{ "ticker": { "uuid": "765c9e07-a625-4ebc-a256-16b42ba334ca", "symbol": "YSG", "name": "Yatsen Holding", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/765c9e07-a625-4ebc-a256-16b42ba334ca/", "api_url": "https://sharemaestro.com/factors/api/tickers/765c9e07-a625-4ebc-a256-16b42ba334ca/" }, "latest_snapshot": { "ticker": { "uuid": "765c9e07-a625-4ebc-a256-16b42ba334ca", "symbol": "YSG", "name": "Yatsen Holding", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/765c9e07-a625-4ebc-a256-16b42ba334ca/", "api_url": "https://sharemaestro.com/factors/api/tickers/765c9e07-a625-4ebc-a256-16b42ba334ca/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.33, "value": 0.77, "quality": 0.09, "momentum": 0.03, "coverage": 0.848, "confidence": 0.812, "delta": -1 }, "headline_factors": { "price": 3.32, "market_cap": 311434153.76, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.064, "shareholder_yield": 0.3565, "roe": -0.0465, "piotroski_f_score": 4, "momentum_12_1": -0.6102, "volatility_252d": 0.683 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 15.6304, "earnings_yield": null, "fcf_yield": -0.1633, "shareholder_yield": 0.3565 }, "quality": { "roe": -0.0465, "roic": -0.0632, "gross_margin": 0.7874, "fcf_margin": -0.0114, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.2939, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.5956, "momentum_12_1": -0.6102, "relative_strength": -0.7639 }, "scores": { "value_percentile": 0.77, "quality_percentile": 0.09, "momentum_percentile": 0.03, "growth_composite": 19, "yield_composite": 7, "overall_composite": 67, "os_score": 0.33, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.66, "os": 0.36, "value": 0.78, "quality": 0.1, "momentum": 0.03, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.4449, "roe": -0.0465, "momentum_12_1": -0.5267 }, { "week_end_date": "2026-06-14", "price": 3.11, "os": 0.38, "value": 0.78, "quality": 0.09, "momentum": 0.07, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.3805, "roe": -0.0465, "momentum_12_1": -0.7311 }, { "week_end_date": "2026-06-21", "price": 3.2, "os": 0.33, "value": 0.77, "quality": 0.09, "momentum": 0.01, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.3698, "roe": -0.0465, "momentum_12_1": -0.7268 }, { "week_end_date": "2026-06-28", "price": 3.2, "os": 0.38, "value": 0.77, "quality": 0.1, "momentum": 0.09, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.3698, "roe": -0.0465, "momentum_12_1": -0.6959 }, { "week_end_date": "2026-07-05", "price": 3.47, "os": 0.3, "value": 0.76, "quality": 0.09, "momentum": 0.01, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.3411, "roe": -0.0465, "momentum_12_1": -0.7374 }, { "week_end_date": "2026-07-12", "price": 3.62, "os": 0.3, "value": 0.76, "quality": 0.1, "momentum": 0, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.3269, "roe": -0.0465, "momentum_12_1": -0.6767 }, { "week_end_date": "2026-07-19", "price": 3.57, "os": 0.32, "value": 0.76, "quality": 0.09, "momentum": 0.02, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.3315, "roe": -0.0465, "momentum_12_1": -0.6829 }, { "week_end_date": "2026-07-26", "price": 3.32, "os": 0.33, "value": 0.77, "quality": 0.09, "momentum": 0.03, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.3565, "roe": -0.0465, "momentum_12_1": -0.6102 } ], "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": 4181022328, "cost_of_revenue": 869692723, "gross_profit": 3311329598, "ebit": -90001258, "ebitda": 56079742, "pretax_income": -90001258, "tax_provision": -105056, "net_income": -78664764, "net_income_to_common": -78664764, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 808010201, "total_current_assets": 2235610712, "total_assets": 3849431726, "short_term_debt": 53435000, "long_term_debt": 123157000, "total_debt": 176704442, "total_liabilities": 846880939, "total_equity": 3012521122, "shares_outstanding": 93127708, "goodwill_and_intangibles": 692978994 }, "cash_flow": { "operating_cash_flow": -94663000, "capital_expenditure": 43800000, "free_cash_flow": -50863000, "dividends_paid": null, "share_repurchases": -111019000, "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": 4181022328, "cost_of_revenue": 869692723, "gross_profit": 3311329598, "ebit": -90001258, "ebitda": 56079742, "pretax_income": -90001258, "tax_provision": -105056, "net_income": -78664764, "net_income_to_common": -78664764, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 808010201, "total_current_assets": 2235610712, "total_assets": 3849431726, "short_term_debt": 53435000, "long_term_debt": 123157000, "total_debt": 176704442, "total_liabilities": 846880939, "total_equity": 3012521122, "shares_outstanding": 93127708, "goodwill_and_intangibles": 692978994 }, "cash_flow": { "operating_cash_flow": -94663000, "capital_expenditure": 43800000, "free_cash_flow": -50863000, "dividends_paid": null, "share_repurchases": -111019000, "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": 4181022328, "cost_of_revenue": 869692723, "gross_profit": 3311329598, "ebit": -90001258, "ebitda": 56079742, "pretax_income": -90001258, "tax_provision": -105056, "net_income": -78664764, "net_income_to_common": -78664764, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 808010201, "total_current_assets": 2235610712, "total_assets": 3849431726, "short_term_debt": 53435000, "long_term_debt": 123157000, "total_debt": 176704442, "total_liabilities": 846880939, "total_equity": 3012521122, "shares_outstanding": 93127708, "goodwill_and_intangibles": 692978994 }, "cash_flow": { "operating_cash_flow": -94663000, "capital_expenditure": 43800000, "free_cash_flow": -50863000, "dividends_paid": null, "share_repurchases": -111019000, "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": 4181022328, "cost_of_revenue": 869692723, "gross_profit": 3311329598, "ebit": -90001258, "ebitda": 56079742, "pretax_income": -90001258, "tax_provision": -105056, "net_income": -78664764, "net_income_to_common": -78664764, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 808010201, "total_current_assets": 2235610712, "total_assets": 3849431726, "short_term_debt": 53435000, "long_term_debt": 123157000, "total_debt": 176704442, "total_liabilities": 846880939, "total_equity": 3012521122, "shares_outstanding": 93127708, "goodwill_and_intangibles": 692978994 }, "cash_flow": { "operating_cash_flow": -94663000, "capital_expenditure": 43800000, "free_cash_flow": -50863000, "dividends_paid": null, "share_repurchases": -111019000, "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": 4181022328, "cost_of_revenue": 869692723, "gross_profit": 3311329598, "ebit": -90001258, "ebitda": 56079742, "pretax_income": -90001258, "tax_provision": -105056, "net_income": -78664764, "net_income_to_common": -78664764, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 808010201, "total_current_assets": 2235610712, "total_assets": 3849431726, "short_term_debt": 53435000, "long_term_debt": 123157000, "total_debt": 176704442, "total_liabilities": 846880939, "total_equity": 3012521122, "shares_outstanding": 93127708, "goodwill_and_intangibles": 692978994 }, "cash_flow": { "operating_cash_flow": -94663000, "capital_expenditure": 43800000, "free_cash_flow": -50863000, "dividends_paid": null, "share_repurchases": -111019000, "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": 4181022328, "cost_of_revenue": 869692723, "gross_profit": 3311329598, "ebit": -90001258, "ebitda": 56079742, "pretax_income": -90001258, "tax_provision": -105056, "net_income": -78664764, "net_income_to_common": -78664764, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 808010201, "total_current_assets": 2235610712, "total_assets": 3849431726, "short_term_debt": 53435000, "long_term_debt": null, "total_debt": 176704442, "total_liabilities": 846880939, "total_equity": 3012521122, "shares_outstanding": 93127708, "goodwill_and_intangibles": 692978994 }, "cash_flow": { "operating_cash_flow": -94663000, "capital_expenditure": 43800000, "free_cash_flow": -50863000, "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": 4181022328, "cost_of_revenue": 869692723, "gross_profit": 3311329598, "ebit": -180732068, "ebitda": -180732068, "pretax_income": -90001258, "tax_provision": -105056, "net_income": -78664764, "net_income_to_common": -78664764, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 808010201, "total_current_assets": 2235610712, "total_assets": 3849431726, "short_term_debt": 53435000, "long_term_debt": 123157000, "total_debt": 176704442, "total_liabilities": 846880939, "total_equity": 3012521122, "shares_outstanding": 93127708, "goodwill_and_intangibles": 692978994 }, "cash_flow": { "operating_cash_flow": -94663000, "capital_expenditure": 43800000, "free_cash_flow": -50863000, "dividends_paid": null, "share_repurchases": -111019000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3441500338, "cost_of_revenue": 787235641, "gross_profit": 2654264689, "ebit": -724820558, "ebitda": -501638144, "pretax_income": -723414905, "tax_provision": -3129725, "net_income": -718209167, "net_income_to_common": -718209167, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 817395000, "total_current_assets": 2347654000, "total_assets": 3970867000, "short_term_debt": 39409000, "long_term_debt": 109526000, "total_debt": 148935000, "total_liabilities": 867852000, "total_equity": 3055326000, "shares_outstanding": 101253607, "goodwill_and_intangibles": 714737000 }, "cash_flow": { "operating_cash_flow": -243666000, "capital_expenditure": 57020000, "free_cash_flow": -186646000, "dividends_paid": null, "share_repurchases": -405792000, "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": 1020986000, "cost_of_revenue": 201797000, "gross_profit": 819189000, "ebit": -98951000, "ebitda": -60553000, "pretax_income": -60553000, "tax_provision": 1375000, "net_income": -60514000, "net_income_to_common": -60514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876144000, "total_current_assets": 2131376000, "total_assets": 3717540000, "short_term_debt": 53039000, "long_term_debt": 110184000, "total_debt": 163223000, "total_liabilities": 809744000, "total_equity": 2919174000, "shares_outstanding": 93845083, "goodwill_and_intangibles": 664278000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020986000, "cost_of_revenue": 201797000, "gross_profit": 819189000, "ebit": -98951000, "ebitda": -60553000, "pretax_income": -60553000, "tax_provision": 1375000, "net_income": -60514000, "net_income_to_common": -60514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876144000, "total_current_assets": 2131376000, "total_assets": 3717540000, "short_term_debt": 53039000, "long_term_debt": 110184000, "total_debt": 163223000, "total_liabilities": 809744000, "total_equity": 2919174000, "shares_outstanding": 93845083, "goodwill_and_intangibles": 664278000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020986000, "cost_of_revenue": 201797000, "gross_profit": 819189000, "ebit": -98951000, "ebitda": -60553000, "pretax_income": -60553000, "tax_provision": 1375000, "net_income": -60514000, "net_income_to_common": -60514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876144000, "total_current_assets": 2131376000, "total_assets": 3717540000, "short_term_debt": 53039000, "long_term_debt": 110184000, "total_debt": 163223000, "total_liabilities": 809744000, "total_equity": 2919174000, "shares_outstanding": 93845083, "goodwill_and_intangibles": 664278000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020986000, "cost_of_revenue": 201797000, "gross_profit": 819189000, "ebit": -98951000, "ebitda": -60553000, "pretax_income": -60553000, "tax_provision": 1375000, "net_income": -60514000, "net_income_to_common": -60514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876144000, "total_current_assets": 2131376000, "total_assets": 3717540000, "short_term_debt": 53039000, "long_term_debt": 110184000, "total_debt": 163223000, "total_liabilities": 809744000, "total_equity": 2919174000, "shares_outstanding": 93845083, "goodwill_and_intangibles": 664278000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020986000, "cost_of_revenue": 201797000, "gross_profit": 819189000, "ebit": -98951000, "ebitda": -60553000, "pretax_income": -60553000, "tax_provision": 1375000, "net_income": -60514000, "net_income_to_common": -60514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876144000, "total_current_assets": 2131376000, "total_assets": 3717540000, "short_term_debt": 53039000, "long_term_debt": 110184000, "total_debt": 163223000, "total_liabilities": 809744000, "total_equity": 2919174000, "shares_outstanding": 93845083, "goodwill_and_intangibles": 664278000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020986000, "cost_of_revenue": 201797000, "gross_profit": 819189000, "ebit": -98951000, "ebitda": -60553000, "pretax_income": -60553000, "tax_provision": 1375000, "net_income": -60514000, "net_income_to_common": -60514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876144000, "total_current_assets": 2131376000, "total_assets": 3717540000, "short_term_debt": 53039000, "long_term_debt": null, "total_debt": 163223000, "total_liabilities": 809744000, "total_equity": 2919174000, "shares_outstanding": 93845083, "goodwill_and_intangibles": 664278000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1020986000, "cost_of_revenue": 201797000, "gross_profit": 819189000, "ebit": -98951000, "ebitda": -98951000, "pretax_income": -60553000, "tax_provision": 1375000, "net_income": -60514000, "net_income_to_common": -60514000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 876144000, "total_current_assets": 2131376000, "total_assets": 3717540000, "short_term_debt": 53039000, "long_term_debt": 110184000, "total_debt": 163223000, "total_liabilities": 809744000, "total_equity": 2919174000, "shares_outstanding": 93845083, "goodwill_and_intangibles": 664278000 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1360403826, "cost_of_revenue": 293495456, "gross_profit": 1066908363, "ebit": 4373780, "ebitda": 150454780, "pretax_income": 4373780, "tax_provision": 1378702, "net_income": 7953683, "net_income_to_common": 7953683, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 765379000, "total_current_assets": 2234188000, "total_assets": 3846982000, "short_term_debt": 53435000, "long_term_debt": 123157000, "total_debt": 176592000, "total_liabilities": 846342000, "total_equity": 3010604000, "shares_outstanding": 100933438, "goodwill_and_intangibles": 692538000 }, "cash_flow": { "operating_cash_flow": -94663000, "capital_expenditure": 43800000, "free_cash_flow": -50863000, "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": 1360403826, "cost_of_revenue": 293495456, "gross_profit": 1066908363, "ebit": 4373780, "ebitda": 150454780, "pretax_income": 4373780, "tax_provision": 1378702, "net_income": 7953683, "net_income_to_common": 7953683, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 765379000, "total_current_assets": 2234188000, "total_assets": 3846982000, "short_term_debt": 53435000, "long_term_debt": 123157000, "total_debt": 176592000, "total_liabilities": 846342000, "total_equity": 3010604000, "shares_outstanding": 100933438, "goodwill_and_intangibles": 692538000 }, "cash_flow": { "operating_cash_flow": -94663000, "capital_expenditure": 43800000, "free_cash_flow": -50863000, "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": 1360403826, "cost_of_revenue": 293495456, "gross_profit": 1066908363, "ebit": 4373780, "ebitda": 150454780, "pretax_income": 4373780, "tax_provision": 1378702, "net_income": 7953683, "net_income_to_common": 7953683, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 765379000, "total_current_assets": 2234188000, "total_assets": 3846982000, "short_term_debt": 53435000, "long_term_debt": 123157000, "total_debt": 176592000, "total_liabilities": 846342000, "total_equity": 3010604000, "shares_outstanding": 100933438, "goodwill_and_intangibles": 692538000 }, "cash_flow": { "operating_cash_flow": -94663000, "capital_expenditure": 43800000, "free_cash_flow": -50863000, "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": 1360403826, "cost_of_revenue": 293495456, "gross_profit": 1066908363, "ebit": 4373780, "ebitda": 150454780, "pretax_income": 4373780, "tax_provision": 1378702, "net_income": 7953683, "net_income_to_common": 7953683, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 765379000, "total_current_assets": 2234188000, "total_assets": 3846982000, "short_term_debt": 53435000, "long_term_debt": 123157000, "total_debt": 176592000, "total_liabilities": 846342000, "total_equity": 3010604000, "shares_outstanding": 100933438, "goodwill_and_intangibles": 692538000 }, "cash_flow": { "operating_cash_flow": -94663000, "capital_expenditure": 43800000, "free_cash_flow": -50863000, "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": 1360403826, "cost_of_revenue": 293495456, "gross_profit": 1066908363, "ebit": 4373780, "ebitda": 150454780, "pretax_income": 4373780, "tax_provision": 1378702, "net_income": 7953683, "net_income_to_common": 7953683, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 765379000, "total_current_assets": 2234188000, "total_assets": 3846982000, "short_term_debt": 53435000, "long_term_debt": 123157000, "total_debt": 176592000, "total_liabilities": 846342000, "total_equity": 3010604000, "shares_outstanding": 100933438, "goodwill_and_intangibles": 692538000 }, "cash_flow": { "operating_cash_flow": -94663000, "capital_expenditure": 43800000, "free_cash_flow": -50863000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "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": "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": "2026-03-31" }, "schema": { "public_fields_only": true } }