{ "ticker": { "uuid": "6461f7f7-b340-43b0-b70f-8b8708cab801", "symbol": "CHA", "name": "Chagee Holdings Limited American Depositary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/6461f7f7-b340-43b0-b70f-8b8708cab801/", "api_url": "https://sharemaestro.com/factors/api/tickers/6461f7f7-b340-43b0-b70f-8b8708cab801/" }, "latest_snapshot": { "ticker": { "uuid": "6461f7f7-b340-43b0-b70f-8b8708cab801", "symbol": "CHA", "name": "Chagee Holdings Limited American Depositary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Restaurants", "page_url": "https://sharemaestro.com/factors/ticker/6461f7f7-b340-43b0-b70f-8b8708cab801/", "api_url": "https://sharemaestro.com/factors/api/tickers/6461f7f7-b340-43b0-b70f-8b8708cab801/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.83, "value": 0.98, "quality": 0.73, "momentum": 0.03, "coverage": 0.97, "confidence": 0.94, "delta": 2 }, "headline_factors": { "price": 11.3, "market_cap": 2155625583.8, "pe_ratio": 2.2868, "earnings_yield": 0.4981, "ebitda_to_ev": 0.6267, "shareholder_yield": 0.0814, "roe": 0.1205, "piotroski_f_score": 3, "momentum_12_1": -0.4937, "volatility_252d": 0.5597 }, "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": 2.2868, "ev_ebitda": 1.5956, "earnings_yield": 0.4981, "fcf_yield": 0.9104, "shareholder_yield": 0.0814 }, "quality": { "roe": 0.1205, "roic": 0.3705, "gross_margin": 0.4399, "fcf_margin": 0.1503, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.0174, "eps_growth_1y": -0.6376, "fcf_growth_1y": -0.3307 }, "momentum": { "price_return_12m": -0.5089, "momentum_12_1": -0.4937, "relative_strength": -0.705 }, "scores": { "value_percentile": 0.98, "quality_percentile": 0.73, "momentum_percentile": 0.03, "growth_composite": 96, "yield_composite": 6, "overall_composite": 17, "os_score": 0.83, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.54, "os": 0.82, "value": 0.98, "quality": 0.73, "momentum": 0.01, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2.3354, "earnings_yield": 0.4877, "shareholder_yield": 0.0797, "roe": 0.1205, "momentum_12_1": -0.6568 }, { "week_end_date": "2026-06-14", "price": 12.16, "os": 0.82, "value": 0.98, "quality": 0.73, "momentum": 0.02, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2.4609, "earnings_yield": 0.4628, "shareholder_yield": 0.0757, "roe": 0.1205, "momentum_12_1": -0.6426 }, { "week_end_date": "2026-06-21", "price": 11.65, "os": 0.83, "value": 0.98, "quality": 0.72, "momentum": 0.02, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2.3577, "earnings_yield": 0.4831, "shareholder_yield": 0.079, "roe": 0.1205, "momentum_12_1": -0.6426 }, { "week_end_date": "2026-06-28", "price": 12.14, "os": 0.83, "value": 0.98, "quality": 0.73, "momentum": 0.03, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 2.4568, "earnings_yield": 0.4636, "shareholder_yield": 0.0758, "roe": 0.1205, "momentum_12_1": -0.4815 }, { "week_end_date": "2026-07-05", "price": 11.01, "os": 0.83, "value": 0.98, "quality": 0.72, "momentum": 0.02, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 2.2282, "earnings_yield": 0.5112, "shareholder_yield": 0.0836, "roe": 0.1205, "momentum_12_1": -0.549 }, { "week_end_date": "2026-07-12", "price": 11, "os": 0.85, "value": 0.99, "quality": 0.72, "momentum": 0.08, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 2.2261, "earnings_yield": 0.5116, "shareholder_yield": 0.0836, "roe": 0.1205, "momentum_12_1": -0.529 }, { "week_end_date": "2026-07-19", "price": 11.3, "os": 0.83, "value": 0.98, "quality": 0.73, "momentum": 0.03, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 2.2868, "earnings_yield": 0.4981, "shareholder_yield": 0.0814, "roe": 0.1205, "momentum_12_1": -0.4937 } ], "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": 12907407000, "cost_of_revenue": 6990822000, "gross_profit": 5916585000, "ebit": 1618086000, "ebitda": 1764463000, "pretax_income": 1618086000, "tax_provision": 431741000, "net_income": 1171149000, "net_income_to_common": 1171149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7638481869, "total_current_assets": 8856290925, "total_assets": 11470575310, "short_term_debt": 424644067, "long_term_debt": 849936000, "total_debt": 1275143006, "total_liabilities": 3888457748, "total_equity": 7346664713, "shares_outstanding": 164714666, "goodwill_and_intangibles": 110135889 }, "cash_flow": { "operating_cash_flow": 1644101000, "capital_expenditure": 452330000, "free_cash_flow": 2096431000, "dividends_paid": 1233069000, "share_repurchases": 0, "shares_issued": 3181762000, "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": 12907407000, "cost_of_revenue": 6990822000, "gross_profit": 5916585000, "ebit": 1618086000, "ebitda": 1764463000, "pretax_income": 1618086000, "tax_provision": 431741000, "net_income": 1171149000, "net_income_to_common": 1171149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7638481869, "total_current_assets": 8856290925, "total_assets": 11470575310, "short_term_debt": 424644067, "long_term_debt": 849936000, "total_debt": 1275143006, "total_liabilities": 3888457748, "total_equity": 7346664713, "shares_outstanding": 164714666, "goodwill_and_intangibles": 110135889 }, "cash_flow": { "operating_cash_flow": 1644101000, "capital_expenditure": 452330000, "free_cash_flow": 2096431000, "dividends_paid": 1233069000, "share_repurchases": 0, "shares_issued": 3181762000, "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": 12907407000, "cost_of_revenue": 6990822000, "gross_profit": 5916585000, "ebit": 1618086000, "ebitda": 1764463000, "pretax_income": 1618086000, "tax_provision": 431741000, "net_income": 1171149000, "net_income_to_common": 1171149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7638481869, "total_current_assets": 8856290925, "total_assets": 11470575310, "short_term_debt": 424644067, "long_term_debt": 849936000, "total_debt": 1275143006, "total_liabilities": 3888457748, "total_equity": 7346664713, "shares_outstanding": 164714666, "goodwill_and_intangibles": 110135889 }, "cash_flow": { "operating_cash_flow": 1644101000, "capital_expenditure": 452330000, "free_cash_flow": 2096431000, "dividends_paid": 1233069000, "share_repurchases": 0, "shares_issued": 3181762000, "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": 12907407000, "cost_of_revenue": 6990822000, "gross_profit": 5916585000, "ebit": 1618086000, "ebitda": 1764463000, "pretax_income": 1618086000, "tax_provision": 431741000, "net_income": 1171149000, "net_income_to_common": 1171149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7638481869, "total_current_assets": 8856290925, "total_assets": 11470575310, "short_term_debt": 424644067, "long_term_debt": 849936000, "total_debt": 1275143006, "total_liabilities": 3888457748, "total_equity": 7346664713, "shares_outstanding": 164714666, "goodwill_and_intangibles": 110135889 }, "cash_flow": { "operating_cash_flow": 1644101000, "capital_expenditure": 452330000, "free_cash_flow": 2096431000, "dividends_paid": 1233069000, "share_repurchases": 0, "shares_issued": 3181762000, "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": 12907407000, "cost_of_revenue": 6990822000, "gross_profit": 5916585000, "ebit": 1618086000, "ebitda": 1764463000, "pretax_income": 1618086000, "tax_provision": 431741000, "net_income": 1171149000, "net_income_to_common": 1171149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7638481869, "total_current_assets": 8856290925, "total_assets": 11470575310, "short_term_debt": 424644067, "long_term_debt": 849936000, "total_debt": 1275143006, "total_liabilities": 3888457748, "total_equity": 7346664713, "shares_outstanding": 164714666, "goodwill_and_intangibles": 110135889 }, "cash_flow": { "operating_cash_flow": 1644101000, "capital_expenditure": 452330000, "free_cash_flow": 2096431000, "dividends_paid": 1233069000, "share_repurchases": 0, "shares_issued": 3181762000, "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": 12907407000, "cost_of_revenue": 6990822000, "gross_profit": 5916585000, "ebit": 1347237000, "ebitda": 1493614000, "pretax_income": 1618086000, "tax_provision": 431741000, "net_income": 1171149000, "net_income_to_common": 1171149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7638481869, "total_current_assets": 8856290925, "total_assets": 11470575310, "short_term_debt": 424644067, "long_term_debt": 849936000, "total_debt": 1275143006, "total_liabilities": 3888457748, "total_equity": 7346664713, "shares_outstanding": 164714666, "goodwill_and_intangibles": 110135889 }, "cash_flow": { "operating_cash_flow": 1644101000, "capital_expenditure": 452330000, "free_cash_flow": 2096431000, "dividends_paid": 1233069000, "share_repurchases": 0, "shares_issued": 3181762000, "net_debt_issued": null } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "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": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "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 } } ], "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": 3546001000, "cost_of_revenue": 2071708000, "gross_profit": 1474293000, "ebit": 547158000, "ebitda": 568999000, "pretax_income": 567933000, "tax_provision": 120261000, "net_income": 450328000, "net_income_to_common": 450328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7121684000, "total_current_assets": 8817875000, "total_assets": 11652341000, "short_term_debt": 494368000, "long_term_debt": 856454000, "total_debt": 1350822000, "total_liabilities": 3595198000, "total_equity": 7824583000, "shares_outstanding": 192161649, "goodwill_and_intangibles": 141990000 }, "cash_flow": { "operating_cash_flow": 193320000, "capital_expenditure": 184040987, "free_cash_flow": 377360987, "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": 3546001000, "cost_of_revenue": 2071708000, "gross_profit": 1474293000, "ebit": 547158000, "ebitda": 568999000, "pretax_income": 567933000, "tax_provision": 120261000, "net_income": 450328000, "net_income_to_common": 450328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7121684000, "total_current_assets": 8817875000, "total_assets": 11652341000, "short_term_debt": 494368000, "long_term_debt": 856454000, "total_debt": 1350822000, "total_liabilities": 3595198000, "total_equity": 7824583000, "shares_outstanding": 192161649, "goodwill_and_intangibles": 141990000 }, "cash_flow": { "operating_cash_flow": 193320000, "capital_expenditure": 184040987, "free_cash_flow": 377360987, "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": 3546001000, "cost_of_revenue": 2071708000, "gross_profit": 1474293000, "ebit": 547158000, "ebitda": 568999000, "pretax_income": 567933000, "tax_provision": 120261000, "net_income": 450328000, "net_income_to_common": 450328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7121684000, "total_current_assets": 8817875000, "total_assets": 11652341000, "short_term_debt": 494368000, "long_term_debt": 856454000, "total_debt": 1350822000, "total_liabilities": 3595198000, "total_equity": 7824583000, "shares_outstanding": 192161649, "goodwill_and_intangibles": 141990000 }, "cash_flow": { "operating_cash_flow": 184040987, "capital_expenditure": 184040987, "free_cash_flow": 368081974, "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": 3546001000, "cost_of_revenue": 2071708000, "gross_profit": 1474293000, "ebit": 547158000, "ebitda": 568999000, "pretax_income": 567933000, "tax_provision": 120261000, "net_income": 450328000, "net_income_to_common": 450328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7121684000, "total_current_assets": 8817875000, "total_assets": 11652341000, "short_term_debt": 494368000, "long_term_debt": 856454000, "total_debt": 1350822000, "total_liabilities": 3595198000, "total_equity": 7824583000, "shares_outstanding": 192161649, "goodwill_and_intangibles": 141990000 }, "cash_flow": { "operating_cash_flow": 184040987, "capital_expenditure": 184040987, "free_cash_flow": 368081974, "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": 3546001000, "cost_of_revenue": 2071708000, "gross_profit": 1474293000, "ebit": 547158000, "ebitda": 568999000, "pretax_income": 567933000, "tax_provision": 120261000, "net_income": 450328000, "net_income_to_common": 450328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7121684000, "total_current_assets": 8817875000, "total_assets": 11652341000, "short_term_debt": 494368000, "long_term_debt": 856454000, "total_debt": 1350822000, "total_liabilities": 3595198000, "total_equity": 7824583000, "shares_outstanding": 192161649, "goodwill_and_intangibles": 141990000 }, "cash_flow": { "operating_cash_flow": 184040987, "capital_expenditure": 184040987, "free_cash_flow": 368081974, "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": 3546001000, "cost_of_revenue": 2071708000, "gross_profit": 1474293000, "ebit": 547158000, "ebitda": 568999000, "pretax_income": 567933000, "tax_provision": 120261000, "net_income": 450328000, "net_income_to_common": 450328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7121684000, "total_current_assets": 8817875000, "total_assets": 11652341000, "short_term_debt": 494368000, "long_term_debt": 856454000, "total_debt": 1350822000, "total_liabilities": 3595198000, "total_equity": 7824583000, "shares_outstanding": 192161649, "goodwill_and_intangibles": 141990000 }, "cash_flow": { "operating_cash_flow": 184040987, "capital_expenditure": 184040987, "free_cash_flow": 368081974, "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": 2974485000, "cost_of_revenue": 1769381000, "gross_profit": 1205104000, "ebit": -35549000, "ebitda": 72035000, "pretax_income": 72035000, "tax_provision": 38100000, "net_income": 28538000, "net_income_to_common": 28538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7638481869, "total_current_assets": 8856290925, "total_assets": 11470575310, "short_term_debt": 424644067, "long_term_debt": 849936000, "total_debt": 1275143006, "total_liabilities": 3888457748, "total_equity": 7346664713, "shares_outstanding": 192703843, "goodwill_and_intangibles": 110135889 }, "cash_flow": { "operating_cash_flow": 184040987, "capital_expenditure": 184040987, "free_cash_flow": 368081974, "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": 2974485000, "cost_of_revenue": 1769381000, "gross_profit": 1205104000, "ebit": -35549000, "ebitda": 72035000, "pretax_income": 72035000, "tax_provision": 38100000, "net_income": 28538000, "net_income_to_common": 28538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7638481869, "total_current_assets": 8856290925, "total_assets": 11470575310, "short_term_debt": 424644067, "long_term_debt": 849936000, "total_debt": 1275143006, "total_liabilities": 3888457748, "total_equity": 7346664713, "shares_outstanding": 192703843, "goodwill_and_intangibles": 110135889 }, "cash_flow": { "operating_cash_flow": 184040987, "capital_expenditure": 184040987, "free_cash_flow": 368081974, "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": 2974485000, "cost_of_revenue": 1769381000, "gross_profit": 1205104000, "ebit": -35549000, "ebitda": 72035000, "pretax_income": 72035000, "tax_provision": 38100000, "net_income": 28538000, "net_income_to_common": 28538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7638481869, "total_current_assets": 8856290925, "total_assets": 11470575310, "short_term_debt": 424644067, "long_term_debt": 849936000, "total_debt": 1275143006, "total_liabilities": 3888457748, "total_equity": 7346664713, "shares_outstanding": 192703843, "goodwill_and_intangibles": 110135889 }, "cash_flow": { "operating_cash_flow": 184040987, "capital_expenditure": 184040987, "free_cash_flow": 368081974, "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": 2974485000, "cost_of_revenue": 1769381000, "gross_profit": 1205104000, "ebit": -35549000, "ebitda": 72035000, "pretax_income": 72035000, "tax_provision": 38100000, "net_income": 28538000, "net_income_to_common": 28538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7638481869, "total_current_assets": 8856290925, "total_assets": 11470575310, "short_term_debt": 424644067, "long_term_debt": 849936000, "total_debt": 1275143006, "total_liabilities": 3888457748, "total_equity": 7346664713, "shares_outstanding": 192703843, "goodwill_and_intangibles": 110135889 }, "cash_flow": { "operating_cash_flow": 184040987, "capital_expenditure": 184040987, "free_cash_flow": 368081974, "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": 2974485000, "cost_of_revenue": 1769381000, "gross_profit": 1205104000, "ebit": -35549000, "ebitda": 72035000, "pretax_income": 72035000, "tax_provision": 38100000, "net_income": 28538000, "net_income_to_common": 28538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7638481869, "total_current_assets": 8856290925, "total_assets": 11470575310, "short_term_debt": 424644067, "long_term_debt": 849936000, "total_debt": 1275143006, "total_liabilities": 3888457748, "total_equity": 7346664713, "shares_outstanding": 192703843, "goodwill_and_intangibles": 110135889 }, "cash_flow": { "operating_cash_flow": 184040987, "capital_expenditure": 184040987, "free_cash_flow": 368081974, "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": 2974485000, "cost_of_revenue": 1769381000, "gross_profit": 1205104000, "ebit": -35549000, "ebitda": -35549000, "pretax_income": 72035000, "tax_provision": 38100000, "net_income": 28538000, "net_income_to_common": 28538000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7638481869, "total_current_assets": 8856290925, "total_assets": 11470575310, "short_term_debt": 424644067, "long_term_debt": 849936000, "total_debt": 1275143006, "total_liabilities": 3888457748, "total_equity": 7346664713, "shares_outstanding": 192703843, "goodwill_and_intangibles": 110135889 }, "cash_flow": { "operating_cash_flow": 184040987, "capital_expenditure": 184040987, "free_cash_flow": 368081974, "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": "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": "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": 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 } }