{ "ticker": { "uuid": "4aebe054-12da-4061-9e6f-7e0778307729", "symbol": "VAL", "name": "Valaris Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/4aebe054-12da-4061-9e6f-7e0778307729/", "api_url": "https://sharemaestro.com/factors/api/tickers/4aebe054-12da-4061-9e6f-7e0778307729/" }, "latest_snapshot": { "ticker": { "uuid": "4aebe054-12da-4061-9e6f-7e0778307729", "symbol": "VAL", "name": "Valaris Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Drilling", "page_url": "https://sharemaestro.com/factors/ticker/4aebe054-12da-4061-9e6f-7e0778307729/", "api_url": "https://sharemaestro.com/factors/api/tickers/4aebe054-12da-4061-9e6f-7e0778307729/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.94, "value": 0.85, "quality": 0.69, "momentum": 0.87, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 79.53, "market_cap": 5507594063.4, "pe_ratio": 5.484, "earnings_yield": 0.0825, "ebitda_to_ev": 0.1082, "shareholder_yield": 0.0182, "roe": 0.3177, "piotroski_f_score": 6, "momentum_12_1": 0.5124, "volatility_252d": 0.7012 }, "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": 5.484, "ev_ebitda": 9.2446, "earnings_yield": 0.0825, "fcf_yield": 0.1314, "shareholder_yield": 0.0182 }, "quality": { "roe": 0.3177, "roic": 0.1008, "gross_margin": 0.245, "fcf_margin": 0.3608, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0995, "eps_growth_1y": 2.2397, "fcf_growth_1y": -0.1007 }, "momentum": { "price_return_12m": 0.5752, "momentum_12_1": 0.5124, "relative_strength": 0.4069 }, "scores": { "value_percentile": 0.85, "quality_percentile": 0.69, "momentum_percentile": 0.87, "growth_composite": 33, "yield_composite": 69, "overall_composite": 6, "os_score": 0.94, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 88.54, "os": 0.93, "value": 0.77, "quality": 0.71, "momentum": 0.93, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.1053, "earnings_yield": 0.0748, "shareholder_yield": 0.0163, "roe": 0.3177, "momentum_12_1": 1.2836 }, { "week_end_date": "2026-06-14", "price": 89.95, "os": 0.93, "value": 0.78, "quality": 0.73, "momentum": 0.93, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 6.2025, "earnings_yield": 0.0738, "shareholder_yield": 0.0161, "roe": 0.3177, "momentum_12_1": 1.2668 }, { "week_end_date": "2026-06-21", "price": 78.56, "os": 0.95, "value": 0.84, "quality": 0.72, "momentum": 0.89, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 5.4171, "earnings_yield": 0.0834, "shareholder_yield": 0.0184, "roe": 0.3177, "momentum_12_1": 1.2284 }, { "week_end_date": "2026-06-28", "price": 76.36, "os": 0.96, "value": 0.86, "quality": 0.73, "momentum": 0.96, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 5.2654, "earnings_yield": 0.0856, "shareholder_yield": 0.0189, "roe": 0.3177, "momentum_12_1": 1.2129 }, { "week_end_date": "2026-07-05", "price": 75.35, "os": 0.95, "value": 0.87, "quality": 0.7, "momentum": 0.9, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 5.1958, "earnings_yield": 0.0866, "shareholder_yield": 0.0192, "roe": 0.3177, "momentum_12_1": 0.9485 }, { "week_end_date": "2026-07-12", "price": 77.57, "os": 0.93, "value": 0.85, "quality": 0.72, "momentum": 0.81, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 5.3489, "earnings_yield": 0.0844, "shareholder_yield": 0.0186, "roe": 0.3177, "momentum_12_1": 0.8026 }, { "week_end_date": "2026-07-19", "price": 76.54, "os": 0.94, "value": 0.86, "quality": 0.69, "momentum": 0.88, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 5.2778, "earnings_yield": 0.0854, "shareholder_yield": 0.0189, "roe": 0.3177, "momentum_12_1": 0.6736 }, { "week_end_date": "2026-07-26", "price": 79.53, "os": 0.94, "value": 0.85, "quality": 0.69, "momentum": 0.87, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 5.484, "earnings_yield": 0.0825, "shareholder_yield": 0.0182, "roe": 0.3177, "momentum_12_1": 0.5124 } ], "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": 2369000000, "cost_of_revenue": 1776000000, "gross_profit": 593000000, "ebit": 651100000, "ebitda": 797400000, "pretax_income": 552300000, "tax_provision": -426800000, "net_income": 982800000, "net_income_to_common": 982800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606400000, "total_current_assets": 1187600000, "total_assets": 5304800000, "short_term_debt": 35600000, "long_term_debt": 1086000000, "total_debt": 1196200000, "total_liabilities": 2133100000, "total_equity": 3169600000, "shares_outstanding": 70900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 546200000, "capital_expenditure": 343500000, "free_cash_flow": 889700000, "dividends_paid": null, "share_repurchases": -100000000, "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": 2369000000, "cost_of_revenue": 1776000000, "gross_profit": 593000000, "ebit": 651100000, "ebitda": 797400000, "pretax_income": 552300000, "tax_provision": -426800000, "net_income": 982800000, "net_income_to_common": 982800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606400000, "total_current_assets": 1187600000, "total_assets": 5304800000, "short_term_debt": 35600000, "long_term_debt": 1086000000, "total_debt": 1196200000, "total_liabilities": 2133100000, "total_equity": 3169600000, "shares_outstanding": 70900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 546200000, "capital_expenditure": 343500000, "free_cash_flow": 889700000, "dividends_paid": null, "share_repurchases": -100000000, "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": 2369000000, "cost_of_revenue": 1776000000, "gross_profit": 593000000, "ebit": 651100000, "ebitda": 797400000, "pretax_income": 552300000, "tax_provision": -426800000, "net_income": 982800000, "net_income_to_common": 982800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606400000, "total_current_assets": 1187600000, "total_assets": 5304800000, "short_term_debt": 35600000, "long_term_debt": 1086000000, "total_debt": 1196200000, "total_liabilities": 2133100000, "total_equity": 3169600000, "shares_outstanding": 70900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 546200000, "capital_expenditure": 343500000, "free_cash_flow": 889700000, "dividends_paid": null, "share_repurchases": -100000000, "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": 2369000000, "cost_of_revenue": 1776000000, "gross_profit": 593000000, "ebit": 651100000, "ebitda": 797400000, "pretax_income": 552300000, "tax_provision": -426800000, "net_income": 982800000, "net_income_to_common": 982800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606400000, "total_current_assets": 1187600000, "total_assets": 5304800000, "short_term_debt": 35600000, "long_term_debt": 1086000000, "total_debt": 1196200000, "total_liabilities": 2133100000, "total_equity": 3169600000, "shares_outstanding": 70900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 546200000, "capital_expenditure": 343500000, "free_cash_flow": 889700000, "dividends_paid": null, "share_repurchases": -100000000, "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": 2369000000, "cost_of_revenue": 1776000000, "gross_profit": 593000000, "ebit": 651100000, "ebitda": 797400000, "pretax_income": 552300000, "tax_provision": -426800000, "net_income": 982800000, "net_income_to_common": 982800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606400000, "total_current_assets": 1187600000, "total_assets": 5304800000, "short_term_debt": 35600000, "long_term_debt": 1086000000, "total_debt": 1196200000, "total_liabilities": 2133100000, "total_equity": 3169600000, "shares_outstanding": 70900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 546200000, "capital_expenditure": 343500000, "free_cash_flow": 889700000, "dividends_paid": null, "share_repurchases": -100000000, "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": 2369000000, "cost_of_revenue": 1776000000, "gross_profit": 593000000, "ebit": 651100000, "ebitda": 797400000, "pretax_income": 552300000, "tax_provision": -426800000, "net_income": 982800000, "net_income_to_common": 982800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606400000, "total_current_assets": 1187600000, "total_assets": 5304800000, "short_term_debt": 35600000, "long_term_debt": 1086000000, "total_debt": 1196200000, "total_liabilities": 2133100000, "total_equity": 3169600000, "shares_outstanding": 70900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 546200000, "capital_expenditure": 343500000, "free_cash_flow": 889700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2369000000, "cost_of_revenue": 1776000000, "gross_profit": 593000000, "ebit": 651100000, "ebitda": 797400000, "pretax_income": 552300000, "tax_provision": -426800000, "net_income": 982800000, "net_income_to_common": 982800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606400000, "total_current_assets": 1187600000, "total_assets": 5304800000, "short_term_debt": 35600000, "long_term_debt": 1086000000, "total_debt": 1196200000, "total_liabilities": 2133100000, "total_equity": 3169600000, "shares_outstanding": 70900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 546200000, "capital_expenditure": 343500000, "free_cash_flow": 889700000, "dividends_paid": null, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2362600000, "cost_of_revenue": 1760900000, "gross_profit": 601700000, "ebit": 365700000, "ebitda": 487800000, "pretax_income": 370200000, "tax_provision": 400000, "net_income": 373400000, "net_income_to_common": 373400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 368200000, "total_current_assets": 1078700000, "total_assets": 4419800000, "short_term_debt": 28000000, "long_term_debt": 1082700000, "total_debt": 1167600000, "total_liabilities": 2175500000, "total_equity": 2238500000, "shares_outstanding": 72900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 355400000, "capital_expenditure": 455100000, "free_cash_flow": 810500000, "dividends_paid": null, "share_repurchases": -126400000, "shares_issued": null, "net_debt_issued": null } } ], "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": 465400000, "cost_of_revenue": 416100000, "gross_profit": 49300000, "ebit": 34700000, "ebitda": 77400000, "pretax_income": 10400000, "tax_provision": 28400000, "net_income": -16399999, "net_income_to_common": -16399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 584400000, "total_current_assets": 1150500000, "total_assets": 5363700000, "short_term_debt": 37600000, "long_term_debt": 1086800000, "total_debt": 1154600000, "total_liabilities": 2202000000, "total_equity": 3161200000, "shares_outstanding": 69200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75000000, "capital_expenditure": 100900000, "free_cash_flow": 175900000, "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": 465400000, "cost_of_revenue": 416100000, "gross_profit": 49300000, "ebit": 34700000, "ebitda": 77400000, "pretax_income": 10400000, "tax_provision": 28400000, "net_income": -16399999, "net_income_to_common": -16399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 584400000, "total_current_assets": 1150500000, "total_assets": 5363700000, "short_term_debt": 37600000, "long_term_debt": 1086800000, "total_debt": 1154600000, "total_liabilities": 2202000000, "total_equity": 3161200000, "shares_outstanding": 69200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75000000, "capital_expenditure": 100900000, "free_cash_flow": 175900000, "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": 465400000, "cost_of_revenue": 416100000, "gross_profit": 49300000, "ebit": 34700000, "ebitda": 77400000, "pretax_income": 10400000, "tax_provision": 28400000, "net_income": -16399999, "net_income_to_common": -16399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 584400000, "total_current_assets": 1150500000, "total_assets": 5363700000, "short_term_debt": 37600000, "long_term_debt": 1086800000, "total_debt": 1154600000, "total_liabilities": 2202000000, "total_equity": 3161200000, "shares_outstanding": 69200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75000000, "capital_expenditure": 100900000, "free_cash_flow": 175900000, "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": 465400000, "cost_of_revenue": 416100000, "gross_profit": 49300000, "ebit": 34700000, "ebitda": 77400000, "pretax_income": 10400000, "tax_provision": 28400000, "net_income": -16399999, "net_income_to_common": -16399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 584400000, "total_current_assets": 1150500000, "total_assets": 5363700000, "short_term_debt": 37600000, "long_term_debt": 1086800000, "total_debt": 1154600000, "total_liabilities": 2202000000, "total_equity": 3161200000, "shares_outstanding": 69200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75000000, "capital_expenditure": 100900000, "free_cash_flow": 175900000, "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": 465400000, "cost_of_revenue": 416100000, "gross_profit": 49300000, "ebit": 34700000, "ebitda": 77400000, "pretax_income": 10400000, "tax_provision": 28400000, "net_income": -16399999, "net_income_to_common": -16399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 584400000, "total_current_assets": 1150500000, "total_assets": 5363700000, "short_term_debt": 37600000, "long_term_debt": 1086800000, "total_debt": 1154600000, "total_liabilities": 2202000000, "total_equity": 3161200000, "shares_outstanding": 69200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75000000, "capital_expenditure": 100900000, "free_cash_flow": 175900000, "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": 465400000, "cost_of_revenue": 416100000, "gross_profit": 49300000, "ebit": 34700000, "ebitda": 77400000, "pretax_income": 10400000, "tax_provision": 28400000, "net_income": -16399999, "net_income_to_common": -16399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 584400000, "total_current_assets": 1150500000, "total_assets": 5363700000, "short_term_debt": 37600000, "long_term_debt": 1086800000, "total_debt": 1154600000, "total_liabilities": 2202000000, "total_equity": 3161200000, "shares_outstanding": 69200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75000000, "capital_expenditure": 100900000, "free_cash_flow": 175900000, "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": 465400000, "cost_of_revenue": 416100000, "gross_profit": 49300000, "ebit": 24000000, "ebitda": 66700000, "pretax_income": 10400000, "tax_provision": 28400000, "net_income": -16399999, "net_income_to_common": -16399999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 584400000, "total_current_assets": 1150500000, "total_assets": 5363700000, "short_term_debt": 37600000, "long_term_debt": 1086800000, "total_debt": 1154600000, "total_liabilities": 2202000000, "total_equity": 3161200000, "shares_outstanding": 69200000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 75000000, "capital_expenditure": 100900000, "free_cash_flow": 175900000, "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": 537400000, "cost_of_revenue": 454000000, "gross_profit": 83400000, "ebit": 61200000, "ebitda": 101800000, "pretax_income": 36400000, "tax_provision": -680400000, "net_income": 717500000, "net_income_to_common": 717500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606400000, "total_current_assets": 1187600000, "total_assets": 5304800000, "short_term_debt": 35600000, "long_term_debt": 1086000000, "total_debt": 1196200000, "total_liabilities": 2133100000, "total_equity": 3169600000, "shares_outstanding": 69900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64639669, "capital_expenditure": 103155629, "free_cash_flow": 167795298, "dividends_paid": null, "share_repurchases": -25000000, "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": 537400000, "cost_of_revenue": 454000000, "gross_profit": 83400000, "ebit": 61200000, "ebitda": 101800000, "pretax_income": 36400000, "tax_provision": -680400000, "net_income": 717500000, "net_income_to_common": 717500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606400000, "total_current_assets": 1187600000, "total_assets": 5304800000, "short_term_debt": 35600000, "long_term_debt": 1086000000, "total_debt": 1196200000, "total_liabilities": 2133100000, "total_equity": 3169600000, "shares_outstanding": 69900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64639669, "capital_expenditure": 103155629, "free_cash_flow": 167795298, "dividends_paid": null, "share_repurchases": -25000000, "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": 537400000, "cost_of_revenue": 454000000, "gross_profit": 83400000, "ebit": 61200000, "ebitda": 101800000, "pretax_income": 36400000, "tax_provision": -680400000, "net_income": 717500000, "net_income_to_common": 717500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606400000, "total_current_assets": 1187600000, "total_assets": 5304800000, "short_term_debt": 35600000, "long_term_debt": 1086000000, "total_debt": 1196200000, "total_liabilities": 2133100000, "total_equity": 3169600000, "shares_outstanding": 69900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64639669, "capital_expenditure": 103155629, "free_cash_flow": 167795298, "dividends_paid": null, "share_repurchases": -25000000, "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": 537400000, "cost_of_revenue": 454000000, "gross_profit": 83400000, "ebit": 61200000, "ebitda": 101800000, "pretax_income": 36400000, "tax_provision": -680400000, "net_income": 717500000, "net_income_to_common": 717500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606400000, "total_current_assets": 1187600000, "total_assets": 5304800000, "short_term_debt": 35600000, "long_term_debt": 1086000000, "total_debt": 1196200000, "total_liabilities": 2133100000, "total_equity": 3169600000, "shares_outstanding": 69900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64639669, "capital_expenditure": 103155629, "free_cash_flow": 167795298, "dividends_paid": null, "share_repurchases": -25000000, "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": 537400000, "cost_of_revenue": 454000000, "gross_profit": 83400000, "ebit": 61200000, "ebitda": 101800000, "pretax_income": 36400000, "tax_provision": -680400000, "net_income": 717500000, "net_income_to_common": 717500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606400000, "total_current_assets": 1187600000, "total_assets": 5304800000, "short_term_debt": 35600000, "long_term_debt": 1086000000, "total_debt": 1196200000, "total_liabilities": 2133100000, "total_equity": 3169600000, "shares_outstanding": 69900000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 64639669, "capital_expenditure": 103155629, "free_cash_flow": 167795298, "dividends_paid": null, "share_repurchases": -25000000, "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "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 } }