{ "ticker": { "uuid": "585d335a-4137-4a88-80cd-f3d85fbb35d6", "symbol": "MNSO", "name": "Miniso Group Holding\u00a0Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/585d335a-4137-4a88-80cd-f3d85fbb35d6/", "api_url": "https://sharemaestro.com/factors/api/tickers/585d335a-4137-4a88-80cd-f3d85fbb35d6/" }, "latest_snapshot": { "ticker": { "uuid": "585d335a-4137-4a88-80cd-f3d85fbb35d6", "symbol": "MNSO", "name": "Miniso Group Holding\u00a0Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/585d335a-4137-4a88-80cd-f3d85fbb35d6/", "api_url": "https://sharemaestro.com/factors/api/tickers/585d335a-4137-4a88-80cd-f3d85fbb35d6/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.84, "value": 0.98, "quality": 0.68, "momentum": 0.09, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 12.21, "market_cap": 3644692289.37, "pe_ratio": 1.792, "earnings_yield": 0.2643, "ebitda_to_ev": 0.4597, "shareholder_yield": 0.0308, "roe": 0.1861, "piotroski_f_score": 5, "momentum_12_1": -0.3833, "volatility_252d": 0.4633 }, "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": 1.792, "ev_ebitda": 2.1751, "earnings_yield": 0.2643, "fcf_yield": 0.361, "shareholder_yield": 0.0308 }, "quality": { "roe": 0.1861, "roic": 0.1133, "gross_margin": 0.4472, "fcf_margin": 0.1591, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.2761, "eps_growth_1y": -0.1704, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.3401, "momentum_12_1": -0.3833, "relative_strength": -0.5084 }, "scores": { "value_percentile": 0.98, "quality_percentile": 0.68, "momentum_percentile": 0.09, "growth_composite": 30, "yield_composite": 29, "overall_composite": 16, "os_score": 0.84, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.95, "os": 0.84, "value": 0.98, "quality": 0.69, "momentum": 0.14, "confidence": 1, "coverage": 1, "pe_ratio": 1.9836, "earnings_yield": 0.2543, "shareholder_yield": -0.8961, "roe": 0.1861, "momentum_12_1": -0.1579 }, { "week_end_date": "2026-06-14", "price": 13.16, "os": 0.86, "value": 0.98, "quality": 0.72, "momentum": 0.18, "confidence": 1, "coverage": 1, "pe_ratio": 2.0158, "earnings_yield": 0.2527, "shareholder_yield": -0.8818, "roe": 0.1861, "momentum_12_1": -0.1699 }, { "week_end_date": "2026-06-21", "price": 11.94, "os": 0.84, "value": 0.98, "quality": 0.68, "momentum": 0.11, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 1.8289, "earnings_yield": 0.2623, "shareholder_yield": 0.0315, "roe": 0.1861, "momentum_12_1": -0.1855 }, { "week_end_date": "2026-06-28", "price": 11.41, "os": 0.85, "value": 0.98, "quality": 0.7, "momentum": 0.16, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 1.7477, "earnings_yield": 0.2667, "shareholder_yield": 0.033, "roe": 0.1861, "momentum_12_1": -0.2459 }, { "week_end_date": "2026-07-05", "price": 11.72, "os": 0.84, "value": 0.98, "quality": 0.72, "momentum": 0.1, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 1.7201, "earnings_yield": 0.2682, "shareholder_yield": 0.0321, "roe": 0.1861, "momentum_12_1": -0.2559 }, { "week_end_date": "2026-07-12", "price": 11.79, "os": 0.83, "value": 0.98, "quality": 0.67, "momentum": 0.05, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 1.7304, "earnings_yield": 0.2676, "shareholder_yield": 0.0319, "roe": 0.1861, "momentum_12_1": -0.2314 }, { "week_end_date": "2026-07-19", "price": 12.75, "os": 0.84, "value": 0.98, "quality": 0.68, "momentum": 0.11, "confidence": 0.969, "coverage": 1, "pe_ratio": 1.8713, "earnings_yield": 0.2601, "shareholder_yield": -0.9512, "roe": 0.1861, "momentum_12_1": -0.305 }, { "week_end_date": "2026-07-26", "price": 12.21, "os": 0.84, "value": 0.98, "quality": 0.68, "momentum": 0.09, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 1.792, "earnings_yield": 0.2643, "shareholder_yield": 0.0308, "roe": 0.1861, "momentum_12_1": -0.3833 } ], "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": 20859594000, "cost_of_revenue": 11474336000, "gross_profit": 9385258000, "ebit": 2280398000, "ebitda": 3453837000, "pretax_income": 1861209000, "tax_provision": 684357000, "net_income": 1172214000, "net_income_to_common": 1172214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7092438531, "total_current_assets": 14095262041, "total_assets": 28651755601, "short_term_debt": 3277568800, "long_term_debt": 5415416000, "total_debt": 11411959414, "total_liabilities": 17925658651, "total_equity": 10625524943, "shares_outstanding": 308384500, "goodwill_and_intangibles": 318340583 }, "cash_flow": { "operating_cash_flow": 2622824188, "capital_expenditure": 970470151, "free_cash_flow": 3593294339, "dividends_paid": 1320756379, "share_repurchases": -535249000, "shares_issued": 4267726000, "net_debt_issued": 3244349000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20859594000, "cost_of_revenue": 11474336000, "gross_profit": 9385258000, "ebit": 2280398000, "ebitda": 3453837000, "pretax_income": 1861209000, "tax_provision": 684357000, "net_income": 1172214000, "net_income_to_common": 1172214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7092438531, "total_current_assets": 14095262041, "total_assets": 28651755601, "short_term_debt": 3277568800, "long_term_debt": 5415416000, "total_debt": 11411959414, "total_liabilities": 17925658651, "total_equity": 10625524943, "shares_outstanding": 308384500, "goodwill_and_intangibles": 318340583 }, "cash_flow": { "operating_cash_flow": 2622824188, "capital_expenditure": 970470151, "free_cash_flow": 3593294339, "dividends_paid": 1320756379, "share_repurchases": -535249000, "shares_issued": 4267726000, "net_debt_issued": 3244349000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20859594000, "cost_of_revenue": 11474336000, "gross_profit": 9385258000, "ebit": 2280398000, "ebitda": 3453837000, "pretax_income": 1861209000, "tax_provision": 684357000, "net_income": 1172214000, "net_income_to_common": 1172214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7092438531, "total_current_assets": 14095262041, "total_assets": 28651755601, "short_term_debt": 3277568800, "long_term_debt": 5415416000, "total_debt": 11411959414, "total_liabilities": 17925658651, "total_equity": 10625524943, "shares_outstanding": 308384500, "goodwill_and_intangibles": 318340583 }, "cash_flow": { "operating_cash_flow": 2622824188, "capital_expenditure": 970470151, "free_cash_flow": 3593294339, "dividends_paid": 1320756379, "share_repurchases": -535249000, "shares_issued": 4267726000, "net_debt_issued": 3244349000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20859594000, "cost_of_revenue": 11474336000, "gross_profit": 9385258000, "ebit": 2280398000, "ebitda": 3453837000, "pretax_income": 1861209000, "tax_provision": 684357000, "net_income": 1172214000, "net_income_to_common": 1172214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7092438531, "total_current_assets": 14095262041, "total_assets": 28651755601, "short_term_debt": 3277568800, "long_term_debt": 5415416000, "total_debt": 11411959414, "total_liabilities": 17925658651, "total_equity": 10625524943, "shares_outstanding": 308384500, "goodwill_and_intangibles": 318340583 }, "cash_flow": { "operating_cash_flow": 2622824188, "capital_expenditure": 970470151, "free_cash_flow": 3593294339, "dividends_paid": 1320756379, "share_repurchases": -535249000, "shares_issued": 4267726000, "net_debt_issued": 3244349000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 20859594000, "cost_of_revenue": 11474336000, "gross_profit": 9385258000, "ebit": 2280398000, "ebitda": 3453837000, "pretax_income": 1861209000, "tax_provision": 684357000, "net_income": 1172214000, "net_income_to_common": 1172214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7092438531, "total_current_assets": 14095262041, "total_assets": 28651755601, "short_term_debt": 3277568800, "long_term_debt": null, "total_debt": 11411959414, "total_liabilities": 17925658651, "total_equity": 10625524943, "shares_outstanding": 308384500, "goodwill_and_intangibles": 318340583 }, "cash_flow": { "operating_cash_flow": 2622824188, "capital_expenditure": 970470151, "free_cash_flow": 3593294339, "dividends_paid": 1320756379, "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": 20859594000, "cost_of_revenue": 11474336000, "gross_profit": 9385258000, "ebit": 2280398000, "ebitda": 3453837000, "pretax_income": 1861209000, "tax_provision": 684357000, "net_income": 1172214000, "net_income_to_common": 1172214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7092438531, "total_current_assets": 14095262041, "total_assets": 28651755601, "short_term_debt": 3277568800, "long_term_debt": null, "total_debt": 11411959414, "total_liabilities": 17925658651, "total_equity": 10625524943, "shares_outstanding": 308384500, "goodwill_and_intangibles": 318340583 }, "cash_flow": { "operating_cash_flow": 2622824188, "capital_expenditure": 970470151, "free_cash_flow": 3593294339, "dividends_paid": 1320756379, "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": 20859594000, "cost_of_revenue": 11474336000, "gross_profit": 9385258000, "ebit": 3050251000, "ebitda": 4223690000, "pretax_income": 1861209000, "tax_provision": 684357000, "net_income": 1172214000, "net_income_to_common": 1172214000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7092438531, "total_current_assets": 14095262041, "total_assets": 28651755601, "short_term_debt": 