{ "ticker": { "uuid": "769daff0-0cba-4615-9028-1f1f7701ceca", "symbol": "IONQ", "name": "IONQ Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Computer Hardware", "page_url": "https://sharemaestro.com/factors/ticker/769daff0-0cba-4615-9028-1f1f7701ceca/", "api_url": "https://sharemaestro.com/factors/api/tickers/769daff0-0cba-4615-9028-1f1f7701ceca/" }, "latest_snapshot": { "ticker": { "uuid": "769daff0-0cba-4615-9028-1f1f7701ceca", "symbol": "IONQ", "name": "IONQ Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Computer Hardware", "page_url": "https://sharemaestro.com/factors/ticker/769daff0-0cba-4615-9028-1f1f7701ceca/", "api_url": "https://sharemaestro.com/factors/api/tickers/769daff0-0cba-4615-9028-1f1f7701ceca/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.01, "value": 0.05, "quality": 0.08, "momentum": 0.21, "coverage": 0.909, "confidence": 0.871, "delta": -1 }, "headline_factors": { "price": 32.84, "market_cap": 12258185092.32, "pe_ratio": 44.2396, "earnings_yield": 0.0232, "ebitda_to_ev": 0.0332, "shareholder_yield": -0.2702, "roe": 0.0557, "piotroski_f_score": 4, "momentum_12_1": 0.1422, "volatility_252d": 1.0276 }, "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": 44.2396, "ev_ebitda": 30.0979, "earnings_yield": 0.0232, "fcf_yield": -0.032, "shareholder_yield": -0.2702 }, "quality": { "roe": 0.0557, "roic": 0.0455, "gross_margin": 0.3808, "fcf_margin": -2.0181, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 3.3458, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.2393, "momentum_12_1": 0.1422, "relative_strength": -0.4076 }, "scores": { "value_percentile": 0.05, "quality_percentile": 0.08, "momentum_percentile": 0.21, "growth_composite": 11, "yield_composite": 96, "overall_composite": 99, "os_score": 0.01, "factor_coverage": 0.909, "signal_confidence": 0.871 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 56.78, "os": 0.07, "value": 0.03, "quality": 0.08, "momentum": 0.79, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 76.4899, "earnings_yield": 0.0132, "shareholder_yield": -0.1563, "roe": 0.0557, "momentum_12_1": 0.2619 }, { "week_end_date": "2026-06-14", "price": 57.85, "os": 0.08, "value": 0.03, "quality": 0.09, "momentum": 0.86, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 77.9313, "earnings_yield": 0.0129, "shareholder_yield": -0.1534, "roe": 0.0557, "momentum_12_1": 0.3729 }, { "week_end_date": "2026-06-21", "price": 56.55, "os": 0.07, "value": 0.03, "quality": 0.08, "momentum": 0.8, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 76.18, "earnings_yield": 0.0133, "shareholder_yield": -0.1569, "roe": 0.0557, "momentum_12_1": 0.5768 }, { "week_end_date": "2026-06-28", "price": 49.31, "os": 0.08, "value": 0.03, "quality": 0.1, "momentum": 0.83, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 66.4268, "earnings_yield": 0.0152, "shareholder_yield": -0.18, "roe": 0.0557, "momentum_12_1": 0.7906 }, { "week_end_date": "2026-07-05", "price": 49.12, "os": 0.06, "value": 0.03, "quality": 0.09, "momentum": 0.67, "confidence": 0.901, "coverage": 0.909, "pe_ratio": 66.1709, "earnings_yield": 0.0153, "shareholder_yield": -0.1807, "roe": 0.0557, "momentum_12_1": 0.2791 }, { "week_end_date": "2026-07-12", "price": 42.86, "os": 0.01, "value": 0.04, "quality": 0.1, "momentum": 0.31, "confidence": 0.891, "coverage": 0.909, "pe_ratio": 57.7379, "earnings_yield": 0.0176, "shareholder_yield": -0.2071, "roe": 0.0557, "momentum_12_1": 0.3836 }, { "week_end_date": "2026-07-19", "price": 34.78, "os": 0, "value": 0.04, "quality": 0.08, "momentum": 0.22, "confidence": 0.881, "coverage": 0.909, "pe_ratio": 46.8531, "earnings_yield": 0.0218, "shareholder_yield": -0.2552, "roe": 0.0557, "momentum_12_1": 0.2159 }, { "week_end_date": "2026-07-26", "price": 32.84, "os": 0.01, "value": 0.05, "quality": 0.08, "momentum": 0.21, "confidence": 0.871, "coverage": 0.909, "pe_ratio": 44.2396, "earnings_yield": 0.0232, "shareholder_yield": -0.2702, "roe": 0.0557, "momentum_12_1": 0.1422 } ], "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": 130016000, "cost_of_revenue": 77488000, "gross_profit": 52528000, "ebit": -556693000, "ebitda": -474689000, "pretax_income": -556693000, "tax_provision": -44572000, "net_income": -510378000, "net_income_to_common": -510378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1030865000, "total_current_assets": 2586439000, "total_assets": 6570358000, "short_term_debt": 8850000, "long_term_debt": 21171000, "total_debt": 30021000, "total_liabilities": 2756666000, "total_equity": 3799517000, "shares_outstanding": 280345046, "goodwill_and_intangibles": 2731016000 }, "cash_flow": { "operating_cash_flow": -283187000, "capital_expenditure": 16417000, "free_cash_flow": -266770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3312541000, "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": 130016000, "cost_of_revenue": 77488000, "gross_profit": 52528000, "ebit": -556693000, "ebitda": -474689000, "pretax_income": -556693000, "tax_provision": -44572000, "net_income": -510378000, "net_income_to_common": -510378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1030865000, "total_current_assets": 2586439000, "total_assets": 6570358000, "short_term_debt": 8850000, "long_term_debt": 21171000, "total_debt": 30021000, "total_liabilities": 2756666000, "total_equity": 3799517000, "shares_outstanding": 280345046, "goodwill_and_intangibles": 2731016000 }, "cash_flow": { "operating_cash_flow": -283187000, "capital_expenditure": 16417000, "free_cash_flow": -266770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3312541000, "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": 130016000, "cost_of_revenue": 77488000, "gross_profit": 52528000, "ebit": -556693000, "ebitda": -474689000, "pretax_income": -556693000, "tax_provision": -44572000, "net_income": -510378000, "net_income_to_common": -510378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1030865000, "total_current_assets": 2586439000, "total_assets": 6570358000, "short_term_debt": 8850000, "long_term_debt": 21171000, "total_debt": 30021000, "total_liabilities": 2756666000, "total_equity": 3799517000, "shares_outstanding": 280345046, "goodwill_and_intangibles": 2731016000 }, "cash_flow": { "operating_cash_flow": -283187000, "capital_expenditure": 16417000, "free_cash_flow": -266770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3312541000, "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": 130016000, "cost_of_revenue": 77488000, "gross_profit": 52528000, "ebit": -556693000, "ebitda": -474689000, "pretax_income": -556693000, "tax_provision": -44572000, "net_income": -510378000, "net_income_to_common": -510378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1030865000, "total_current_assets": 2586439000, "total_assets": 6570358000, "short_term_debt": 8850000, "long_term_debt": 21171000, "total_debt": 30021000, "total_liabilities": 2756666000, "total_equity": 3799517000, "shares_outstanding": 280345046, "goodwill_and_intangibles": 2731016000 }, "cash_flow": { "operating_cash_flow": -283187000, "capital_expenditure": 16417000, "free_cash_flow": -266770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3312541000, "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": 130016000, "cost_of_revenue": 77488000, "gross_profit": 52528000, "ebit": -556693000, "ebitda": -474689000, "pretax_income": -556693000, "tax_provision": -44572000, "net_income": -510378000, "net_income_to_common": -510378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1030865000, "total_current_assets": 2586439000, "total_assets": 6570358000, "short_term_debt": 8850000, "long_term_debt": 21171000, "total_debt": 30021000, "total_liabilities": 2756666000, "total_equity": 3799517000, "shares_outstanding": 280345046, "goodwill_and_intangibles": 2731016000 }, "cash_flow": { "operating_cash_flow": -283187000, "capital_expenditure": 16417000, "free_cash_flow": -266770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3312541000, "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": 130016000, "cost_of_revenue": 77488000, "gross_profit": 52528000, "ebit": -556693000, "ebitda": -474689000, "pretax_income": -556693000, "tax_provision": -44572000, "net_income": -510378000, "net_income_to_common": -510378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1030865000, "total_current_assets": 2586439000, "total_assets": 6570358000, "short_term_debt": 8850000, "long_term_debt": 21171000, "total_debt": 30021000, "total_liabilities": 2756666000, "total_equity": 3799517000, "shares_outstanding": 280345046, "goodwill_and_intangibles": 2731016000 }, "cash_flow": { "operating_cash_flow": -283187000, "capital_expenditure": 16417000, "free_cash_flow": -266770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3312541000, "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": 130016000, "cost_of_revenue": 77488000, "gross_profit": 52528000, "ebit": -556693000, "ebitda": -474689000, "pretax_income": -556693000, "tax_provision": -44572000, "net_income": -510378000, "net_income_to_common": -510378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1030865000, "total_current_assets": 2586439000, "total_assets": 6570358000, "short_term_debt": 8850000, "long_term_debt": 21171000, "total_debt": 30021000, "total_liabilities": 2756666000, "total_equity": 3799517000, "shares_outstanding": 280345046, "goodwill_and_intangibles": 2731016000 }, "cash_flow": { "operating_cash_flow": -283187000, "capital_expenditure": 16417000, "free_cash_flow": -266770000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 3312541000, "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": 43073000, "cost_of_revenue": 20597000, "gross_profit": 22476000, "ebit": -331588000, "ebitda": -312934000, "pretax_income": -331588000, "tax_provision": 59000, "net_income": -331647000, "net_income_to_common": -331647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54393000, "total_current_assets": 378802000, "total_assets": 508388000, "short_term_debt": 3366000, "long_term_debt": 14359000, "total_debt": 17725000, "total_liabilities": 124526000, "total_equity": 383862000, "shares_outstanding": 213029000, "goodwill_and_intangibles": 39373000 }, "cash_flow": { "operating_cash_flow": -105683000, "capital_expenditure": 23569000, "free_cash_flow": -82114000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 64668000, "cost_of_revenue": 49254000, "gross_profit": 15414000, "ebit": 798228000, "ebitda": 841357000, "pretax_income": 798228000, "tax_provision": -6382000, "net_income": 805360000, "net_income_to_common": 805360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 493538000, "total_current_assets": 2302918000, "total_assets": 6693713000, "short_term_debt": 9165000, "long_term_debt": 21278000, "total_debt": 30443000, "total_liabilities": 1704011000, "total_equity": 4975969000, "shares_outstanding": 371228286, "goodwill_and_intangibles": 2908755000 }, "cash_flow": { "operating_cash_flow": -151024000, "capital_expenditure": 8369000, "free_cash_flow": -142655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 64668000, "cost_of_revenue": 49254000, "gross_profit": 15414000, "ebit": 798228000, "ebitda": 841357000, "pretax_income": 798228000, "tax_provision": -6382000, "net_income": 805360000, "net_income_to_common": 805360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 493538000, "total_current_assets": 2302918000, "total_assets": 6693713000, "short_term_debt": 9165000, "long_term_debt": 21278000, "total_debt": 30443000, "total_liabilities": 1704011000, "total_equity": 4975969000, "shares_outstanding": 371228286, "goodwill_and_intangibles": 2908755000 }, "cash_flow": { "operating_cash_flow": -151024000, "capital_expenditure": 8369000, "free_cash_flow": -142655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 64668000, "cost_of_revenue": 49254000, "gross_profit": 15414000, "ebit": 798228000, "ebitda": 841357000, "pretax_income": 798228000, "tax_provision": -6382000, "net_income": 805360000, "net_income_to_common": 805360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 493538000, "total_current_assets": 2302918000, "total_assets": 6693713000, "short_term_debt": 9165000, "long_term_debt": 21278000, "total_debt": 30443000, "total_liabilities": 1704011000, "total_equity": 4975969000, "shares_outstanding": 371228286, "goodwill_and_intangibles": 2908755000 }, "cash_flow": { "operating_cash_flow": -151024000, "capital_expenditure": 8369000, "free_cash_flow": -142655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 64668000, "cost_of_revenue": 49254000, "gross_profit": 15414000, "ebit": 798228000, "ebitda": 841357000, "pretax_income": 798228000, "tax_provision": -6382000, "net_income": 805360000, "net_income_to_common": 805360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 493538000, "total_current_assets": 2302918000, "total_assets": 6693713000, "short_term_debt": 9165000, "long_term_debt": 21278000, "total_debt": 30443000, "total_liabilities": 1704011000, "total_equity": 4975969000, "shares_outstanding": 371228286, "goodwill_and_intangibles": 2908755000 }, "cash_flow": { "operating_cash_flow": -151024000, "capital_expenditure": 8369000, "free_cash_flow": -142655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 64668000, "cost_of_revenue": 49254000, "gross_profit": 15414000, "ebit": 798228000, "ebitda": 841357000, "pretax_income": 798228000, "tax_provision": -6382000, "net_income": 805360000, "net_income_to_common": 805360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 493538000, "total_current_assets": 2302918000, "total_assets": 6693713000, "short_term_debt": 9165000, "long_term_debt": 21278000, "total_debt": 30443000, "total_liabilities": 1704011000, "total_equity": 4975969000, "shares_outstanding": 371228286, "goodwill_and_intangibles": 2908755000 }, "cash_flow": { "operating_cash_flow": -151024000, "capital_expenditure": 8369000, "free_cash_flow": -142655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 64668000, "cost_of_revenue": 49254000, "gross_profit": 15414000, "ebit": 798228000, "ebitda": 841357000, "pretax_income": 798228000, "tax_provision": -6382000, "net_income": 805360000, "net_income_to_common": 805360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 493538000, "total_current_assets": 2302918000, "total_assets": 6693713000, "short_term_debt": 9165000, "long_term_debt": 21278000, "total_debt": 30443000, "total_liabilities": 1704011000, "total_equity": 4975969000, "shares_outstanding": 371228286, "goodwill_and_intangibles": 2908755000 }, "cash_flow": { "operating_cash_flow": -151024000, "capital_expenditure": 8369000, "free_cash_flow": -142655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 64668000, "cost_of_revenue": 49254000, "gross_profit": 15414000, "ebit": -271507000, "ebitda": -228378000, "pretax_income": 798228000, "tax_provision": -6382000, "net_income": 805360000, "net_income_to_common": 805360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 493538000, "total_current_assets": 2302918000, "total_assets": 6693713000, "short_term_debt": 9165000, "long_term_debt": 21278000, "total_debt": 30443000, "total_liabilities": 1704011000, "total_equity": 4975969000, "shares_outstanding": 371228286, "goodwill_and_intangibles": 2908755000 }, "cash_flow": { "operating_cash_flow": -151024000, "capital_expenditure": 8369000, "free_cash_flow": -142655000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 61890000, "cost_of_revenue": 26936000, "gross_profit": 34954000, "ebit": 728396000, "ebitda": 773841000, "pretax_income": 728396000, "tax_provision": 24877000, "net_income": 703519000, "net_income_to_common": 703519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1030865000, "total_current_assets": 2586439000, "total_assets": 6570358000, "short_term_debt": 8850000, "long_term_debt": 21171000, "total_debt": 30021000, "total_liabilities": 2756666000, "total_equity": 3799517000, "shares_outstanding": 368982917, "goodwill_and_intangibles": 2731016000 }, "cash_flow": { "operating_cash_flow": -74510000, "capital_expenditure": 8789000, "free_cash_flow": -65721000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1954287000, "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": 61890000, "cost_of_revenue": 26936000, "gross_profit": 34954000, "ebit": 728396000, "ebitda": 773841000, "pretax_income": 728396000, "tax_provision": 24877000, "net_income": 703519000, "net_income_to_common": 703519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1030865000, "total_current_assets": 2586439000, "total_assets": 6570358000, "short_term_debt": 8850000, "long_term_debt": 21171000, "total_debt": 30021000, "total_liabilities": 2756666000, "total_equity": 3799517000, "shares_outstanding": 368982917, "goodwill_and_intangibles": 2731016000 }, "cash_flow": { "operating_cash_flow": -74510000, "capital_expenditure": 8789000, "free_cash_flow": -65721000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1954287000, "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": 61890000, "cost_of_revenue": 26936000, "gross_profit": 34954000, "ebit": 728396000, "ebitda": 773841000, "pretax_income": 728396000, "tax_provision": 24877000, "net_income": 703519000, "net_income_to_common": 703519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1030865000, "total_current_assets": 2586439000, "total_assets": 6570358000, "short_term_debt": 8850000, "long_term_debt": 21171000, "total_debt": 30021000, "total_liabilities": 2756666000, "total_equity": 3799517000, "shares_outstanding": 368982917, "goodwill_and_intangibles": 2731016000 }, "cash_flow": { "operating_cash_flow": -74510000, "capital_expenditure": 8789000, "free_cash_flow": -65721000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1954287000, "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": 61890000, "cost_of_revenue": 26936000, "gross_profit": 34954000, "ebit": 728396000, "ebitda": 773841000, "pretax_income": 728396000, "tax_provision": 24877000, "net_income": 703519000, "net_income_to_common": 703519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1030865000, "total_current_assets": 2586439000, "total_assets": 6570358000, "short_term_debt": 8850000, "long_term_debt": 21171000, "total_debt": 30021000, "total_liabilities": 2756666000, "total_equity": 3799517000, "shares_outstanding": 368982917, "goodwill_and_intangibles": 2731016000 }, "cash_flow": { "operating_cash_flow": -74510000, "capital_expenditure": 8789000, "free_cash_flow": -65721000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1954287000, "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": 61890000, "cost_of_revenue": 26936000, "gross_profit": 34954000, "ebit": 728396000, "ebitda": 773841000, "pretax_income": 728396000, "tax_provision": 24877000, "net_income": 703519000, "net_income_to_common": 703519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1030865000, "total_current_assets": 2586439000, "total_assets": 6570358000, "short_term_debt": 8850000, "long_term_debt": 21171000, "total_debt": 30021000, "total_liabilities": 2756666000, "total_equity": 3799517000, "shares_outstanding": 368982917, "goodwill_and_intangibles": 2731016000 }, "cash_flow": { "operating_cash_flow": -74510000, "capital_expenditure": 8789000, "free_cash_flow": -65721000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1954287000, "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": "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 } }