{ "ticker": { "uuid": "6a53ae51-6a93-4f04-a10d-1be18b111e26", "symbol": "NU", "name": "Nu Holdings Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/6a53ae51-6a93-4f04-a10d-1be18b111e26/", "api_url": "https://sharemaestro.com/factors/api/tickers/6a53ae51-6a93-4f04-a10d-1be18b111e26/" }, "latest_snapshot": { "ticker": { "uuid": "6a53ae51-6a93-4f04-a10d-1be18b111e26", "symbol": "NU", "name": "Nu Holdings Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Banks - Regional", "page_url": "https://sharemaestro.com/factors/ticker/6a53ae51-6a93-4f04-a10d-1be18b111e26/", "api_url": "https://sharemaestro.com/factors/api/tickers/6a53ae51-6a93-4f04-a10d-1be18b111e26/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.07, "value": 0.2, "quality": 0.16, "momentum": 0.32, "coverage": 0.939, "confidence": 0.9, "delta": -1 }, "headline_factors": { "price": 14.09, "market_cap": 68061527591.3, "pe_ratio": 21.3778, "earnings_yield": 0.0778, "ebitda_to_ev": 0.0799, "shareholder_yield": 0, "roe": 0.2529, "piotroski_f_score": 4, "momentum_12_1": 0.0346, "volatility_252d": 0.3461 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 21.3778, "ev_ebitda": 12.5167, "earnings_yield": 0.0778, "fcf_yield": 0.0336, "shareholder_yield": 0 }, "quality": { "roe": 0.2529, "roic": null, "gross_margin": 0.4374, "fcf_margin": 0.0994, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.4811, "eps_growth_1y": 0.4805, "fcf_growth_1y": -0.5912 }, "momentum": { "price_return_12m": 0.1068, "momentum_12_1": 0.0346, "relative_strength": -0.0615 }, "scores": { "value_percentile": 0.2, "quality_percentile": 0.16, "momentum_percentile": 0.32, "growth_composite": 7, "yield_composite": 86, "overall_composite": 93, "os_score": 0.07, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 11.97, "os": 0.08, "value": 0.27, "quality": 0.18, "momentum": 0.28, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 18.2788, "earnings_yield": 0.096, "shareholder_yield": 0, "roe": 0.2529, "momentum_12_1": 0.1358 }, { "week_end_date": "2026-06-14", "price": 12.19, "os": 0.09, "value": 0.27, "quality": 0.18, "momentum": 0.31, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 18.6148, "earnings_yield": 0.0936, "shareholder_yield": 0, "roe": 0.2529, "momentum_12_1": 0.0244 }, { "week_end_date": "2026-06-21", "price": 12.71, "os": 0.07, "value": 0.24, "quality": 0.18, "momentum": 0.27, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 19.4088, "earnings_yield": 0.0884, "shareholder_yield": 0, "roe": 0.2529, "momentum_12_1": 0.0486 }, { "week_end_date": "2026-06-28", "price": 13.17, "os": 0.07, "value": 0.24, "quality": 0.17, "momentum": 0.3, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 20.1113, "earnings_yield": 0.0843, "shareholder_yield": 0, "roe": 0.2529, "momentum_12_1": -0.0091 }, { "week_end_date": "2026-07-05", "price": 13.61, "os": 0.07, "value": 0.23, "quality": 0.19, "momentum": 0.24, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 20.7832, "earnings_yield": 0.0807, "shareholder_yield": 0, "roe": 0.2529, "momentum_12_1": -0.1199 }, { "week_end_date": "2026-07-12", "price": 13.76, "os": 0.05, "value": 0.22, "quality": 0.17, "momentum": 0.21, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 20.8771, "earnings_yield": 0.0802, "shareholder_yield": 0, "roe": 0.2529, "momentum_12_1": -0.0499 }, { "week_end_date": "2026-07-19", "price": 13.59, "os": 0.06, "value": 0.22, "quality": 0.16, "momentum": 0.27, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 20.6192, "earnings_yield": 0.0816, "shareholder_yield": 0, "roe": 0.2529, "momentum_12_1": -0.0238 }, { "week_end_date": "2026-07-26", "price": 14.09, "os": 0.07, "value": 0.2, "quality": 0.16, "momentum": 0.32, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 21.3778, "earnings_yield": 0.0778, "shareholder_yield": 0, "roe": 0.2529, "momentum_12_1": 0.0346 } ], "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": 15878616000, "cost_of_revenue": 8757341000, "gross_profit": 7121275000, "ebit": 3872107999, "ebitda": 3970075999, "pretax_income": 3872108000, "tax_provision": 996746999, "net_income": 2868892000, "net_income_to_common": 2868892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15003643000, "total_current_assets": 35435145000, "total_assets": 74893877000, "short_term_debt": 2525443000, "long_term_debt": 269806000, "total_debt": 5211250000, "total_liabilities": 63572315000, "total_equity": 11290948000, "shares_outstanding": 4907352000, "goodwill_and_intangibles": 1011040000 }, "cash_flow": { "operating_cash_flow": 3500464000, "capital_expenditure": 7215000, "free_cash_flow": 3507679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2284009000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15878616000, "cost_of_revenue": 8757341000, "gross_profit": 7121275000, "ebit": 3872107999, "ebitda": 3970075999, "pretax_income": 3872108000, "tax_provision": 996746999, "net_income": 2868892000, "net_income_to_common": 2868892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15003643000, "total_current_assets": 35435145000, "total_assets": 74893877000, "short_term_debt": 2525443000, "long_term_debt": 269806000, "total_debt": 5211250000, "total_liabilities": 63572315000, "total_equity": 11290948000, "shares_outstanding": 4907352000, "goodwill_and_intangibles": 1011040000 }, "cash_flow": { "operating_cash_flow": 3500464000, "capital_expenditure": 7215000, "free_cash_flow": 3507679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2284009000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15878616000, "cost_of_revenue": 8757341000, "gross_profit": 7121275000, "ebit": 3872107999, "ebitda": 3970075999, "pretax_income": 3872108000, "tax_provision": 996746999, "net_income": 2868892000, "net_income_to_common": 2868892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15003643000, "total_current_assets": 35435145000, "total_assets": 74893877000, "short_term_debt": 2525443000, "long_term_debt": 269806000, "total_debt": 5211250000, "total_liabilities": 63572315000, "total_equity": 11290948000, "shares_outstanding": 4907352000, "goodwill_and_intangibles": 1011040000 }, "cash_flow": { "operating_cash_flow": 3500464000, "capital_expenditure": 7215000, "free_cash_flow": 3507679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2284009000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15878616000, "cost_of_revenue": 8757341000, "gross_profit": 7121275000, "ebit": 3872107999, "ebitda": 3970075999, "pretax_income": 3872108000, "tax_provision": 996746999, "net_income": 2868892000, "net_income_to_common": 2868892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15003643000, "total_current_assets": 35435145000, "total_assets": 74893877000, "short_term_debt": 2525443000, "long_term_debt": 269806000, "total_debt": 5211250000, "total_liabilities": 63572315000, "total_equity": 11290948000, "shares_outstanding": 4907352000, "goodwill_and_intangibles": 1011040000 }, "cash_flow": { "operating_cash_flow": 3500464000, "capital_expenditure": 7215000, "free_cash_flow": 3507679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2284009000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15878616000, "cost_of_revenue": 8757341000, "gross_profit": 7121275000, "ebit": 3872107999, "ebitda": 3970075999, "pretax_income": 3872108000, "tax_provision": 996746999, "net_income": 2868892000, "net_income_to_common": 2868892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15003643000, "total_current_assets": 35435145000, "total_assets": 74893877000, "short_term_debt": 2525443000, "long_term_debt": 269806000, "total_debt": 5211250000, "total_liabilities": 63572315000, "total_equity": 11290948000, "shares_outstanding": 4907352000, "goodwill_and_intangibles": 1011040000 }, "cash_flow": { "operating_cash_flow": 3500464000, "capital_expenditure": 7215000, "free_cash_flow": 3507679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2284009000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15878616000, "cost_of_revenue": 8757341000, "gross_profit": 7121275000, "ebit": 3872107999, "ebitda": 3970075999, "pretax_income": 3872108000, "tax_provision": 996746999, "net_income": 2868892000, "net_income_to_common": 2868892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15003643000, "total_current_assets": 35435145000, "total_assets": 74893877000, "short_term_debt": 2525443000, "long_term_debt": 269806000, "total_debt": 5211250000, "total_liabilities": 63572315000, "total_equity": 11290948000, "shares_outstanding": 4907352000, "goodwill_and_intangibles": 1011040000 }, "cash_flow": { "operating_cash_flow": 3500464000, "capital_expenditure": 7215000, "free_cash_flow": 3507679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2284009000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 15878616000, "cost_of_revenue": 8757341000, "gross_profit": 7121275000, "ebit": 3872107999, "ebitda": 3970075999, "pretax_income": 3872108000, "tax_provision": 996746999, "net_income": 2868892000, "net_income_to_common": 2868892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15003643000, "total_current_assets": 35435145000, "total_assets": 74893877000, "short_term_debt": 2525443000, "long_term_debt": 269806000, "total_debt": 5211250000, "total_liabilities": 63572315000, "total_equity": 11290948000, "shares_outstanding": 4907352000, "goodwill_and_intangibles": 1011040000 }, "cash_flow": { "operating_cash_flow": 3500464000, "capital_expenditure": 7215000, "free_cash_flow": 3507679000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 2284009000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11104464000, "cost_of_revenue": 6003842000, "gross_profit": 5100622000, "ebit": 2795198000, "ebitda": 2872326000, "pretax_income": 2795198000, "tax_provision": 823086000, "net_income": 1972112000, "net_income_to_common": 1972112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13637271000, "total_current_assets": 37194119000, "total_assets": 49931214000, "short_term_debt": 531464000, "long_term_debt": 328873000, "total_debt": 886534000, "total_liabilities": 42284138000, "total_equity": 7646289000, "shares_outstanding": 4888918000, "goodwill_and_intangibles": 761903000 }, "cash_flow": { "operating_cash_flow": 2399044000, "capital_expenditure": 174990000, "free_cash_flow": 2574034000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 722195000 } } ], "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": 4982383000, "cost_of_revenue": 2981573000, "gross_profit": 2000810000, "ebit": 955341000, "ebitda": 989705000, "pretax_income": 955341000, "tax_provision": 82875000, "net_income": 872056000, "net_income_to_common": 872056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19369086000, "total_current_assets": 50911038000, "total_assets": 77456407000, "short_term_debt": 3116500000, "long_term_debt": null, "total_debt": 3165919000, "total_liabilities": 64864581000, "total_equity": 12588777000, "shares_outstanding": 4910266000, "goodwill_and_intangibles": 1109563000 }, "cash_flow": { "operating_cash_flow": -1213934000, "capital_expenditure": 75247000, "free_cash_flow": -1138687000, "dividends_paid": null, "share_repurchases": -96000, "shares_issued": null, "net_debt_issued": -80069000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4982383000, "cost_of_revenue": 2981573000, "gross_profit": 2000810000, "ebit": 955341000, "ebitda": 989705000, "pretax_income": 955341000, "tax_provision": 82875000, "net_income": 872056000, "net_income_to_common": 872056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19369086000, "total_current_assets": 50911038000, "total_assets": 77456407000, "short_term_debt": 3116500000, "long_term_debt": null, "total_debt": 3165919000, "total_liabilities": 64864581000, "total_equity": 12588777000, "shares_outstanding": 4910266000, "goodwill_and_intangibles": 1109563000 }, "cash_flow": { "operating_cash_flow": -1213934000, "capital_expenditure": 75247000, "free_cash_flow": -1138687000, "dividends_paid": null, "share_repurchases": -96000, "shares_issued": null, "net_debt_issued": -80069000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4982383000, "cost_of_revenue": 2981573000, "gross_profit": 2000810000, "ebit": 955341000, "ebitda": 989705000, "pretax_income": 955341000, "tax_provision": 82875000, "net_income": 872056000, "net_income_to_common": 872056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19369086000, "total_current_assets": 50911038000, "total_assets": 77456407000, "short_term_debt": 3116500000, "long_term_debt": null, "total_debt": 3165919000, "total_liabilities": 64864581000, "total_equity": 12588777000, "shares_outstanding": 4910266000, "goodwill_and_intangibles": 1109563000 }, "cash_flow": { "operating_cash_flow": -1213934000, "capital_expenditure": 75247000, "free_cash_flow": -1138687000, "dividends_paid": null, "share_repurchases": -96000, "shares_issued": null, "net_debt_issued": -80069000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4982383000, "cost_of_revenue": 2981573000, "gross_profit": 2000810000, "ebit": 955341000, "ebitda": 989705000, "pretax_income": 955341000, "tax_provision": 82875000, "net_income": 872056000, "net_income_to_common": 872056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19369086000, "total_current_assets": 50911038000, "total_assets": 77456407000, "short_term_debt": 3116500000, "long_term_debt": null, "total_debt": 3165919000, "total_liabilities": 64864581000, "total_equity": 12588777000, "shares_outstanding": 4910266000, "goodwill_and_intangibles": 1109563000 }, "cash_flow": { "operating_cash_flow": -1213934000, "capital_expenditure": 75247000, "free_cash_flow": -1138687000, "dividends_paid": null, "share_repurchases": -96000, "shares_issued": null, "net_debt_issued": -80069000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4982383000, "cost_of_revenue": 2981573000, "gross_profit": 2000810000, "ebit": 955341000, "ebitda": 989705000, "pretax_income": 955341000, "tax_provision": 82875000, "net_income": 872056000, "net_income_to_common": 872056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19369086000, "total_current_assets": 50911038000, "total_assets": 77456407000, "short_term_debt": 3116500000, "long_term_debt": null, "total_debt": 3165919000, "total_liabilities": 64864581000, "total_equity": 12588777000, "shares_outstanding": 4910266000, "goodwill_and_intangibles": 1109563000 }, "cash_flow": { "operating_cash_flow": -1213934000, "capital_expenditure": 75247000, "free_cash_flow": -1138687000, "dividends_paid": null, "share_repurchases": -96000, "shares_issued": null, "net_debt_issued": -80069000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4982383000, "cost_of_revenue": 2981573000, "gross_profit": 2000810000, "ebit": 955341000, "ebitda": 989705000, "pretax_income": 955341000, "tax_provision": 82875000, "net_income": 872056000, "net_income_to_common": 872056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19369086000, "total_current_assets": 50911038000, "total_assets": 77456407000, "short_term_debt": 3116500000, "long_term_debt": null, "total_debt": 3165919000, "total_liabilities": 64864581000, "total_equity": 12588777000, "shares_outstanding": 4910266000, "goodwill_and_intangibles": 1109563000 }, "cash_flow": { "operating_cash_flow": -1213934000, "capital_expenditure": 75247000, "free_cash_flow": -1138687000, "dividends_paid": null, "share_repurchases": -96000, "shares_issued": null, "net_debt_issued": -80069000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4982383000, "cost_of_revenue": 2981573000, "gross_profit": 2000810000, "ebit": 955341000, "ebitda": 989705000, "pretax_income": 955341000, "tax_provision": 82875000, "net_income": 872056000, "net_income_to_common": 872056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19369086000, "total_current_assets": 50911038000, "total_assets": 77456407000, "short_term_debt": 3116500000, "long_term_debt": null, "total_debt": 3165919000, "total_liabilities": 64864581000, "total_equity": 12588777000, "shares_outstanding": 4910266000, "goodwill_and_intangibles": 1109563000 }, "cash_flow": { "operating_cash_flow": -1213934000, "capital_expenditure": 75247000, "free_cash_flow": -1138687000, "dividends_paid": null, "share_repurchases": -96000, "shares_issued": null, "net_debt_issued": -80069000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4703817000, "cost_of_revenue": 2618433000, "gross_profit": 2085384000, "ebit": 1081383999, "ebitda": 1109389999, "pretax_income": 1081384000, "tax_provision": 182895999, "net_income": 892378000, "net_income_to_common": 892378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15003643000, "total_current_assets": 35435145000, "total_assets": 74893877000, "short_term_debt": 2525443000, "long_term_debt": 269806000, "total_debt": 5211250000, "total_liabilities": 63572315000, "total_equity": 11290948000, "shares_outstanding": 4907352000, "goodwill_and_intangibles": 1011040000 }, "cash_flow": { "operating_cash_flow": 831031000, "capital_expenditure": 270947000, "free_cash_flow": 1101978000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3996000, "net_debt_issued": 1279797000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4703817000, "cost_of_revenue": 2618433000, "gross_profit": 2085384000, "ebit": 1081383999, "ebitda": 1109389999, "pretax_income": 1081384000, "tax_provision": 182895999, "net_income": 892378000, "net_income_to_common": 892378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15003643000, "total_current_assets": 35435145000, "total_assets": 74893877000, "short_term_debt": 2525443000, "long_term_debt": 269806000, "total_debt": 5211250000, "total_liabilities": 63572315000, "total_equity": 11290948000, "shares_outstanding": 4907352000, "goodwill_and_intangibles": 1011040000 }, "cash_flow": { "operating_cash_flow": 831031000, "capital_expenditure": 270947000, "free_cash_flow": 1101978000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3996000, "net_debt_issued": 1279797000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4703817000, "cost_of_revenue": 2618433000, "gross_profit": 2085384000, "ebit": 1081383999, "ebitda": 1109389999, "pretax_income": 1081384000, "tax_provision": 182895999, "net_income": 892378000, "net_income_to_common": 892378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15003643000, "total_current_assets": 35435145000, "total_assets": 74893877000, "short_term_debt": 2525443000, "long_term_debt": 269806000, "total_debt": 5211250000, "total_liabilities": 63572315000, "total_equity": 11290948000, "shares_outstanding": 4907352000, "goodwill_and_intangibles": 1011040000 }, "cash_flow": { "operating_cash_flow": 831031000, "capital_expenditure": 270947000, "free_cash_flow": 1101978000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3996000, "net_debt_issued": 1279797000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4703817000, "cost_of_revenue": 2618433000, "gross_profit": 2085384000, "ebit": 1081383999, "ebitda": 1109389999, "pretax_income": 1081384000, "tax_provision": 182895999, "net_income": 892378000, "net_income_to_common": 892378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15003643000, "total_current_assets": 35435145000, "total_assets": 74893877000, "short_term_debt": 2525443000, "long_term_debt": 269806000, "total_debt": 5211250000, "total_liabilities": 63572315000, "total_equity": 11290948000, "shares_outstanding": 4907352000, "goodwill_and_intangibles": 1011040000 }, "cash_flow": { "operating_cash_flow": 831031000, "capital_expenditure": 270947000, "free_cash_flow": 1101978000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3996000, "net_debt_issued": 1279797000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4703817000, "cost_of_revenue": 2618433000, "gross_profit": 2085384000, "ebit": 1081383999, "ebitda": 1109389999, "pretax_income": 1081384000, "tax_provision": 182895999, "net_income": 892378000, "net_income_to_common": 892378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 15003643000, "total_current_assets": 35435145000, "total_assets": 74893877000, "short_term_debt": 2525443000, "long_term_debt": 269806000, "total_debt": 5211250000, "total_liabilities": 63572315000, "total_equity": 11290948000, "shares_outstanding": 4907352000, "goodwill_and_intangibles": 1011040000 }, "cash_flow": { "operating_cash_flow": 831031000, "capital_expenditure": 270947000, "free_cash_flow": 1101978000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3996000, "net_debt_issued": 1279797000 } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "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 } }