3277568800, "long_term_debt": null, "total_debt": 11411959414, "total_liabilities": 17925658651, "total_equity": 10625524943, "shares_outstanding": 308384500, "goodwill_and_intangibles": 318340583 }, "cash_flow": { "operating_cash_flow": 2622824188, "capital_expenditure": 970470151, "free_cash_flow": 3593294339, "dividends_paid": 1320756379, "share_repurchases": null, "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": 16994025000, "cost_of_revenue": 9356965000, "gross_profit": 7637060000, "ebit": 3440447000, "ebitda": 4294351000, "pretax_income": 3347532000, "tax_provision": 712104000, "net_income": 2617560000, "net_income_to_common": 2617560000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6328121000, "total_current_assets": 11655501000, "total_assets": 18120128000, "short_term_debt": 1202312000, "long_term_debt": 4310000, "total_debt": 3109759000, "total_liabilities": 7764606000, "total_equity": 10314974000, "shares_outstanding": 311704404, "goodwill_and_intangibles": 1669075000 }, "cash_flow": { "operating_cash_flow": 2168334000, "capital_expenditure": 762538000, "free_cash_flow": 2930872000, "dividends_paid": 1244251000, "share_repurchases": -313416000, "shares_issued": 0, "net_debt_issued": -161993000 } } ], "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": 5653984188, "cost_of_revenue": 3204855837, "gross_profit": 2449128344, "ebit": 1534461974, "ebitda": 1865438021, "pretax_income": 1414694746, "tax_provision": 174141368, "net_income": 1243172440, "net_income_to_common": 1243172440, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5269684572, "total_current_assets": 13900980500, "total_assets": 29634112825, "short_term_debt": 3067320557, "long_term_debt": 5421999000, "total_debt": 11475528767, "total_liabilities": 18599917627, "total_equity": 10930349479, "shares_outstanding": 306553186, "goodwill_and_intangibles": 313355320 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 5653984188, "cost_of_revenue": 3204855837, "gross_profit": 2449128344, "ebit": 1534461974, "ebitda": 1865438021, "pretax_income": 1414694746, "tax_provision": 174141368, "net_income": 1243172440, "net_income_to_common": 1243172440, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5269684572, "total_current_assets": 13900980500, "total_assets": 29634112825, "short_term_debt": 3067320557, "long_term_debt": 5421999000, "total_debt": 11475528767, "total_liabilities": 18599917627, "total_equity": 10930349479, "shares_outstanding": 306553186, "goodwill_and_intangibles": 313355320 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 5653984188, "cost_of_revenue": 3204855837, "gross_profit": 2449128344, "ebit": 1534461974, "ebitda": 1865438021, "pretax_income": 1414694746, "tax_provision": 174141368, "net_income": 1243172440, "net_income_to_common": 1243172440, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5269684572, "total_current_assets": 13900980500, "total_assets": 29634112825, "short_term_debt": 3067320557, "long_term_debt": 5421999000, "total_debt": 11475528767, "total_liabilities": 18599917627, "total_equity": 10930349479, "shares_outstanding": 306553186, "goodwill_and_intangibles": 313355320 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 5653984188, "cost_of_revenue": 3204855837, "gross_profit": 2449128344, "ebit": 1534461974, "ebitda": 1865438021, "pretax_income": 1414694746, "tax_provision": 174141368, "net_income": 1243172440, "net_income_to_common": 1243172440, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5269684572, "total_current_assets": 13900980500, "total_assets": 29634112825, "short_term_debt": 3067320557, "long_term_debt": 5421999000, "total_debt": 11475528767, "total_liabilities": 18599917627, "total_equity": 10930349479, "shares_outstanding": 306553186, "goodwill_and_intangibles": 313355320 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 5653984188, "cost_of_revenue": 3204855837, "gross_profit": 2449128344, "ebit": 1534461974, "ebitda": 1865438021, "pretax_income": 1414694746, "tax_provision": 174141368, "net_income": 1243172440, "net_income_to_common": 1243172440, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5269684572, "total_current_assets": 13900980500, "total_assets": 29634112825, "short_term_debt": 3067320557, "long_term_debt": null, "total_debt": 11475528767, "total_liabilities": 18599917627, "total_equity": 10930349479, "shares_outstanding": 306553186, "goodwill_and_intangibles": 313355320 }, "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5653984188, "cost_of_revenue": 3204855837, "gross_profit": 2449128344, "ebit": 1534461974, "ebitda": 1865438021, "pretax_income": 1414694746, "tax_provision": 174141368, "net_income": 1243172440, "net_income_to_common": 1243172440, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5269684572, "total_current_assets": 13900980500, "total_assets": 29634112825, "short_term_debt": 3067320557, "long_term_debt": null, "total_debt": 11475528767, "total_liabilities": 18599917627, "total_equity": 10930349479, "shares_outstanding": 306553186, "goodwill_and_intangibles": 313355320 }, "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 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5653984188, "cost_of_revenue": 3204855837, "gross_profit": 2449128344, "ebit": 689456733, "ebitda": 1020432780, "pretax_income": 1414694746, "tax_provision": 174141368, "net_income": 1243172440, "net_income_to_common": 1243172440, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5269684572, "total_current_assets": 13900980500, "total_assets": 29634112825, "short_term_debt": 3067320557, "long_term_debt": null, "total_debt": 11475528767, "total_liabilities": 18599917627, "total_equity": 10930349479, "shares_outstanding": 306553186, "goodwill_and_intangibles": 313355320 }, "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 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6167750876, "cost_of_revenue": 3306663464, "gross_profit": 2861087405, "ebit": 844400412, "ebitda": 1181418754, "pretax_income": 48322711, "tax_provision": 185773061, "net_income": -139570673, "net_income_to_common": -139570673, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7092438531, "total_current_assets": 14095262041, "total_assets": 28651755601, "short_term_debt": 3277568800, "long_term_debt": 5415416000, "total_debt": 11411959414, "total_liabilities": 17925658651, "total_equity": 10625524943, "shares_outstanding": 294827000, "goodwill_and_intangibles": 318340583 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 6167750876, "cost_of_revenue": 3306663464, "gross_profit": 2861087405, "ebit": 844400412, "ebitda": 1181418754, "pretax_income": 48322711, "tax_provision": 185773061, "net_income": -139570673, "net_income_to_common": -139570673, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7092438531, "total_current_assets": 14095262041, "total_assets": 28651755601, "short_term_debt": 3277568800, "long_term_debt": 5415416000, "total_debt": 11411959414, "total_liabilities": 17925658651, "total_equity": 10625524943, "shares_outstanding": 294827000, "goodwill_and_intangibles": 318340583 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 6167750876, "cost_of_revenue": 3306663464, "gross_profit": 2861087405, "ebit": 844400412, "ebitda": 1181418754, "pretax_income": 48322711, "tax_provision": 185773061, "net_income": -139570673, "net_income_to_common": -139570673, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7092438531, "total_current_assets": 14095262041, "total_assets": 28651755601, "short_term_debt": 3277568800, "long_term_debt": 5415416000, "total_debt": 11411959414, "total_liabilities": 17925658651, "total_equity": 10625524943, "shares_outstanding": 294827000, "goodwill_and_intangibles": 318340583 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 6167750876, "cost_of_revenue": 3306663464, "gross_profit": 2861087405, "ebit": 844400412, "ebitda": 1181418754, "pretax_income": 48322711, "tax_provision": 185773061, "net_income": -139570673, "net_income_to_common": -139570673, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7092438531, "total_current_assets": 14095262041, "total_assets": 28651755601, "short_term_debt": 3277568800, "long_term_debt": 5415416000, "total_debt": 11411959414, "total_liabilities": 17925658651, "total_equity": 10625524943, "shares_outstanding": 294827000, "goodwill_and_intangibles": 318340583 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": 6167750876, "cost_of_revenue": 3306663464, "gross_profit": 2861087405, "ebit": 844400412, "ebitda": 1181418754, "pretax_income": 48322711, "tax_provision": 185773061, "net_income": -139570673, "net_income_to_common": -139570673, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7092438531, "total_current_assets": 14095262041, "total_assets": 28651755601, "short_term_debt": 3277568800, "long_term_debt": null, "total_debt": 11411959414, "total_liabilities": 17925658651, "total_equity": 10625524943, "shares_outstanding": 294827000, "goodwill_and_intangibles": 318340583 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "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": "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": "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/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-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 } }