{ "ticker": { "uuid": "7282465a-59ad-47bb-8ddf-aff57fcb0a6d", "symbol": "SE", "name": "Sea Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/7282465a-59ad-47bb-8ddf-aff57fcb0a6d/", "api_url": "https://sharemaestro.com/factors/api/tickers/7282465a-59ad-47bb-8ddf-aff57fcb0a6d/" }, "latest_snapshot": { "ticker": { "uuid": "7282465a-59ad-47bb-8ddf-aff57fcb0a6d", "symbol": "SE", "name": "Sea Ltd", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/7282465a-59ad-47bb-8ddf-aff57fcb0a6d/", "api_url": "https://sharemaestro.com/factors/api/tickers/7282465a-59ad-47bb-8ddf-aff57fcb0a6d/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.19, "value": 0.19, "quality": 0.95, "momentum": 0.08, "coverage": 0.97, "confidence": 0.929, "delta": -1 }, "headline_factors": { "price": 100, "market_cap": 61248452200, "pe_ratio": 38.0123, "earnings_yield": 0.0408, "ebitda_to_ev": 0.0458, "shareholder_yield": -0.0007, "roe": 0.1254, "piotroski_f_score": 8, "momentum_12_1": -0.4209, "volatility_252d": 0.4589 }, "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": 38.0123, "ev_ebitda": 21.8304, "earnings_yield": 0.0408, "fcf_yield": 0.1242, "shareholder_yield": -0.0007 }, "quality": { "roe": 0.1254, "roic": 0.1627, "gross_margin": 0.4427, "fcf_margin": 0.2894, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.4054, "eps_growth_1y": 0.8444, "fcf_growth_1y": 0.8906 }, "momentum": { "price_return_12m": -0.3659, "momentum_12_1": -0.4209, "relative_strength": -0.5342 }, "scores": { "value_percentile": 0.19, "quality_percentile": 0.95, "momentum_percentile": 0.08, "growth_composite": 6, "yield_composite": 87, "overall_composite": 81, "os_score": 0.19, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 86.56, "os": 0.26, "value": 0.26, "quality": 0.95, "momentum": 0.05, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 32.9034, "earnings_yield": 0.0474, "shareholder_yield": -0.0008, "roe": 0.1254, "momentum_12_1": -0.4763 }, { "week_end_date": "2026-06-14", "price": 82.94, "os": 0.33, "value": 0.29, "quality": 0.95, "momentum": 0.11, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 31.5274, "earnings_yield": 0.0496, "shareholder_yield": -0.0008, "roe": 0.1254, "momentum_12_1": -0.4285 }, { "week_end_date": "2026-06-21", "price": 91.28, "os": 0.24, "value": 0.24, "quality": 0.95, "momentum": 0.06, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 34.6976, "earnings_yield": 0.0448, "shareholder_yield": -0.0008, "roe": 0.1254, "momentum_12_1": -0.4311 }, { "week_end_date": "2026-06-28", "price": 91.33, "os": 0.28, "value": 0.25, "quality": 0.95, "momentum": 0.13, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 34.7166, "earnings_yield": 0.0448, "shareholder_yield": -0.0008, "roe": 0.1254, "momentum_12_1": -0.4317 }, { "week_end_date": "2026-07-05", "price": 103.3, "os": 0.2, "value": 0.19, "quality": 0.95, "momentum": 0.09, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 39.2667, "earnings_yield": 0.0394, "shareholder_yield": -0.0007, "roe": 0.1254, "momentum_12_1": -0.4209 }, { "week_end_date": "2026-07-12", "price": 111.14, "os": 0.15, "value": 0.15, "quality": 0.95, "momentum": 0.03, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 42.2468, "earnings_yield": 0.0365, "shareholder_yield": -0.0006, "roe": 0.1254, "momentum_12_1": -0.4406 }, { "week_end_date": "2026-07-19", "price": 104.05, "os": 0.18, "value": 0.18, "quality": 0.95, "momentum": 0.06, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 39.5518, "earnings_yield": 0.0391, "shareholder_yield": -0.0007, "roe": 0.1254, "momentum_12_1": -0.4584 }, { "week_end_date": "2026-07-26", "price": 100, "os": 0.19, "value": 0.19, "quality": 0.95, "momentum": 0.08, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 38.0123, "earnings_yield": 0.0408, "shareholder_yield": -0.0007, "roe": 0.1254, "momentum_12_1": -0.4209 } ], "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": 22938469000, "cost_of_revenue": 12694732000, "gross_profit": 10243737000, "ebit": 2295585000, "ebitda": 2667756000, "pretax_income": 2261975000, "tax_provision": 651081000, "net_income": 1578149000, "net_income_to_common": 1578149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6375653000, "total_current_assets": 23249495000, "total_assets": 29370979000, "short_term_debt": 1701367000, "long_term_debt": 510396000, "total_debt": 3330445000, "total_liabilities": 16722651000, "total_equity": 12526503000, "shares_outstanding": 638227141, "goodwill_and_intangibles": 116672000 }, "cash_flow": { "operating_cash_flow": 5027849000, "capital_expenditure": 513809000, "free_cash_flow": 5541658000, "dividends_paid": null, "share_repurchases": -14027000, "shares_issued": 56825000, "net_debt_issued": -35574000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22938469000, "cost_of_revenue": 12694732000, "gross_profit": 10243737000, "ebit": 2295585000, "ebitda": 2667756000, "pretax_income": 2261975000, "tax_provision": 651081000, "net_income": 1578149000, "net_income_to_common": 1578149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6375653000, "total_current_assets": 23249495000, "total_assets": 29370979000, "short_term_debt": 1701367000, "long_term_debt": 510396000, "total_debt": 3330445000, "total_liabilities": 16722651000, "total_equity": 12526503000, "shares_outstanding": 638227141, "goodwill_and_intangibles": 116672000 }, "cash_flow": { "operating_cash_flow": 5027849000, "capital_expenditure": 513809000, "free_cash_flow": 5541658000, "dividends_paid": null, "share_repurchases": -14027000, "shares_issued": 56825000, "net_debt_issued": -35574000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22938469000, "cost_of_revenue": 12694732000, "gross_profit": 10243737000, "ebit": 2295585000, "ebitda": 2667756000, "pretax_income": 2261975000, "tax_provision": 651081000, "net_income": 1578149000, "net_income_to_common": 1578149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6375653000, "total_current_assets": 23249495000, "total_assets": 29370979000, "short_term_debt": 1701367000, "long_term_debt": 510396000, "total_debt": 3330445000, "total_liabilities": 16722651000, "total_equity": 12526503000, "shares_outstanding": 638227141, "goodwill_and_intangibles": 116672000 }, "cash_flow": { "operating_cash_flow": 5027849000, "capital_expenditure": 513809000, "free_cash_flow": 5541658000, "dividends_paid": null, "share_repurchases": -14027000, "shares_issued": 56825000, "net_debt_issued": -35574000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22938469000, "cost_of_revenue": 12694732000, "gross_profit": 10243737000, "ebit": 2295585000, "ebitda": 2667756000, "pretax_income": 2261975000, "tax_provision": 651081000, "net_income": 1578149000, "net_income_to_common": 1578149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6375653000, "total_current_assets": 23249495000, "total_assets": 29370979000, "short_term_debt": 1701367000, "long_term_debt": 510396000, "total_debt": 3330445000, "total_liabilities": 16722651000, "total_equity": 12526503000, "shares_outstanding": 638227141, "goodwill_and_intangibles": 116672000 }, "cash_flow": { "operating_cash_flow": 5027849000, "capital_expenditure": 513809000, "free_cash_flow": 5541658000, "dividends_paid": null, "share_repurchases": -14027000, "shares_issued": 56825000, "net_debt_issued": -35574000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22938469000, "cost_of_revenue": 12694732000, "gross_profit": 10243737000, "ebit": 2295585000, "ebitda": 2667756000, "pretax_income": 2261975000, "tax_provision": 651081000, "net_income": 1578149000, "net_income_to_common": 1578149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6375653000, "total_current_assets": 23249495000, "total_assets": 29370979000, "short_term_debt": 1701367000, "long_term_debt": 510396000, "total_debt": 3330445000, "total_liabilities": 16722651000, "total_equity": 12526503000, "shares_outstanding": 638227141, "goodwill_and_intangibles": 116672000 }, "cash_flow": { "operating_cash_flow": 5027849000, "capital_expenditure": 513809000, "free_cash_flow": 5541658000, "dividends_paid": null, "share_repurchases": -14027000, "shares_issued": 56825000, "net_debt_issued": -35574000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22938469000, "cost_of_revenue": 12694732000, "gross_profit": 10243737000, "ebit": 2295585000, "ebitda": 2667756000, "pretax_income": 2261975000, "tax_provision": 651081000, "net_income": 1578149000, "net_income_to_common": 1578149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6375653000, "total_current_assets": 23249495000, "total_assets": 29370979000, "short_term_debt": 1701367000, "long_term_debt": 510396000, "total_debt": 3330445000, "total_liabilities": 16722651000, "total_equity": 12526503000, "shares_outstanding": 638227141, "goodwill_and_intangibles": 116672000 }, "cash_flow": { "operating_cash_flow": 5027849000, "capital_expenditure": 513809000, "free_cash_flow": 5541658000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22938469000, "cost_of_revenue": 12694732000, "gross_profit": 10243737000, "ebit": 1863978000, "ebitda": 1863978000, "pretax_income": 2261975000, "tax_provision": 651081000, "net_income": 1578149000, "net_income_to_common": 1578149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6375653000, "total_current_assets": 23249495000, "total_assets": 29370979000, "short_term_debt": 1701367000, "long_term_debt": 510396000, "total_debt": 3330445000, "total_liabilities": 16722651000, "total_equity": 12526503000, "shares_outstanding": 638227141, "goodwill_and_intangibles": 116672000 }, "cash_flow": { "operating_cash_flow": 5027849000, "capital_expenditure": 513809000, "free_cash_flow": 5541658000, "dividends_paid": null, "share_repurchases": -14027000, "shares_issued": 56825000, "net_debt_issued": -35574000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 16819866000, "cost_of_revenue": 9614778000, "gross_profit": 7205088000, "ebit": 807311746, "ebitda": 1196984746, "pretax_income": 768995000, "tax_provision": 321168000, "net_income": 444321000, "net_income_to_common": 444321000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2405153000, "total_current_assets": 16857668000, "total_assets": 22625469000, "short_term_debt": 1583361000, "long_term_debt": 1728258000, "total_debt": 4124133000, "total_liabilities": 14147893000, "total_equity": 8372335000, "shares_outstanding": 604713980, "goodwill_and_intangibles": 134935000 }, "cash_flow": { "operating_cash_flow": 3277420000, "capital_expenditure": 321593000, "free_cash_flow": 3599013000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 146081000, "net_debt_issued": -172763000 } } ], "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": 7097489000, "cost_of_revenue": 3951907000, "gross_profit": 3145582000, "ebit": 653860000, "ebitda": 755858000, "pretax_income": 652221000, "tax_provision": 213999000, "net_income": 427937000, "net_income_to_common": 427937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6255351000, "total_current_assets": 23935932000, "total_assets": 30590229000, "short_term_debt": 1647053000, "long_term_debt": 702838000, "total_debt": 3584398000, "total_liabilities": 17608848000, "total_equity": 12853167000, "shares_outstanding": 636172778, "goodwill_and_intangibles": 111840000 }, "cash_flow": { "operating_cash_flow": 1057905000, "capital_expenditure": 139000000, "free_cash_flow": 1196905000, "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": 7097489000, "cost_of_revenue": 3951907000, "gross_profit": 3145582000, "ebit": 653860000, "ebitda": 755858000, "pretax_income": 652221000, "tax_provision": 213999000, "net_income": 427937000, "net_income_to_common": 427937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6255351000, "total_current_assets": 23935932000, "total_assets": 30590229000, "short_term_debt": 1647053000, "long_term_debt": 702838000, "total_debt": 3584398000, "total_liabilities": 17608848000, "total_equity": 12853167000, "shares_outstanding": 636172778, "goodwill_and_intangibles": 111840000 }, "cash_flow": { "operating_cash_flow": 1057905000, "capital_expenditure": 139000000, "free_cash_flow": 1196905000, "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": 7097489000, "cost_of_revenue": 3951907000, "gross_profit": 3145582000, "ebit": 653860000, "ebitda": 755858000, "pretax_income": 652221000, "tax_provision": 213999000, "net_income": 427937000, "net_income_to_common": 427937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6255351000, "total_current_assets": 23935932000, "total_assets": 30590229000, "short_term_debt": 1647053000, "long_term_debt": 702838000, "total_debt": 3584398000, "total_liabilities": 17608848000, "total_equity": 12853167000, "shares_outstanding": 636172778, "goodwill_and_intangibles": 111840000 }, "cash_flow": { "operating_cash_flow": 1057905000, "capital_expenditure": 139000000, "free_cash_flow": 1196905000, "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": 7097489000, "cost_of_revenue": 3951907000, "gross_profit": 3145582000, "ebit": 653860000, "ebitda": 755858000, "pretax_income": 652221000, "tax_provision": 213999000, "net_income": 427937000, "net_income_to_common": 427937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6255351000, "total_current_assets": 23935932000, "total_assets": 30590229000, "short_term_debt": 1647053000, "long_term_debt": 702838000, "total_debt": 3584398000, "total_liabilities": 17608848000, "total_equity": 12853167000, "shares_outstanding": 636172778, "goodwill_and_intangibles": 111840000 }, "cash_flow": { "operating_cash_flow": 1057905000, "capital_expenditure": 139000000, "free_cash_flow": 1196905000, "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": 7097489000, "cost_of_revenue": 3951907000, "gross_profit": 3145582000, "ebit": 653860000, "ebitda": 755858000, "pretax_income": 652221000, "tax_provision": 213999000, "net_income": 427937000, "net_income_to_common": 427937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6255351000, "total_current_assets": 23935932000, "total_assets": 30590229000, "short_term_debt": 1647053000, "long_term_debt": 702838000, "total_debt": 3584398000, "total_liabilities": 17608848000, "total_equity": 12853167000, "shares_outstanding": 636172778, "goodwill_and_intangibles": 111840000 }, "cash_flow": { "operating_cash_flow": 1476410000, "capital_expenditure": 1476410000, "free_cash_flow": 2952820000, "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": 7097489000, "cost_of_revenue": 3951907000, "gross_profit": 3145582000, "ebit": 653860000, "ebitda": 755858000, "pretax_income": 652221000, "tax_provision": 213999000, "net_income": 427937000, "net_income_to_common": 427937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6255351000, "total_current_assets": 23935932000, "total_assets": 30590229000, "short_term_debt": 1647053000, "long_term_debt": 702838000, "total_debt": 3584398000, "total_liabilities": 17608848000, "total_equity": 12853167000, "shares_outstanding": 636172778, "goodwill_and_intangibles": 111840000 }, "cash_flow": { "operating_cash_flow": 1476410000, "capital_expenditure": 1476410000, "free_cash_flow": 2952820000, "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": 7097489000, "cost_of_revenue": 3951907000, "gross_profit": 3145582000, "ebit": 565387000, "ebitda": 667385000, "pretax_income": 652221000, "tax_provision": 213999000, "net_income": 427937000, "net_income_to_common": 427937000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6255351000, "total_current_assets": 23935932000, "total_assets": 30590229000, "short_term_debt": 1647053000, "long_term_debt": 702838000, "total_debt": 3584398000, "total_liabilities": 17608848000, "total_equity": 12853167000, "shares_outstanding": 636172778, "goodwill_and_intangibles": 111840000 }, "cash_flow": { "operating_cash_flow": 1476410000, "capital_expenditure": 1476410000, "free_cash_flow": 2952820000, "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": 6851868000, "cost_of_revenue": 3853488000, "gross_profit": 2998380000, "ebit": 627150000, "ebitda": 726944000, "pretax_income": 620491000, "tax_provision": 209614000, "net_income": 397099000, "net_income_to_common": 397099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6375653000, "total_current_assets": 23249495000, "total_assets": 29370979000, "short_term_debt": 1701367000, "long_term_debt": 510396000, "total_debt": 3330445000, "total_liabilities": 16722651000, "total_equity": 12526503000, "shares_outstanding": 639526914, "goodwill_and_intangibles": 116672000 }, "cash_flow": { "operating_cash_flow": 1476410000, "capital_expenditure": 1476410000, "free_cash_flow": 2952820000, "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": 6851868000, "cost_of_revenue": 3853488000, "gross_profit": 2998380000, "ebit": 627150000, "ebitda": 726944000, "pretax_income": 620491000, "tax_provision": 209614000, "net_income": 397099000, "net_income_to_common": 397099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6375653000, "total_current_assets": 23249495000, "total_assets": 29370979000, "short_term_debt": 1701367000, "long_term_debt": 510396000, "total_debt": 3330445000, "total_liabilities": 16722651000, "total_equity": 12526503000, "shares_outstanding": 639526914, "goodwill_and_intangibles": 116672000 }, "cash_flow": { "operating_cash_flow": 1476410000, "capital_expenditure": 1476410000, "free_cash_flow": 2952820000, "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": 6851868000, "cost_of_revenue": 3853488000, "gross_profit": 2998380000, "ebit": 627150000, "ebitda": 726944000, "pretax_income": 620491000, "tax_provision": 209614000, "net_income": 397099000, "net_income_to_common": 397099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6375653000, "total_current_assets": 23249495000, "total_assets": 29370979000, "short_term_debt": 1701367000, "long_term_debt": 510396000, "total_debt": 3330445000, "total_liabilities": 16722651000, "total_equity": 12526503000, "shares_outstanding": 639526914, "goodwill_and_intangibles": 116672000 }, "cash_flow": { "operating_cash_flow": 1476410000, "capital_expenditure": 1476410000, "free_cash_flow": 2952820000, "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": 6851868000, "cost_of_revenue": 3853488000, "gross_profit": 2998380000, "ebit": 627150000, "ebitda": 726944000, "pretax_income": 620491000, "tax_provision": 209614000, "net_income": 397099000, "net_income_to_common": 397099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6375653000, "total_current_assets": 23249495000, "total_assets": 29370979000, "short_term_debt": 1701367000, "long_term_debt": 510396000, "total_debt": 3330445000, "total_liabilities": 16722651000, "total_equity": 12526503000, "shares_outstanding": 639526914, "goodwill_and_intangibles": 116672000 }, "cash_flow": { "operating_cash_flow": 1476410000, "capital_expenditure": 1476410000, "free_cash_flow": 2952820000, "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": 6851868000, "cost_of_revenue": 3853488000, "gross_profit": 2998380000, "ebit": 627150000, "ebitda": 726944000, "pretax_income": 620491000, "tax_provision": 209614000, "net_income": 397099000, "net_income_to_common": 397099000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6375653000, "total_current_assets": 23249495000, "total_assets": 29370979000, "short_term_debt": 1701367000, "long_term_debt": 510396000, "total_debt": 3330445000, "total_liabilities": 16722651000, "total_equity": 12526503000, "shares_outstanding": 639526914, "goodwill_and_intangibles": 116672000 }, "cash_flow": { "operating_cash_flow": 1476410000, "capital_expenditure": 1476410000, "free_cash_flow": 2952820000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }