{ "ticker": { "uuid": "862a2581-2791-4811-b8a9-087471d25cb4", "symbol": "CSAN", "name": "Cosan SA ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/862a2581-2791-4811-b8a9-087471d25cb4/", "api_url": "https://sharemaestro.com/factors/api/tickers/862a2581-2791-4811-b8a9-087471d25cb4/" }, "latest_snapshot": { "ticker": { "uuid": "862a2581-2791-4811-b8a9-087471d25cb4", "symbol": "CSAN", "name": "Cosan SA ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Energy", "industry": "Oil & Gas Refining & Marketing", "page_url": "https://sharemaestro.com/factors/ticker/862a2581-2791-4811-b8a9-087471d25cb4/", "api_url": "https://sharemaestro.com/factors/api/tickers/862a2581-2791-4811-b8a9-087471d25cb4/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.82, "value": 0.94, "quality": 0.68, "momentum": 0.1, "coverage": 0.879, "confidence": 0.852, "delta": -1 }, "headline_factors": { "price": 3.05, "market_cap": 3007579428.8, "pe_ratio": null, "earnings_yield": 0.0939, "ebitda_to_ev": 0.1451, "shareholder_yield": 0.76, "roe": -2.7494, "piotroski_f_score": 5, "momentum_12_1": -0.3712, "volatility_252d": 0.5476 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 6.8909, "earnings_yield": 0.0939, "fcf_yield": 0.2542, "shareholder_yield": 0.76 }, "quality": { "roe": -2.7494, "roic": 0.1056, "gross_margin": 0.3362, "fcf_margin": 0.4859, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": -0.0877, "eps_growth_1y": null, "fcf_growth_1y": -0.0424 }, "momentum": { "price_return_12m": -0.279, "momentum_12_1": -0.3712, "relative_strength": -0.4279 }, "scores": { "value_percentile": 0.94, "quality_percentile": 0.68, "momentum_percentile": 0.1, "growth_composite": 83, "yield_composite": 1, "overall_composite": 18, "os_score": 0.82, "factor_coverage": 0.879, "signal_confidence": 0.852 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.79, "os": 0.81, "value": 0.94, "quality": 0.68, "momentum": 0.06, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0942, "shareholder_yield": 0.8313, "roe": -2.7494, "momentum_12_1": -0.281 }, { "week_end_date": "2026-06-14", "price": 2.67, "os": 0.81, "value": 0.94, "quality": 0.68, "momentum": 0.09, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0944, "shareholder_yield": 0.8682, "roe": -2.7494, "momentum_12_1": -0.4213 }, { "week_end_date": "2026-06-21", "price": 2.66, "os": 0.81, "value": 0.94, "quality": 0.67, "momentum": 0.05, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0944, "shareholder_yield": 0.8714, "roe": -2.7494, "momentum_12_1": -0.3636 }, { "week_end_date": "2026-06-28", "price": 2.91, "os": 0.82, "value": 0.94, "quality": 0.69, "momentum": 0.13, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0941, "shareholder_yield": 0.7966, "roe": -2.7494, "momentum_12_1": -0.389 }, { "week_end_date": "2026-07-05", "price": 2.88, "os": 0.81, "value": 0.94, "quality": 0.67, "momentum": 0.05, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0941, "shareholder_yield": 0.8049, "roe": -2.7494, "momentum_12_1": -0.4686 }, { "week_end_date": "2026-07-12", "price": 3.15, "os": 0.81, "value": 0.94, "quality": 0.67, "momentum": 0.03, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0938, "shareholder_yield": 0.7359, "roe": -2.7494, "momentum_12_1": -0.4183 }, { "week_end_date": "2026-07-19", "price": 3.05, "os": 0.82, "value": 0.94, "quality": 0.68, "momentum": 0.1, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": 0.0939, "shareholder_yield": 0.76, "roe": -2.7494, "momentum_12_1": -0.3712 } ], "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": 40418596000, "cost_of_revenue": 27242987000, "gross_profit": 13175609000, "ebit": -255001000, "ebitda": 3635831000, "pretax_income": -7991285000, "tax_provision": 2203116000, "net_income": -9722125000, "net_income_to_common": -9722125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27243683000, "total_current_assets": 40087633000, "total_assets": 135117518000, "short_term_debt": 4901711000, "long_term_debt": 60308411000, "total_debt": 70639931000, "total_liabilities": 104107886000, "total_equity": 5304228000, "shares_outstanding": 1249019000, "goodwill_and_intangibles": 26706626000 }, "cash_flow": { "operating_cash_flow": 8367437000, "capital_expenditure": 8293688000, "free_cash_flow": 16661125000, "dividends_paid": 2640390000, "share_repurchases": -34022000, "shares_issued": 17073093000, "net_debt_issued": -3492027000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 40418596000, "cost_of_revenue": 27242987000, "gross_profit": 13175609000, "ebit": -255001000, "ebitda": 3635831000, "pretax_income": -7991285000, "tax_provision": 2203116000, "net_income": -9722125000, "net_income_to_common": -9722125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27243683000, "total_current_assets": 40087633000, "total_assets": 135117518000, "short_term_debt": 4901711000, "long_term_debt": 60308411000, "total_debt": 70639931000, "total_liabilities": 104107886000, "total_equity": 5304228000, "shares_outstanding": 1249019000, "goodwill_and_intangibles": 26706626000 }, "cash_flow": { "operating_cash_flow": 8367437000, "capital_expenditure": 8293688000, "free_cash_flow": 16661125000, "dividends_paid": 2640390000, "share_repurchases": -34022000, "shares_issued": 17073093000, "net_debt_issued": -3492027000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 40418596000, "cost_of_revenue": 27242987000, "gross_profit": 13175609000, "ebit": -255001000, "ebitda": 3635831000, "pretax_income": -7991285000, "tax_provision": 2203116000, "net_income": -9722125000, "net_income_to_common": -9722125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27243683000, "total_current_assets": 40087633000, "total_assets": 135117518000, "short_term_debt": 4901711000, "long_term_debt": 60308411000, "total_debt": 70639931000, "total_liabilities": 104107886000, "total_equity": 5304228000, "shares_outstanding": 1249019000, "goodwill_and_intangibles": 26706626000 }, "cash_flow": { "operating_cash_flow": 8367437000, "capital_expenditure": 8293688000, "free_cash_flow": 16661125000, "dividends_paid": 2640390000, "share_repurchases": -34022000, "shares_issued": 17073093000, "net_debt_issued": -3492027000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 40418596000, "cost_of_revenue": 27242987000, "gross_profit": 13175609000, "ebit": -255001000, "ebitda": 3635831000, "pretax_income": -7991285000, "tax_provision": 2203116000, "net_income": -9722125000, "net_income_to_common": -9722125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27243683000, "total_current_assets": 40087633000, "total_assets": 135117518000, "short_term_debt": 4901711000, "long_term_debt": 60308411000, "total_debt": 70639931000, "total_liabilities": 104107886000, "total_equity": 5304228000, "shares_outstanding": 1249019000, "goodwill_and_intangibles": 26706626000 }, "cash_flow": { "operating_cash_flow": 8367437000, "capital_expenditure": 8293688000, "free_cash_flow": 16661125000, "dividends_paid": 2640390000, "share_repurchases": -34022000, "shares_issued": 17073093000, "net_debt_issued": -3492027000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 40418596000, "cost_of_revenue": 27242987000, "gross_profit": 13175609000, "ebit": -255001000, "ebitda": 3635831000, "pretax_income": -7991285000, "tax_provision": 2203116000, "net_income": -9722125000, "net_income_to_common": -9722125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27243683000, "total_current_assets": 40087633000, "total_assets": 135117518000, "short_term_debt": 4901711000, "long_term_debt": 60308411000, "total_debt": 70639931000, "total_liabilities": 104107886000, "total_equity": 5304228000, "shares_outstanding": 1249019000, "goodwill_and_intangibles": 26706626000 }, "cash_flow": { "operating_cash_flow": 8367437000, "capital_expenditure": 8293688000, "free_cash_flow": 16661125000, "dividends_paid": 2640390000, "share_repurchases": -34022000, "shares_issued": 17073093000, "net_debt_issued": -3492027000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 40418596000, "cost_of_revenue": 27242987000, "gross_profit": 13175609000, "ebit": -255001000, "ebitda": 3635831000, "pretax_income": -7991285000, "tax_provision": 2203116000, "net_income": -9722125000, "net_income_to_common": -9722125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27243683000, "total_current_assets": 40087633000, "total_assets": 135117518000, "short_term_debt": 4901711000, "long_term_debt": 60308411000, "total_debt": 