shareholder_yield": 0.0406, "roe": 0.133, "momentum_12_1": 0.7053 }, { "week_end_date": "2026-07-05", "price": 33.68, "os": 0.94, "value": 0.77, "quality": 0.83, "momentum": 0.86, "confidence": 0.991, "coverage": 1, "pe_ratio": 15.2788, "earnings_yield": 0.0823, "shareholder_yield": 0.0378, "roe": 0.133, "momentum_12_1": 0.4302 }, { "week_end_date": "2026-07-12", "price": 30.24, "os": 0.94, "value": 0.82, "quality": 0.85, "momentum": 0.77, "confidence": 0.98, "coverage": 1, "pe_ratio": 13.7183, "earnings_yield": 0.091, "shareholder_yield": 0.0421, "roe": 0.133, "momentum_12_1": 0.5029 }, { "week_end_date": "2026-07-19", "price": 27.95, "os": 0.96, "value": 0.86, "quality": 0.83, "momentum": 0.84, "confidence": 0.969, "coverage": 1, "pe_ratio": 12.6794, "earnings_yield": 0.0979, "shareholder_yield": 0.0455, "roe": 0.133, "momentum_12_1": 0.6799 }, { "week_end_date": "2026-07-26", "price": 31.88, "os": 0.94, "value": 0.8, "quality": 0.83, "momentum": 0.86, "confidence": 0.958, "coverage": 1, "pe_ratio": 14.4623, "earnings_yield": 0.0867, "shareholder_yield": 0.0399, "roe": 0.133, "momentum_12_1": 0.5208 } ], "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": 1850696044, "cost_of_revenue": 1020200905, "gross_profit": 830495139, "ebit": 582002989, "ebitda": 853086813, "pretax_income": 553845559, "tax_provision": 22454312, "net_income": 516136804, "net_income_to_common": 516136804, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867773902, "total_current_assets": 1445149250, "total_assets": 6715054328, "short_term_debt": 53893742, "long_term_debt": 1227084000, "total_debt": 1295863421, "total_liabilities": 2439769889, "total_equity": 4271501335, "shares_outstanding": 205412243, "goodwill_and_intangibles": 92422498 }, "cash_flow": { "operating_cash_flow": 686121278, "capital_expenditure": 881528126, "free_cash_flow": 1567649404, "dividends_paid": 0, "share_repurchases": -214868000, "shares_issued": 8853000, "net_debt_issued": 294819000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1850696044, "cost_of_revenue": 1020200905, "gross_profit": 830495139, "ebit": 582002989, "ebitda": 853086813, "pretax_income": 553845559, "tax_provision": 22454312, "net_income": 516136804, "net_income_to_common": 516136804, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867773902, "total_current_assets": 1445149250, "total_assets": 6715054328, "short_term_debt": 53893742, "long_term_debt": 1227084000, "total_debt": 1295863421, "total_liabilities": 2439769889, "total_equity": 4271501335, "shares_outstanding": 205412243, "goodwill_and_intangibles": 92422498 }, "cash_flow": { "operating_cash_flow": 686121278, "capital_expenditure": 881528126, "free_cash_flow": 1567649404, "dividends_paid": 0, "share_repurchases": -214868000, "shares_issued": 8853000, "net_debt_issued": 294819000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1850696044, "cost_of_revenue": 1020200905, "gross_profit": 830495139, "ebit": 582002989, "ebitda": 853086813, "pretax_income": 553845559, "tax_provision": 22454312, "net_income": 516136804, "net_income_to_common": 516136804, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867773902, "total_current_assets": 1445149250, "total_assets": 6715054328, "short_term_debt": 53893742, "long_term_debt": 1227084000, "total_debt": 1295863421, "total_liabilities": 2439769889, "total_equity": 4271501335, "shares_outstanding": 205412243, "goodwill_and_intangibles": 92422498 }, "cash_flow": { "operating_cash_flow": 686121278, "capital_expenditure": 881528126, "free_cash_flow": 1567649404, "dividends_paid": 0, "share_repurchases": -214868000, "shares_issued": 8853000, "net_debt_issued": 294819000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1850696044, "cost_of_revenue": 1020200905, "gross_profit": 830495139, "ebit": 582002989, "ebitda": 853086813, "pretax_income": 553845559, "tax_provision": 22454312, "net_income": 516136804, "net_income_to_common": 516136804, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867773902, "total_current_assets": 1445149250, "total_assets": 6715054328, "short_term_debt": 53893742, "long_term_debt": 1227084000, "total_debt": 1295863421, "total_liabilities": 2439769889, "total_equity": 4271501335, "shares_outstanding": 205412243, "goodwill_and_intangibles": 92422498 }, "cash_flow": { "operating_cash_flow": 686121278, "capital_expenditure": 881528126, "free_cash_flow": 1567649404, "dividends_paid": 0, "share_repurchases": -214868000, "shares_issued": 8853000, "net_debt_issued": 294819000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1850696044, "cost_of_revenue": 1020200905, "gross_profit": 830495139, "ebit": 582002989, "ebitda": 853086813, "pretax_income": 553845559, "tax_provision": 22454312, "net_income": 516136804, "net_income_to_common": 516136804, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867773902, "total_current_assets": 1445149250, "total_assets": 6715054328, "short_term_debt": 53893742, "long_term_debt": 1227084000, "total_debt": 1295863421, "total_liabilities": 2439769889, "total_equity": 4271501335, "shares_outstanding": 205412243, "goodwill_and_intangibles": 92422498 }, "cash_flow": { "operating_cash_flow": 686121278, "capital_expenditure": 881528126, "free_cash_flow": 1567649404, "dividends_paid": 0, "share_repurchases": -214868000, "shares_issued": 8853000, "net_debt_issued": 294819000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1850696044, "cost_of_revenue": 1020200905, "gross_profit": 830495139, "ebit": 582002989, "ebitda": 853086813, "pretax_income": 553845559, "tax_provision": 22454312, "net_income": 516136804, "net_income_to_common": 516136804, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867773902, "total_current_assets": 1445149250, "total_assets": 6715054328, "short_term_debt": 53893742, "long_term_debt": 1227084000, "total_debt": 1295863421, "total_liabilities": 2439769889, "total_equity": 4271501335, "shares_outstanding": 205412243, "goodwill_and_intangibles": 92422498 }, "cash_flow": { "operating_cash_flow": 686121278, "capital_expenditure": 881528126, "free_cash_flow": 1567649404, "dividends_paid": 0, "share_repurchases": -214868000, "shares_issued": 8853000, "net_debt_issued": 294819000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1850696044, "cost_of_revenue": 1020200905, "gross_profit": 830495139, "ebit": 767487126, "ebitda": 1038570950, "pretax_income": 553845559, "tax_provision": 22454312, "net_income": 516136804, "net_income_to_common": 516136804, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867773902, "total_current_assets": 1445149250, "total_assets": 6715054328, "short_term_debt": 53893742, "long_term_debt": 1227084000, "total_debt": 1295863421, "total_liabilities": 2439769889, "total_equity": 4271501335, "shares_outstanding": 205412243, "goodwill_and_intangibles": 92422498 }, "cash_flow": { "operating_cash_flow": 686121278, "capital_expenditure": 881528126, "free_cash_flow": 1567649404, "dividends_paid": 0, "share_repurchases": -214868000, "shares_issued": 8853000, "net_debt_issued": 294819000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1322581000, "cost_of_revenue": 575427000, "gross_profit": 747154000, "ebit": 415351000, "ebitda": 670493000, "pretax_income": 435394000, "tax_provision": 134758000, "net_income": 289121000, "net_income_to_common": 289121000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 856797000, "total_current_assets": 1482138000, "total_assets": 5835593000, "short_term_debt": 4698289, "long_term_debt": 923000000, "total_debt": 937723000, "total_liabilities": 1947146000, "total_equity": 3896590000, "shares_outstanding": 205542000, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 595316067, "capital_expenditure": 570468270, "free_cash_flow": 1165784337, "dividends_paid": 0, "share_repurchases": -1962000, "shares_issued": 14112000, "net_debt_issued": 314840000 } } ], "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": 532428000, "cost_of_revenue": 242207000, "gross_profit": 290221000, "ebit": 253457711, "ebitda": 307905711, "pretax_income": 246745000, "tax_provision": 111007000, "net_income": 136379000, "net_income_to_common": 136379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 629724000, "total_current_assets": 1190055000, "total_assets": 6700028000, "short_term_debt": 52507000, "long_term_debt": 1183839000, "total_debt": 1244078000, "total_liabilities": 2378691000, "total_equity": 4318365000, "shares_outstanding": 200873516, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 141393000, "capital_expenditure": 315973000, "free_cash_flow": 457366000, "dividends_paid": 14896000, "share_repurchases": -88387000, "shares_issued": 2034000, "net_debt_issued": -36972000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 532428000, "cost_of_revenue": 242207000, "gross_profit": 290221000, "ebit": 253457711, "ebitda": 307905711, "pretax_income": 246745000, "tax_provision": 111007000, "net_income": 136379000, "net_income_to_common": 136379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 629724000, "total_current_assets": 1190055000, "total_assets": 6700028000, "short_term_debt": 52507000, "long_term_debt": 1183839000, "total_debt": 1244078000, "total_liabilities": 2378691000, "total_equity": 4318365000, "shares_outstanding": 200873516, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 141393000, "capital_expenditure": 315973000, "free_cash_flow": 457366000, "dividends_paid": 14896000, "share_repurchases": -88387000, "shares_issued": 2034000, "net_debt_issued": -36972000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 532428000, "cost_of_revenue": 242207000, "gross_profit": 290221000, "ebit": 253457711, "ebitda": 307905711, "pretax_income": 246745000, "tax_provision": 111007000, "net_income": 136379000, "net_income_to_common": 136379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 629724000, "total_current_assets": 1190055000, "total_assets": 6700028000, "short_term_debt": 52507000, "long_term_debt": 1183839000, "total_debt": 1244078000, "total_liabilities": 2378691000, "total_equity": 4318365000, "shares_outstanding": 200873516, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 141393000, "capital_expenditure": 315973000, "free_cash_flow": 457366000, "dividends_paid": 14896000, "share_repurchases": -88387000, "shares_issued": 2034000, "net_debt_issued": -36972000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 532428000, "cost_of_revenue": 242207000, "gross_profit": 290221000, "ebit": 253457711, "ebitda": 307905711, "pretax_income": 246745000, "tax_provision": 111007000, "net_income": 136379000, "net_income_to_common": 136379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 629724000, "total_current_assets": 1190055000, "total_assets": 6700028000, "short_term_debt": 52507000, "long_term_debt": 1183839000, "total_debt": 1244078000, "total_liabilities": 2378691000, "total_equity": 4318365000, "shares_outstanding": 200873516, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 141393000, "capital_expenditure": 315973000, "free_cash_flow": 457366000, "dividends_paid": 14896000, "share_repurchases": -88387000, "shares_issued": 2034000, "net_debt_issued": -36972000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 532428000, "cost_of_revenue": 242207000, "gross_profit": 290221000, "ebit": 253457711, "ebitda": 307905711, "pretax_income": 246745000, "tax_provision": 111007000, "net_income": 136379000, "net_income_to_common": 136379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 629724000, "total_current_assets": 1190055000, "total_assets": 6700028000, "short_term_debt": 52507000, "long_term_debt": 1183839000, "total_debt": 1244078000, "total_liabilities": 2378691000, "total_equity": 4318365000, "shares_outstanding": 200873516, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 141393000, "capital_expenditure": 315973000, "free_cash_flow": 457366000, "dividends_paid": 14896000, "share_repurchases": -88387000, "shares_issued": 2034000, "net_debt_issued": -36972000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 532428000, "cost_of_revenue": 242207000, "gross_profit": 290221000, "ebit": 253457711, "ebitda": 307905711, "pretax_income": 246745000, "tax_provision": 111007000, "net_income": 136379000, "net_income_to_common": 136379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 629724000, "total_current_assets": 1190055000, "total_assets": 6700028000, "short_term_debt": 52507000, "long_term_debt": 1183839000, "total_debt": 1244078000, "total_liabilities": 2378691000, "total_equity": 4318365000, "shares_outstanding": 200873516, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 141393000, "capital_expenditure": 315973000, "free_cash_flow": 457366000, "dividends_paid": 14896000, "share_repurchases": -88387000, "shares_issued": 2034000, "net_debt_issued": -36972000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 532428000, "cost_of_revenue": 242207000, "gross_profit": 290221000, "ebit": 261427000, "ebitda": 315875000, "pretax_income": 246745000, "tax_provision": 111007000, "net_income": 136379000, "net_income_to_common": 136379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 629724000, "total_current_assets": 1190055000, "total_assets": 6700028000, "short_term_debt": 52507000, "long_term_debt": 1183839000, "total_debt": 1244078000, "total_liabilities": 2378691000, "total_equity": 4318365000, "shares_outstanding": 200873516, "goodwill_and_intangibles": 92591000 }, "cash_flow": { "operating_cash_flow": 141393000, "capital_expenditure": 315973000, "free_cash_flow": 457366000, "dividends_paid": 14896000, "share_repurchases": -88387000, "shares_issued": 2034000, "net_debt_issued": -36972000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 586031683, "cost_of_revenue": 297260093, "gross_profit": 288771589, "ebit": 230762412, "ebitda": 303473148, "pretax_income": 223121744, "tax_provision": -33036119, "net_income": 244520694, "net_income_to_common": 244520694, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867773902, "total_current_assets": 1445149250, "total_assets": 6715054328, "short_term_debt": 53893742, "long_term_debt": 1227084000, "total_debt": 1295863421, "total_liabilities": 2439769889, "total_equity": 4271501335, "shares_outstanding": 199720000, "goodwill_and_intangibles": 92422498 }, "cash_flow": { "operating_cash_flow": 267747158, "capital_expenditure": 267582644, "free_cash_flow": 535329802, "dividends_paid": 0, "share_repurchases": -83306000, "shares_issued": null, "net_debt_issued": 10432000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 586031683, "cost_of_revenue": 297260093, "gross_profit": 288771589, "ebit": 230762412, "ebitda": 303473148, "pretax_income": 223121744, "tax_provision": -33036119, "net_income": 244520694, "net_income_to_common": 244520694, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867773902, "total_current_assets": 1445149250, "total_assets": 6715054328, "short_term_debt": 53893742, "long_term_debt": 1227084000, "total_debt": 1295863421, "total_liabilities": 2439769889, "total_equity": 4271501335, "shares_outstanding": 199720000, "goodwill_and_intangibles": 92422498 }, "cash_flow": { "operating_cash_flow": 267747158, "capital_expenditure": 267582644, "free_cash_flow": 535329802, "dividends_paid": 0, "share_repurchases": -83306000, "shares_issued": null, "net_debt_issued": 10432000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 586031683, "cost_of_revenue": 297260093, "gross_profit": 288771589, "ebit": 230762412, "ebitda": 303473148, "pretax_income": 223121744, "tax_provision": -33036119, "net_income": 244520694, "net_income_to_common": 244520694, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867773902, "total_current_assets": 1445149250, "total_assets": 6715054328, "short_term_debt": 53893742, "long_term_debt": 1227084000, "total_debt": 1295863421, "total_liabilities": 2439769889, "total_equity": 4271501335, "shares_outstanding": 199720000, "goodwill_and_intangibles": 92422498 }, "cash_flow": { "operating_cash_flow": 267747158, "capital_expenditure": 267582644, "free_cash_flow": 535329802, "dividends_paid": 0, "share_repurchases": -83306000, "shares_issued": null, "net_debt_issued": 10432000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 586031683, "cost_of_revenue": 297260093, "gross_profit": 288771589, "ebit": 230762412, "ebitda": 303473148, "pretax_income": 223121744, "tax_provision": -33036119, "net_income": 244520694, "net_income_to_common": 244520694, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867773902, "total_current_assets": 1445149250, "total_assets": 6715054328, "short_term_debt": 53893742, "long_term_debt": 1227084000, "total_debt": 1295863421, "total_liabilities": 2439769889, "total_equity": 4271501335, "shares_outstanding": 199720000, "goodwill_and_intangibles": 92422498 }, "cash_flow": { "operating_cash_flow": 267747158, "capital_expenditure": 267582644, "free_cash_flow": 535329802, "dividends_paid": 0, "share_repurchases": -83306000, "shares_issued": null, "net_debt_issued": 10432000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 586031683, "cost_of_revenue": 297260093, "gross_profit": 288771589, "ebit": 230762412, "ebitda": 303473148, "pretax_income": 223121744, "tax_provision": -33036119, "net_income": 244520694, "net_income_to_common": 244520694, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867773902, "total_current_assets": 1445149250, "total_assets": 6715054328, "short_term_debt": 53893742, "long_term_debt": 1227084000, "total_debt": 1295863421, "total_liabilities": 2439769889, "total_equity": 4271501335, "shares_outstanding": 199720000, "goodwill_and_intangibles": 92422498 }, "cash_flow": { "operating_cash_flow": 267747158, "capital_expenditure": 267582644, "free_cash_flow": 535329802, "dividends_paid": 0, "share_repurchases": -83306000, "shares_issued": null, "net_debt_issued": 10432000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }