{ "ticker": { "uuid": "6037e9f7-b5c3-40ec-818a-636367a56e82", "symbol": "VEON", "name": "VEON Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/6037e9f7-b5c3-40ec-818a-636367a56e82/", "api_url": "https://sharemaestro.com/factors/api/tickers/6037e9f7-b5c3-40ec-818a-636367a56e82/" }, "latest_snapshot": { "ticker": { "uuid": "6037e9f7-b5c3-40ec-818a-636367a56e82", "symbol": "VEON", "name": "VEON Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/6037e9f7-b5c3-40ec-818a-636367a56e82/", "api_url": "https://sharemaestro.com/factors/api/tickers/6037e9f7-b5c3-40ec-818a-636367a56e82/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.91, "value": 0.94, "quality": 0.96, "momentum": 0.25, "coverage": 0.909, "confidence": 0.881, "delta": 6 }, "headline_factors": { "price": 51.62, "market_cap": 3574239364.54, "pe_ratio": 6.717, "earnings_yield": 0.1016, "ebitda_to_ev": 0.2085, "shareholder_yield": -0.0076, "roe": 0.3625, "piotroski_f_score": 6, "momentum_12_1": 0.0178, "volatility_252d": 0.347 }, "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": 6.717, "ev_ebitda": 4.795, "earnings_yield": 0.1016, "fcf_yield": 0.2774, "shareholder_yield": -0.0076 }, "quality": { "roe": 0.3625, "roic": 0.1074, "gross_margin": 0.7895, "fcf_margin": 0.4616, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.1231, "eps_growth_1y": null, "fcf_growth_1y": 0.1994 }, "momentum": { "price_return_12m": 0.0098, "momentum_12_1": 0.0178, "relative_strength": -0.1863 }, "scores": { "value_percentile": 0.94, "quality_percentile": 0.96, "momentum_percentile": 0.25, "growth_composite": 29, "yield_composite": 35, "overall_composite": 9, "os_score": 0.91, "factor_coverage": 0.909, "signal_confidence": 0.881 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 51.4, "os": 0.91, "value": 0.93, "quality": 0.96, "momentum": 0.26, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 6.6883, "earnings_yield": 0.1018, "shareholder_yield": -0.0076, "roe": 0.3625, "momentum_12_1": 0.0055 }, { "week_end_date": "2026-06-14", "price": 52.42, "os": 0.98, "value": 0.94, "quality": 0.97, "momentum": 0.71, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 6.8211, "earnings_yield": 0.1009, "shareholder_yield": -0.0074, "roe": 0.3625, "momentum_12_1": 0.4188 }, { "week_end_date": "2026-06-21", "price": 52.03, "os": 0.98, "value": 0.93, "quality": 0.97, "momentum": 0.75, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 6.7703, "earnings_yield": 0.1012, "shareholder_yield": -0.0075, "roe": 0.3625, "momentum_12_1": 0.4103 }, { "week_end_date": "2026-06-28", "price": 51.66, "os": 0.92, "value": 0.94, "quality": 0.97, "momentum": 0.31, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 6.7222, "earnings_yield": 0.1016, "shareholder_yield": -0.0075, "roe": 0.3625, "momentum_12_1": 0.2619 }, { "week_end_date": "2026-07-05", "price": 52, "os": 0.97, "value": 0.94, "quality": 0.96, "momentum": 0.68, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 6.7664, "earnings_yield": 0.1013, "shareholder_yield": -0.0075, "roe": 0.3625, "momentum_12_1": 0.1854 }, { "week_end_date": "2026-07-12", "price": 53.3, "os": 0.97, "value": 0.93, "quality": 0.96, "momentum": 0.67, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 6.9356, "earnings_yield": 0.1001, "shareholder_yield": -0.0073, "roe": 0.3625, "momentum_12_1": 0.0611 }, { "week_end_date": "2026-07-19", "price": 51.62, "os": 0.91, "value": 0.94, "quality": 0.96, "momentum": 0.25, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 6.717, "earnings_yield": 0.1016, "shareholder_yield": -0.0076, "roe": 0.3625, "momentum_12_1": 0.0178 } ], "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": 4474522961, "cost_of_revenue": 1350799384, "gross_profit": 3123723576, "ebit": 1342662038, "ebitda": 2158430943, "pretax_income": 798477045, "tax_provision": 197330632, "net_income": 541133488, "net_income_to_common": 541133488, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731695168, "total_current_assets": 3112452112, "total_assets": 9213378160, "short_term_debt": 1101806048, "long_term_debt": 4043000000, "total_debt": 5144094480, "total_liabilities": 7579665744, "total_equity": 1339764160, "shares_outstanding": 71760000, "goodwill_and_intangibles": 1947727376 }, "cash_flow": { "operating_cash_flow": 1376228589, "capital_expenditure": 745584299, "free_cash_flow": 2121812888, "dividends_paid": null, "share_repurchases": -105000000, "shares_issued": 132000000, "net_debt_issued": -575000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4474522961, "cost_of_revenue": 1350799384, "gross_profit": 3123723576, "ebit": 1342662038, "ebitda": 2158430943, "pretax_income": 798477045, "tax_provision": 197330632, "net_income": 541133488, "net_income_to_common": 541133488, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731695168, "total_current_assets": 3112452112, "total_assets": 9213378160, "short_term_debt": 1101806048, "long_term_debt": 4043000000, "total_debt": 5144094480, "total_liabilities": 7579665744, "total_equity": 1339764160, "shares_outstanding": 71760000, "goodwill_and_intangibles": 1947727376 }, "cash_flow": { "operating_cash_flow": 1376228589, "capital_expenditure": 745584299, "free_cash_flow": 2121812888, "dividends_paid": null, "share_repurchases": -105000000, "shares_issued": 132000000, "net_debt_issued": -575000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4474522961, "cost_of_revenue": 1350799384, "gross_profit": 3123723576, "ebit": 1342662038, "ebitda": 2158430943, "pretax_income": 798477045, "tax_provision": 197330632, "net_income": 541133488, "net_income_to_common": 541133488, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731695168, "total_current_assets": 3112452112, "total_assets": 9213378160, "short_term_debt": 1101806048, "long_term_debt": 4043000000, "total_debt": 5144094480, "total_liabilities": 7579665744, "total_equity": 1339764160, "shares_outstanding": 71760000, "goodwill_and_intangibles": 1947727376 }, "cash_flow": { "operating_cash_flow": 1376228589, "capital_expenditure": 745584299, "free_cash_flow": 2121812888, "dividends_paid": null, "share_repurchases": -105000000, "shares_issued": 132000000, "net_debt_issued": -575000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4474522961, "cost_of_revenue": 1350799384, "gross_profit": 3123723576, "ebit": 1342662038, "ebitda": 2158430943, "pretax_income": 798477045, "tax_provision": 197330632, "net_income": 541133488, "net_income_to_common": 541133488, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731695168, "total_current_assets": 3112452112, "total_assets": 9213378160, "short_term_debt": 1101806048, "long_term_debt": 4043000000, "total_debt": 5144094480, "total_liabilities": 7579665744, "total_equity": 1339764160, "shares_outstanding": 71760000, "goodwill_and_intangibles": 1947727376 }, "cash_flow": { "operating_cash_flow": 1376228589, "capital_expenditure": 745584299, "free_cash_flow": 2121812888, "dividends_paid": null, "share_repurchases": -105000000, "shares_issued": 132000000, "net_debt_issued": -575000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4474522961, "cost_of_revenue": 1350799384, "gross_profit": 3123723576, "ebit": 1342662038, "ebitda": 2158430943, "pretax_income": 798477045, "tax_provision": 197330632, "net_income": 541133488, "net_income_to_common": 541133488, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731695168, "total_current_assets": 3112452112, "total_assets": 9213378160, "short_term_debt": 1101806048, "long_term_debt": 4043000000, "total_debt": 5144094480, "total_liabilities": 7579665744, "total_equity": 1339764160, "shares_outstanding": 71760000, "goodwill_and_intangibles": 1947727376 }, "cash_flow": { "operating_cash_flow": 1376228589, "capital_expenditure": 745584299, "free_cash_flow": 2121812888, "dividends_paid": null, "share_repurchases": -105000000, "shares_issued": 132000000, "net_debt_issued": -575000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4474522961, "cost_of_revenue": 1350799384, "gross_profit": 3123723576, "ebit": 1043614584, "ebitda": 1859383489, "pretax_income": 798477045, "tax_provision": 197330632, "net_income": 541133488, "net_income_to_common": 541133488, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731695168, "total_current_assets": 3112452112, "total_assets": 9213378160, "short_term_debt": 1101806048, "long_term_debt": 4043000000, "total_debt": 5144094480, "total_liabilities": 7579665744, "total_equity": 1339764160, "shares_outstanding": 71760000, "goodwill_and_intangibles": 1947727376 }, "cash_flow": { "operating_cash_flow": 1376228589, "capital_expenditure": 745584299, "free_cash_flow": 2121812888, "dividends_paid": null, "share_repurchases": -105000000, "shares_issued": 132000000, "net_debt_issued": -575000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4004000000, "cost_of_revenue": 515000000, "gross_profit": 3489000000, "ebit": 963000000, "ebitda": 1476000000, "pretax_income": 704000000, "tax_provision": 217000000, "net_income": 415000000, "net_income_to_common": 415000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1689000000, "total_current_assets": 2900000000, "total_assets": 8036000000, "short_term_debt": 1666000000, "long_term_debt": 3028000000, "total_debt": 4694000000, "total_liabilities": 6779000000, "total_equity": 1099000000, "shares_outstanding": 72440000, "goodwill_and_intangibles": 1510000000 }, "cash_flow": { "operating_cash_flow": 1150000000, "capital_expenditure": 627000000, "free_cash_flow": 1777000000, "dividends_paid": null, "share_repurchases": -8000000, "shares_issued": 0, "net_debt_issued": -528000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4004000000, "cost_of_revenue": 515000000, "gross_profit": 3489000000, "ebit": 963000000, "ebitda": 1476000000, "pretax_income": 704000000, "tax_provision": 217000000, "net_income": 415000000, "net_income_to_common": 415000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1689000000, "total_current_assets": 2900000000, "total_assets": 8036000000, "short_term_debt": 1666000000, "long_term_debt": 3028000000, "total_debt": 4694000000, "total_liabilities": 6779000000, "total_equity": 1099000000, "shares_outstanding": 72440000, "goodwill_and_intangibles": 1510000000 }, "cash_flow": { "operating_cash_flow": 1150000000, "capital_expenditure": 627000000, "free_cash_flow": 1777000000, "dividends_paid": null, "share_repurchases": -8000000, "shares_issued": 0, "net_debt_issued": -528000000 } } ], "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": 1206340136, "cost_of_revenue": 361600707, "gross_profit": 844739429, "ebit": 334480653, "ebitda": 544409952, "pretax_income": 183813692, "tax_provision": 60266784, "net_income": 99440194, "net_income_to_common": 99440194, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1750982490, "total_current_assets": 3119968800, "total_assets": 9601903980, "short_term_debt": 1418985810, "long_term_debt": 4004000000, "total_debt": 5422945770, "total_liabilities": 7738922610, "total_equity": 1467985320, "shares_outstanding": 71400000, "goodwill_and_intangibles": 1893981060 }, "cash_flow": { "operating_cash_flow": 397760777, "capital_expenditure": 233031567, "free_cash_flow": 630792344, "dividends_paid": null, "share_repurchases": -28000000, "shares_issued": null, "net_debt_issued": -79000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1206340136, "cost_of_revenue": 361600707, "gross_profit": 844739429, "ebit": 334480653, "ebitda": 544409952, "pretax_income": 183813692, "tax_provision": 60266784, "net_income": 99440194, "net_income_to_common": 99440194, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1750982490, "total_current_assets": 3119968800, "total_assets": 9601903980, "short_term_debt": 1418985810, "long_term_debt": 4004000000, "total_debt": 5422945770, "total_liabilities": 7738922610, "total_equity": 1467985320, "shares_outstanding": 71400000, "goodwill_and_intangibles": 1893981060 }, "cash_flow": { "operating_cash_flow": 397760777, "capital_expenditure": 233031567, "free_cash_flow": 630792344, "dividends_paid": null, "share_repurchases": -28000000, "shares_issued": null, "net_debt_issued": -79000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1206340136, "cost_of_revenue": 361600707, "gross_profit": 844739429, "ebit": 334480653, "ebitda": 544409952, "pretax_income": 183813692, "tax_provision": 60266784, "net_income": 99440194, "net_income_to_common": 99440194, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1750982490, "total_current_assets": 3119968800, "total_assets": 9601903980, "short_term_debt": 1418985810, "long_term_debt": 4004000000, "total_debt": 5422945770, "total_liabilities": 7738922610, "total_equity": 1467985320, "shares_outstanding": 71400000, "goodwill_and_intangibles": 1893981060 }, "cash_flow": { "operating_cash_flow": 397760777, "capital_expenditure": 233031567, "free_cash_flow": 630792344, "dividends_paid": null, "share_repurchases": -28000000, "shares_issued": null, "net_debt_issued": -79000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1206340136, "cost_of_revenue": 361600707, "gross_profit": 844739429, "ebit": 334480653, "ebitda": 544409952, "pretax_income": 183813692, "tax_provision": 60266784, "net_income": 99440194, "net_income_to_common": 99440194, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1750982490, "total_current_assets": 3119968800, "total_assets": 9601903980, "short_term_debt": 1418985810, "long_term_debt": 4004000000, "total_debt": 5422945770, "total_liabilities": 7738922610, "total_equity": 1467985320, "shares_outstanding": 71400000, "goodwill_and_intangibles": 1893981060 }, "cash_flow": { "operating_cash_flow": 397760777, "capital_expenditure": 233031567, "free_cash_flow": 630792344, "dividends_paid": null, "share_repurchases": -28000000, "shares_issued": null, "net_debt_issued": -79000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1206340136, "cost_of_revenue": 361600707, "gross_profit": 844739429, "ebit": 334480653, "ebitda": 544409952, "pretax_income": 183813692, "tax_provision": 60266784, "net_income": 99440194, "net_income_to_common": 99440194, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1750982490, "total_current_assets": 3119968800, "total_assets": 9601903980, "short_term_debt": 1418985810, "long_term_debt": 4004000000, "total_debt": 5422945770, "total_liabilities": 7738922610, "total_equity": 1467985320, "shares_outstanding": 71400000, "goodwill_and_intangibles": 1893981060 }, "cash_flow": { "operating_cash_flow": 397760777, "capital_expenditure": 233031567, "free_cash_flow": 630792344, "dividends_paid": null, "share_repurchases": -28000000, "shares_issued": null, "net_debt_issued": -79000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1206340136, "cost_of_revenue": 361600707, "gross_profit": 844739429, "ebit": 309369493, "ebitda": 519298792, "pretax_income": 183813692, "tax_provision": 60266784, "net_income": 99440194, "net_income_to_common": 99440194, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1750982490, "total_current_assets": 3119968800, "total_assets": 9601903980, "short_term_debt": 1418985810, "long_term_debt": 4004000000, "total_debt": 5422945770, "total_liabilities": 7738922610, "total_equity": 1467985320, "shares_outstanding": 71400000, "goodwill_and_intangibles": 1893981060 }, "cash_flow": { "operating_cash_flow": 397760777, "capital_expenditure": 233031567, "free_cash_flow": 630792344, "dividends_paid": null, "share_repurchases": -28000000, "shares_issued": null, "net_debt_issued": -79000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1183063619, "cost_of_revenue": 367749920, "gross_profit": 815313698, "ebit": 201050093, "ebitda": 407151697, "pretax_income": 56576910, "tax_provision": 64659326, "net_income": -31319361, "net_income_to_common": -31319361, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731695168, "total_current_assets": 3112452112, "total_assets": 9213378160, "short_term_debt": 1101806048, "long_term_debt": 4043000000, "total_debt": 5144094480, "total_liabilities": 7579665744, "total_equity": 1339764160, "shares_outstanding": 52860000, "goodwill_and_intangibles": 1947727376 }, "cash_flow": { "operating_cash_flow": 467747053, "capital_expenditure": 212920793, "free_cash_flow": 680667846, "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": 1183063619, "cost_of_revenue": 367749920, "gross_profit": 815313698, "ebit": 201050093, "ebitda": 407151697, "pretax_income": 56576910, "tax_provision": 64659326, "net_income": -31319361, "net_income_to_common": -31319361, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731695168, "total_current_assets": 3112452112, "total_assets": 9213378160, "short_term_debt": 1101806048, "long_term_debt": 4043000000, "total_debt": 5144094480, "total_liabilities": 7579665744, "total_equity": 1339764160, "shares_outstanding": 52860000, "goodwill_and_intangibles": 1947727376 }, "cash_flow": { "operating_cash_flow": 467747053, "capital_expenditure": 212920793, "free_cash_flow": 680667846, "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": 1183063619, "cost_of_revenue": 367749920, "gross_profit": 815313698, "ebit": 201050093, "ebitda": 407151697, "pretax_income": 56576910, "tax_provision": 64659326, "net_income": -31319361, "net_income_to_common": -31319361, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731695168, "total_current_assets": 3112452112, "total_assets": 9213378160, "short_term_debt": 1101806048, "long_term_debt": 4043000000, "total_debt": 5144094480, "total_liabilities": 7579665744, "total_equity": 1339764160, "shares_outstanding": 52860000, "goodwill_and_intangibles": 1947727376 }, "cash_flow": { "operating_cash_flow": 467747053, "capital_expenditure": 212920793, "free_cash_flow": 680667846, "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": 1183063619, "cost_of_revenue": 367749920, "gross_profit": 815313698, "ebit": 201050093, "ebitda": 407151697, "pretax_income": 56576910, "tax_provision": 64659326, "net_income": -31319361, "net_income_to_common": -31319361, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731695168, "total_current_assets": 3112452112, "total_assets": 9213378160, "short_term_debt": 1101806048, "long_term_debt": 4043000000, "total_debt": 5144094480, "total_liabilities": 7579665744, "total_equity": 1339764160, "shares_outstanding": 52860000, "goodwill_and_intangibles": 1947727376 }, "cash_flow": { "operating_cash_flow": 467747053, "capital_expenditure": 212920793, "free_cash_flow": 680667846, "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": 1183063619, "cost_of_revenue": 367749920, "gross_profit": 815313698, "ebit": 201050093, "ebitda": 407151697, "pretax_income": 56576910, "tax_provision": 64659326, "net_income": -31319361, "net_income_to_common": -31319361, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731695168, "total_current_assets": 3112452112, "total_assets": 9213378160, "short_term_debt": 1101806048, "long_term_debt": 4043000000, "total_debt": 5144094480, "total_liabilities": 7579665744, "total_equity": 1339764160, "shares_outstanding": 52860000, "goodwill_and_intangibles": 1947727376 }, "cash_flow": { "operating_cash_flow": 467747053, "capital_expenditure": 212920793, "free_cash_flow": 680667846, "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": 1183063619, "cost_of_revenue": 367749920, "gross_profit": 815313698, "ebit": 319255425, "ebitda": 525357029, "pretax_income": 56576910, "tax_provision": 64659326, "net_income": -31319361, "net_income_to_common": -31319361, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1731695168, "total_current_assets": 3112452112, "total_assets": 9213378160, "short_term_debt": 1101806048, "long_term_debt": 4043000000, "total_debt": 5144094480, "total_liabilities": 7579665744, "total_equity": 1339764160, "shares_outstanding": 52860000, "goodwill_and_intangibles": 1947727376 }, "cash_flow": { "operating_cash_flow": 467747053, "capital_expenditure": 212920793, "free_cash_flow": 680667846, "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": "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": 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 } }