70639931000, "total_liabilities": 104107886000, "total_equity": 5304228000, "shares_outstanding": 624509500, "goodwill_and_intangibles": 26706626000 }, "cash_flow": { "operating_cash_flow": 8367437000, "capital_expenditure": 8293688000, "free_cash_flow": 16661125000, "dividends_paid": 2640390000, "share_repurchases": -34022000, "shares_issued": 17073093000, "net_debt_issued": -3492027000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 43950742000, "cost_of_revenue": 30236061000, "gross_profit": 13714681000, "ebit": 9956673000, "ebitda": 13216713000, "pretax_income": -5245119000, "tax_provision": 3190522000, "net_income": -9423795000, "net_income_to_common": -9423795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16904000000, "total_current_assets": 30774403000, "total_assets": 141265902000, "short_term_debt": 5410533000, "long_term_debt": 62052000000, "total_debt": 72965179000, "total_liabilities": 101867540000, "total_equity": 10903764000, "shares_outstanding": 1862823000, "goodwill_and_intangibles": 26330785000 }, "cash_flow": { "operating_cash_flow": 13081286000, "capital_expenditure": 7834521000, "free_cash_flow": 20915807000, "dividends_paid": 3447103000, "share_repurchases": -192915000, "shares_issued": 0, "net_debt_issued": 4101325000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 43950742000, "cost_of_revenue": 30236061000, "gross_profit": 13714681000, "ebit": 9956673000, "ebitda": 13216713000, "pretax_income": -5245119000, "tax_provision": 3190522000, "net_income": -9423795000, "net_income_to_common": -9423795000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16904000000, "total_current_assets": 30774403000, "total_assets": 141265902000, "short_term_debt": 5410533000, "long_term_debt": 62052000000, "total_debt": 72965179000, "total_liabilities": 101867540000, "total_equity": 10903764000, "shares_outstanding": 1862823000, "goodwill_and_intangibles": 26330785000 }, "cash_flow": { "operating_cash_flow": 13081286000, "capital_expenditure": 7834521000, "free_cash_flow": 20915807000, "dividends_paid": 3447103000, "share_repurchases": -192915000, "shares_issued": 0, "net_debt_issued": 4101325000 } } ], "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": 9028800000, "cost_of_revenue": 5953019000, "gross_profit": 3075781000, "ebit": 2015514000, "ebitda": 2986910000, "pretax_income": -167195000, "tax_provision": 1177784000, "net_income": -1583350000, "net_income_to_common": -1583350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17463977000, "total_current_assets": 31905082000, "total_assets": 126988806000, "short_term_debt": 4688017000, "long_term_debt": 54796351000, "total_debt": 64876629000, "total_liabilities": 97598836000, "total_equity": 3493749000, "shares_outstanding": 1958097000, "goodwill_and_intangibles": 26595427000 }, "cash_flow": { "operating_cash_flow": 844148531, "capital_expenditure": 2254841041, "free_cash_flow": 3098989572, "dividends_paid": 88313, "share_repurchases": -270533000, "shares_issued": 33042000, "net_debt_issued": -5226569000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9028800000, "cost_of_revenue": 5953019000, "gross_profit": 3075781000, "ebit": 2015514000, "ebitda": 2986910000, "pretax_income": -167195000, "tax_provision": 1177784000, "net_income": -1583350000, "net_income_to_common": -1583350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17463977000, "total_current_assets": 31905082000, "total_assets": 126988806000, "short_term_debt": 4688017000, "long_term_debt": 54796351000, "total_debt": 64876629000, "total_liabilities": 97598836000, "total_equity": 3493749000, "shares_outstanding": 1958097000, "goodwill_and_intangibles": 26595427000 }, "cash_flow": { "operating_cash_flow": 844148531, "capital_expenditure": 2254841041, "free_cash_flow": 3098989572, "dividends_paid": 88313, "share_repurchases": -270533000, "shares_issued": 33042000, "net_debt_issued": -5226569000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9028800000, "cost_of_revenue": 5953019000, "gross_profit": 3075781000, "ebit": 2015514000, "ebitda": 2986910000, "pretax_income": -167195000, "tax_provision": 1177784000, "net_income": -1583350000, "net_income_to_common": -1583350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17463977000, "total_current_assets": 31905082000, "total_assets": 126988806000, "short_term_debt": 4688017000, "long_term_debt": 54796351000, "total_debt": 64876629000, "total_liabilities": 97598836000, "total_equity": 3493749000, "shares_outstanding": 1958097000, "goodwill_and_intangibles": 26595427000 }, "cash_flow": { "operating_cash_flow": 844148531, "capital_expenditure": 2254841041, "free_cash_flow": 3098989572, "dividends_paid": 88313, "share_repurchases": -270533000, "shares_issued": 33042000, "net_debt_issued": -5226569000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9028800000, "cost_of_revenue": 5953019000, "gross_profit": 3075781000, "ebit": 2015514000, "ebitda": 2986910000, "pretax_income": -167195000, "tax_provision": 1177784000, "net_income": -1583350000, "net_income_to_common": -1583350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17463977000, "total_current_assets": 31905082000, "total_assets": 126988806000, "short_term_debt": 4688017000, "long_term_debt": 54796351000, "total_debt": 64876629000, "total_liabilities": 97598836000, "total_equity": 3493749000, "shares_outstanding": 1958097000, "goodwill_and_intangibles": 26595427000 }, "cash_flow": { "operating_cash_flow": 844148531, "capital_expenditure": 2254841041, "free_cash_flow": 3098989572, "dividends_paid": 88313, "share_repurchases": -270533000, "shares_issued": 33042000, "net_debt_issued": -5226569000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9028800000, "cost_of_revenue": 5953019000, "gross_profit": 3075781000, "ebit": 2015514000, "ebitda": 2986910000, "pretax_income": -167195000, "tax_provision": 1177784000, "net_income": -1583350000, "net_income_to_common": -1583350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17463977000, "total_current_assets": 31905082000, "total_assets": 126988806000, "short_term_debt": 4688017000, "long_term_debt": 54796351000, "total_debt": 64876629000, "total_liabilities": 97598836000, "total_equity": 3493749000, "shares_outstanding": 1958097000, "goodwill_and_intangibles": 26595427000 }, "cash_flow": { "operating_cash_flow": 844148531, "capital_expenditure": 2254841041, "free_cash_flow": 3098989572, "dividends_paid": 88313, "share_repurchases": -270533000, "shares_issued": 33042000, "net_debt_issued": -5226569000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9028800000, "cost_of_revenue": 5953019000, "gross_profit": 3075781000, "ebit": 2015514000, "ebitda": 2986910000, "pretax_income": -167195000, "tax_provision": 1177784000, "net_income": -1583350000, "net_income_to_common": -1583350000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17463977000, "total_current_assets": 31905082000, "total_assets": 126988806000, "short_term_debt": 4688017000, "long_term_debt": 54796351000, "total_debt": 64876629000, "total_liabilities": 97598836000, "total_equity": 3493749000, "shares_outstanding": 979048500, "goodwill_and_intangibles": 26595427000 }, "cash_flow": { "operating_cash_flow": 844148531, "capital_expenditure": 2254841041, "free_cash_flow": 3098989572, "dividends_paid": 88313, "share_repurchases": -270533000, "shares_issued": 33042000, "net_debt_issued": -5226569000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9760349000, "cost_of_revenue": 6733960000, "gross_profit": 3026388000, "ebit": 1817280000, "ebitda": 2761158000, "pretax_income": -6771218000, "tax_provision": 189515000, "net_income": -5891250000, "net_income_to_common": -5891250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27275769000, "total_current_assets": 41405398000, "total_assets": 135049710000, "short_term_debt": 4901711000, "long_term_debt": 60308411000, "total_debt": 70604481000, "total_liabilities": 100258377000, "total_equity": 5301566000, "shares_outstanding": 813459000, "goodwill_and_intangibles": 26693224000 }, "cash_flow": { "operating_cash_flow": 2148492667, "capital_expenditure": 2196147222, "free_cash_flow": 4344639889, "dividends_paid": 896241179, "share_repurchases": 495228000, "shares_issued": null, "net_debt_issued": 1982428000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9760349000, "cost_of_revenue": 6733960000, "gross_profit": 3026388000, "ebit": 1817280000, "ebitda": 2761158000, "pretax_income": -6771218000, "tax_provision": 189515000, "net_income": -5891250000, "net_income_to_common": -5891250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27275769000, "total_current_assets": 41405398000, "total_assets": 135049710000, "short_term_debt": 4901711000, "long_term_debt": 60308411000, "total_debt": 70604481000, "total_liabilities": 100258377000, "total_equity": 5301566000, "shares_outstanding": 813459000, "goodwill_and_intangibles": 26693224000 }, "cash_flow": { "operating_cash_flow": 2148492667, "capital_expenditure": 2196147222, "free_cash_flow": 4344639889, "dividends_paid": 896241179, "share_repurchases": 495228000, "shares_issued": null, "net_debt_issued": 1982428000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9760349000, "cost_of_revenue": 6733960000, "gross_profit": 3026388000, "ebit": 1817280000, "ebitda": 2761158000, "pretax_income": -6771218000, "tax_provision": 189515000, "net_income": -5891250000, "net_income_to_common": -5891250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27275769000, "total_current_assets": 41405398000, "total_assets": 135049710000, "short_term_debt": 4901711000, "long_term_debt": 60308411000, "total_debt": 70604481000, "total_liabilities": 100258377000, "total_equity": 5301566000, "shares_outstanding": 813459000, "goodwill_and_intangibles": 26693224000 }, "cash_flow": { "operating_cash_flow": 2148492667, "capital_expenditure": 2196147222, "free_cash_flow": 4344639889, "dividends_paid": 896241179, "share_repurchases": 495228000, "shares_issued": null, "net_debt_issued": 1982428000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9760349000, "cost_of_revenue": 6733960000, "gross_profit": 3026388000, "ebit": 1817280000, "ebitda": 2761158000, "pretax_income": -6771218000, "tax_provision": 189515000, "net_income": -5891250000, "net_income_to_common": -5891250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27275769000, "total_current_assets": 41405398000, "total_assets": 135049710000, "short_term_debt": 4901711000, "long_term_debt": 60308411000, "total_debt": 70604481000, "total_liabilities": 100258377000, "total_equity": 5301566000, "shares_outstanding": 813459000, "goodwill_and_intangibles": 26693224000 }, "cash_flow": { "operating_cash_flow": 2148492667, "capital_expenditure": 2196147222, "free_cash_flow": 4344639889, "dividends_paid": 896241179, "share_repurchases": 495228000, "shares_issued": null, "net_debt_issued": 1982428000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9760349000, "cost_of_revenue": 6733960000, "gross_profit": 3026388000, "ebit": 1817280000, "ebitda": 2761158000, "pretax_income": -6771218000, "tax_provision": 189515000, "net_income": -5891250000, "net_income_to_common": -5891250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27275769000, "total_current_assets": 41405398000, "total_assets": 135049710000, "short_term_debt": 4901711000, "long_term_debt": 60308411000, "total_debt": 70604481000, "total_liabilities": 100258377000, "total_equity": 5301566000, "shares_outstanding": 813459000, "goodwill_and_intangibles": 26693224000 }, "cash_flow": { "operating_cash_flow": 2148492667, "capital_expenditure": 2196147222, "free_cash_flow": 4344639889, "dividends_paid": 896241179, "share_repurchases": 495228000, "shares_issued": null, "net_debt_issued": 1982428000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9760349000, "cost_of_revenue": 6733960000, "gross_profit": 3026388000, "ebit": 1817280000, "ebitda": 2761158000, "pretax_income": -6771218000, "tax_provision": 189515000, "net_income": -5891250000, "net_income_to_common": -5891250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27275769000, "total_current_assets": 41405398000, "total_assets": 135049710000, "short_term_debt": 4901711000, "long_term_debt": 60308411000, "total_debt": 70604481000, "total_liabilities": 100258377000, "total_equity": 5301566000, "shares_outstanding": 813459000, "goodwill_and_intangibles": 26693224000 }, "cash_flow": { "operating_cash_flow": 2148492667, "capital_expenditure": 2196147222, "free_cash_flow": 4344639889, "dividends_paid": 896241179, "share_repurchases": 495228000, "shares_issued": null, "net_debt_issued": 1982428000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }