{ "ticker": { "uuid": "483aecb0-e855-4cbb-8247-f5be85ea657d", "symbol": "TME", "name": "Tencent Music Entertainment Group", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/483aecb0-e855-4cbb-8247-f5be85ea657d/", "api_url": "https://sharemaestro.com/factors/api/tickers/483aecb0-e855-4cbb-8247-f5be85ea657d/" }, "latest_snapshot": { "ticker": { "uuid": "483aecb0-e855-4cbb-8247-f5be85ea657d", "symbol": "TME", "name": "Tencent Music Entertainment Group", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/483aecb0-e855-4cbb-8247-f5be85ea657d/", "api_url": "https://sharemaestro.com/factors/api/tickers/483aecb0-e855-4cbb-8247-f5be85ea657d/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.88, "value": 0.99, "quality": 0.95, "momentum": 0.03, "coverage": 1, "confidence": 0.969, "delta": 0 }, "headline_factors": { "price": 9.12, "market_cap": 14931937584.96, "pe_ratio": 1.748, "earnings_yield": 3.1965, "ebitda_to_ev": 3.5588, "shareholder_yield": 0.0524, "roe": 0.1153, "piotroski_f_score": 8, "momentum_12_1": -0.582, "volatility_252d": 0.4311 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 1.748, "ev_ebitda": 0.281, "earnings_yield": 3.1965, "fcf_yield": 3.5064, "shareholder_yield": 0.0524 }, "quality": { "roe": 0.1153, "roic": 0.182, "gross_margin": 0.57, "fcf_margin": 0.4514, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.121, "eps_growth_1y": -0.1021, "fcf_growth_1y": 0.4069 }, "momentum": { "price_return_12m": -0.5633, "momentum_12_1": -0.582, "relative_strength": -0.7123 }, "scores": { "value_percentile": 0.99, "quality_percentile": 0.95, "momentum_percentile": 0.03, "growth_composite": 29, "yield_composite": 12, "overall_composite": 12, "os_score": 0.88, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.08, "os": 0.88, "value": 0.99, "quality": 0.95, "momentum": 0.05, "confidence": 1, "coverage": 1, "pe_ratio": 1.7404, "earnings_yield": 3.3068, "shareholder_yield": 0.0527, "roe": 0.1153, "momentum_12_1": -0.4721 }, { "week_end_date": "2026-06-14", "price": 9.22, "os": 0.9, "value": 0.99, "quality": 0.95, "momentum": 0.1, "confidence": 1, "coverage": 1, "pe_ratio": 1.7672, "earnings_yield": 3.1324, "shareholder_yield": 0.0519, "roe": 0.1153, "momentum_12_1": -0.5281 }, { "week_end_date": "2026-06-21", "price": 8.73, "os": 0.88, "value": 0.99, "quality": 0.95, "momentum": 0.03, "confidence": 1, "coverage": 1, "pe_ratio": 1.6733, "earnings_yield": 3.8413, "shareholder_yield": 0.0548, "roe": 0.1153, "momentum_12_1": -0.5108 }, { "week_end_date": "2026-06-28", "price": 8.39, "os": 0.9, "value": 0.99, "quality": 0.95, "momentum": 0.11, "confidence": 1, "coverage": 1, "pe_ratio": 1.6081, "earnings_yield": 4.5568, "shareholder_yield": 0.057, "roe": 0.1153, "momentum_12_1": -0.5046 }, { "week_end_date": "2026-07-05", "price": 8.63, "os": 0.89, "value": 0.99, "quality": 0.95, "momentum": 0.03, "confidence": 0.991, "coverage": 1, "pe_ratio": 1.6541, "earnings_yield": 4.0273, "shareholder_yield": 0.0554, "roe": 0.1153, "momentum_12_1": -0.5212 }, { "week_end_date": "2026-07-12", "price": 8.88, "os": 0.88, "value": 0.99, "quality": 0.95, "momentum": 0.01, "confidence": 0.98, "coverage": 1, "pe_ratio": 1.702, "earnings_yield": 3.5278, "shareholder_yield": 0.0539, "roe": 0.1153, "momentum_12_1": -0.5219 }, { "week_end_date": "2026-07-19", "price": 9.12, "os": 0.88, "value": 0.99, "quality": 0.95, "momentum": 0.03, "confidence": 0.969, "coverage": 1, "pe_ratio": 1.748, "earnings_yield": 3.1965, "shareholder_yield": 0.0524, "roe": 0.1153, "momentum_12_1": -0.582 } ], "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": 32902000000, "cost_of_revenue": 18367000000, "gross_profit": 14535000000, "ebit": 13399000000, "ebitda": 14774000000, "pretax_income": 13277000000, "tax_provision": 1924000000, "net_income": 11056000000, "net_income_to_common": 11056000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8490403000, "total_current_assets": 32478669000, "total_assets": 102587285000, "short_term_debt": 116074000, "long_term_debt": 3497000000, "total_debt": 3815428000, "total_liabilities": 19484400000, "total_equity": 80338126000, "shares_outstanding": 1554402000, "goodwill_and_intangibles": 23434914000 }, "cash_flow": { "operating_cash_flow": 10159454965, "capital_expenditure": 296690340, "free_cash_flow": 10456145305, "dividends_paid": 1927027980, "share_repurchases": -390000000, "shares_issued": 0, "net_debt_issued": -2255000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32902000000, "cost_of_revenue": 18367000000, "gross_profit": 14535000000, "ebit": 13399000000, "ebitda": 14774000000, "pretax_income": 13277000000, "tax_provision": 1924000000, "net_income": 11056000000, "net_income_to_common": 11056000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8490403000, "total_current_assets": 32478669000, "total_assets": 102587285000, "short_term_debt": 116074000, "long_term_debt": 3497000000, "total_debt": 3815428000, "total_liabilities": 19484400000, "total_equity": 80338126000, "shares_outstanding": 1554402000, "goodwill_and_intangibles": 23434914000 }, "cash_flow": { "operating_cash_flow": 10159454965, "capital_expenditure": 296690340, "free_cash_flow": 10456145305, "dividends_paid": 1927027980, "share_repurchases": -390000000, "shares_issued": 0, "net_debt_issued": -2255000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32902000000, "cost_of_revenue": 18367000000, "gross_profit": 14535000000, "ebit": 13399000000, "ebitda": 14774000000, "pretax_income": 13277000000, "tax_provision": 1924000000, "net_income": 11056000000, "net_income_to_common": 11056000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8490403000, "total_current_assets": 32478669000, "total_assets": 102587285000, "short_term_debt": 116074000, "long_term_debt": 3497000000, "total_debt": 3815428000, "total_liabilities": 19484400000, "total_equity": 80338126000, "shares_outstanding": 1554402000, "goodwill_and_intangibles": 23434914000 }, "cash_flow": { "operating_cash_flow": 10159454965, "capital_expenditure": 296690340, "free_cash_flow": 10456145305, "dividends_paid": 1927027980, "share_repurchases": -390000000, "shares_issued": 0, "net_debt_issued": -2255000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32902000000, "cost_of_revenue": 18367000000, "gross_profit": 14535000000, "ebit": 13399000000, "ebitda": 14774000000, "pretax_income": 13277000000, "tax_provision": 1924000000, "net_income": 11056000000, "net_income_to_common": 11056000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8490403000, "total_current_assets": 32478669000, "total_assets": 102587285000, "short_term_debt": 116074000, "long_term_debt": 3497000000, "total_debt": 3815428000, "total_liabilities": 19484400000, "total_equity": 80338126000, "shares_outstanding": 1554402000, "goodwill_and_intangibles": 23434914000 }, "cash_flow": { "operating_cash_flow": 10159454965, "capital_expenditure": 296690340, "free_cash_flow": 10456145305, "dividends_paid": 1927027980, "share_repurchases": -390000000, "shares_issued": 0, "net_debt_issued": -2255000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32902000000, "cost_of_revenue": 18367000000, "gross_profit": 14535000000, "ebit": 13399000000, "ebitda": 14774000000, "pretax_income": 13277000000, "tax_provision": 1924000000, "net_income": 11056000000, "net_income_to_common": 11056000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8490403000, "total_current_assets": 32478669000, "total_assets": 102587285000, "short_term_debt": 116074000, "long_term_debt": 3497000000, "total_debt": 3815428000, "total_liabilities": 19484400000, "total_equity": 80338126000, "shares_outstanding": 1554402000, "goodwill_and_intangibles": 23434914000 }, "cash_flow": { "operating_cash_flow": 10159454965, "capital_expenditure": 296690340, "free_cash_flow": 10456145305, "dividends_paid": 1927027980, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32902000000, "cost_of_revenue": 18367000000, "gross_profit": 14535000000, "ebit": 13399000000, "ebitda": 14774000000, "pretax_income": 13277000000, "tax_provision": 1924000000, "net_income": 11056000000, "net_income_to_common": 11056000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8490403000, "total_current_assets": 32478669000, "total_assets": 102587285000, "short_term_debt": 116074000, "long_term_debt": 3497000000, "total_debt": 3815428000, "total_liabilities": 19484400000, "total_equity": 80338126000, "shares_outstanding": 1554402000, "goodwill_and_intangibles": 23434914000 }, "cash_flow": { "operating_cash_flow": 10159454965, "capital_expenditure": 296690340, "free_cash_flow": 10456145305, "dividends_paid": 1927027980, "share_repurchases": -390000000, "shares_issued": 0, "net_debt_issued": -2255000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28401000000, "cost_of_revenue": 16376000000, "gross_profit": 12025000000, "ebit": 8836000000, "ebitda": 9814000000, "pretax_income": 8712000000, "tax_provision": 1603000000, "net_income": 6644000000, "net_income_to_common": 6644000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13164000000, "total_current_assets": 34544000000, "total_assets": 90444000000, "short_term_debt": 2260000000, "long_term_debt": 3572000000, "total_debt": 6051000000, "total_liabilities": 20718000000, "total_equity": 67863000000, "shares_outstanding": 1565431000, "goodwill_and_intangibles": 24060000000 }, "cash_flow": { "operating_cash_flow": 10275000000, "capital_expenditure": 1032000000, "free_cash_flow": 11307000000, "dividends_paid": 1508000000, "share_repurchases": -1925000000, "shares_issued": 0, "net_debt_issued": -134000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28401000000, "cost_of_revenue": 16376000000, "gross_profit": 12025000000, "ebit": 8836000000, "ebitda": 9814000000, "pretax_income": 8712000000, "tax_provision": 1603000000, "net_income": 6644000000, "net_income_to_common": 6644000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13164000000, "total_current_assets": 34544000000, "total_assets": 90444000000, "short_term_debt": 2260000000, "long_term_debt": 3572000000, "total_debt": 6051000000, "total_liabilities": 20718000000, "total_equity": 67863000000, "shares_outstanding": 1565431000, "goodwill_and_intangibles": 24060000000 }, "cash_flow": { "operating_cash_flow": 10275000000, "capital_expenditure": 1032000000, "free_cash_flow": 11307000000, "dividends_paid": 1508000000, "share_repurchases": -1925000000, "shares_issued": 0, "net_debt_issued": -134000000 } } ], "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": 7847250428, "cost_of_revenue": 4322696911, "gross_profit": 3524553517, "ebit": 2624033073, "ebitda": 2712494790, "pretax_income": 2578311288, "tax_provision": 454236025, "net_income": 2078353470, "net_income_to_common": 2078353470, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18362166000, "total_current_assets": 34537529000, "total_assets": 99478087000, "short_term_debt": 110585000, "long_term_debt": 4543000000, "total_debt": 4823917000, "total_liabilities": 22636144000, "total_equity": 74062363000, "shares_outstanding": 1555684984, "goodwill_and_intangibles": 23210989000 }, "cash_flow": { "operating_cash_flow": 2332000000, "capital_expenditure": 2338841046, "free_cash_flow": 4670841046, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7847250428, "cost_of_revenue": 4322696911, "gross_profit": 3524553517, "ebit": 2624033073, "ebitda": 2712494790, "pretax_income": 2578311288, "tax_provision": 454236025, "net_income": 2078353470, "net_income_to_common": 2078353470, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18362166000, "total_current_assets": 34537529000, "total_assets": 99478087000, "short_term_debt": 110585000, "long_term_debt": 4543000000, "total_debt": 4823917000, "total_liabilities": 22636144000, "total_equity": 74062363000, "shares_outstanding": 1555684984, "goodwill_and_intangibles": 23210989000 }, "cash_flow": { "operating_cash_flow": 2332000000, "capital_expenditure": 2338841046, "free_cash_flow": 4670841046, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7847250428, "cost_of_revenue": 4322696911, "gross_profit": 3524553517, "ebit": 2624033073, "ebitda": 2712494790, "pretax_income": 2578311288, "tax_provision": 454236025, "net_income": 2078353470, "net_income_to_common": 2078353470, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18362166000, "total_current_assets": 34537529000, "total_assets": 99478087000, "short_term_debt": 110585000, "long_term_debt": 4543000000, "total_debt": 4823917000, "total_liabilities": 22636144000, "total_equity": 74062363000, "shares_outstanding": 1555684984, "goodwill_and_intangibles": 23210989000 }, "cash_flow": { "operating_cash_flow": 2338841046, "capital_expenditure": 2338841046, "free_cash_flow": 4677682092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7847250428, "cost_of_revenue": 4322696911, "gross_profit": 3524553517, "ebit": 2624033073, "ebitda": 2712494790, "pretax_income": 2578311288, "tax_provision": 454236025, "net_income": 2078353470, "net_income_to_common": 2078353470, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18362166000, "total_current_assets": 34537529000, "total_assets": 99478087000, "short_term_debt": 110585000, "long_term_debt": 4543000000, "total_debt": 4823917000, "total_liabilities": 22636144000, "total_equity": 74062363000, "shares_outstanding": 1555684984, "goodwill_and_intangibles": 23210989000 }, "cash_flow": { "operating_cash_flow": 2338841046, "capital_expenditure": 2338841046, "free_cash_flow": 4677682092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7847250428, "cost_of_revenue": 4322696911, "gross_profit": 3524553517, "ebit": 2624033073, "ebitda": 2712494790, "pretax_income": 2578311288, "tax_provision": 454236025, "net_income": 2078353470, "net_income_to_common": 2078353470, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18362166000, "total_current_assets": 34537529000, "total_assets": 99478087000, "short_term_debt": 110585000, "long_term_debt": 4543000000, "total_debt": 4823917000, "total_liabilities": 22636144000, "total_equity": 74062363000, "shares_outstanding": 1555684984, "goodwill_and_intangibles": 23210989000 }, "cash_flow": { "operating_cash_flow": 2338841046, "capital_expenditure": 2338841046, "free_cash_flow": 4677682092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7847250428, "cost_of_revenue": 4322696911, "gross_profit": 3524553517, "ebit": 2320877738, "ebitda": 2409339455, "pretax_income": 2578311288, "tax_provision": 454236025, "net_income": 2078353470, "net_income_to_common": 2078353470, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 18362166000, "total_current_assets": 34537529000, "total_assets": 99478087000, "short_term_debt": 110585000, "long_term_debt": 4543000000, "total_debt": 4823917000, "total_liabilities": 22636144000, "total_equity": 74062363000, "shares_outstanding": 1555684984, "goodwill_and_intangibles": 23210989000 }, "cash_flow": { "operating_cash_flow": 2338841046, "capital_expenditure": 2338841046, "free_cash_flow": 4677682092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7744591000, "cost_of_revenue": 175513000, "gross_profit": 7569078000, "ebit": 5289922000, "ebitda": 6358960554, "pretax_income": 2410270000, "tax_provision": 433581000, "net_income": 1901781000, "net_income_to_common": 1901781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8490403000, "total_current_assets": 32478669000, "total_assets": 102587285000, "short_term_debt": 116074000, "long_term_debt": 3497000000, "total_debt": 3815428000, "total_liabilities": 19484400000, "total_equity": 80338126000, "shares_outstanding": 1554402000, "goodwill_and_intangibles": 23434914000 }, "cash_flow": { "operating_cash_flow": 2338841046, "capital_expenditure": 2338841046, "free_cash_flow": 4677682092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7744591000, "cost_of_revenue": 175513000, "gross_profit": 7569078000, "ebit": 5289922000, "ebitda": 6358960554, "pretax_income": 2410270000, "tax_provision": 433581000, "net_income": 1901781000, "net_income_to_common": 1901781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8490403000, "total_current_assets": 32478669000, "total_assets": 102587285000, "short_term_debt": 116074000, "long_term_debt": 3497000000, "total_debt": 3815428000, "total_liabilities": 19484400000, "total_equity": 80338126000, "shares_outstanding": 1554402000, "goodwill_and_intangibles": 23434914000 }, "cash_flow": { "operating_cash_flow": 2338841046, "capital_expenditure": 2338841046, "free_cash_flow": 4677682092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7744591000, "cost_of_revenue": 175513000, "gross_profit": 7569078000, "ebit": 5289922000, "ebitda": 6358960554, "pretax_income": 2410270000, "tax_provision": 433581000, "net_income": 1901781000, "net_income_to_common": 1901781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8490403000, "total_current_assets": 32478669000, "total_assets": 102587285000, "short_term_debt": 116074000, "long_term_debt": 3497000000, "total_debt": 3815428000, "total_liabilities": 19484400000, "total_equity": 80338126000, "shares_outstanding": 1554402000, "goodwill_and_intangibles": 23434914000 }, "cash_flow": { "operating_cash_flow": 2338841046, "capital_expenditure": 2338841046, "free_cash_flow": 4677682092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7744591000, "cost_of_revenue": 175513000, "gross_profit": 7569078000, "ebit": 5289922000, "ebitda": 6358960554, "pretax_income": 2410270000, "tax_provision": 433581000, "net_income": 1901781000, "net_income_to_common": 1901781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8490403000, "total_current_assets": 32478669000, "total_assets": 102587285000, "short_term_debt": 116074000, "long_term_debt": 3497000000, "total_debt": 3815428000, "total_liabilities": 19484400000, "total_equity": 80338126000, "shares_outstanding": 1554402000, "goodwill_and_intangibles": 23434914000 }, "cash_flow": { "operating_cash_flow": 2338841046, "capital_expenditure": 2338841046, "free_cash_flow": 4677682092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7744591000, "cost_of_revenue": 175513000, "gross_profit": 7569078000, "ebit": 5289922000, "ebitda": 6358960554, "pretax_income": 2410270000, "tax_provision": 433581000, "net_income": 1901781000, "net_income_to_common": 1901781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8490403000, "total_current_assets": 32478669000, "total_assets": 102587285000, "short_term_debt": 116074000, "long_term_debt": 3497000000, "total_debt": 3815428000, "total_liabilities": 19484400000, "total_equity": 80338126000, "shares_outstanding": 1554402000, "goodwill_and_intangibles": 23434914000 }, "cash_flow": { "operating_cash_flow": 2338841046, "capital_expenditure": 2338841046, "free_cash_flow": 4677682092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 7744591000, "cost_of_revenue": 175513000, "gross_profit": 7569078000, "ebit": 5289922000, "ebitda": 4931422000, "pretax_income": 2410270000, "tax_provision": 433581000, "net_income": 1901781000, "net_income_to_common": 1901781000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8490403000, "total_current_assets": 32478669000, "total_assets": 102587285000, "short_term_debt": 116074000, "long_term_debt": 3497000000, "total_debt": 3815428000, "total_liabilities": 19484400000, "total_equity": 80338126000, "shares_outstanding": 1554402000, "goodwill_and_intangibles": 23434914000 }, "cash_flow": { "operating_cash_flow": 2338841046, "capital_expenditure": 2338841046, "free_cash_flow": 4677682092, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "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": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }