{ "ticker": { "uuid": "89aa83ce-2b72-4266-9b2b-66dfb98f6531", "symbol": "LFS", "name": "LEIFRAS Co., Ltd. American Depositary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/89aa83ce-2b72-4266-9b2b-66dfb98f6531/", "api_url": "https://sharemaestro.com/factors/api/tickers/89aa83ce-2b72-4266-9b2b-66dfb98f6531/" }, "latest_snapshot": { "ticker": { "uuid": "89aa83ce-2b72-4266-9b2b-66dfb98f6531", "symbol": "LFS", "name": "LEIFRAS Co., Ltd. American Depositary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Entertainment", "page_url": "https://sharemaestro.com/factors/ticker/89aa83ce-2b72-4266-9b2b-66dfb98f6531/", "api_url": "https://sharemaestro.com/factors/api/tickers/89aa83ce-2b72-4266-9b2b-66dfb98f6531/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.52, "value": 0.5, "quality": 0.48, "momentum": 0.49, "coverage": 0.848, "confidence": 0.822, "delta": 23 }, "headline_factors": { "price": 2.07, "market_cap": 54152481.33, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": 0.2859, "piotroski_f_score": 9, "momentum_12_1": null, "volatility_252d": 2.7689 }, "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": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": null, "shareholder_yield": null }, "quality": { "roe": 0.2859, "roic": 0.8664, "gross_margin": 0.3013, "fcf_margin": 0.0262, "piotroski_f_score": 9 }, "growth": { "revenue_growth_1y": -0.1045, "eps_growth_1y": -0.247, "fcf_growth_1y": 2.711 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.5, "quality_percentile": 0.48, "momentum_percentile": 0.49, "growth_composite": 51, "yield_composite": 49, "overall_composite": 48, "os_score": 0.52, "factor_coverage": 0.848, "signal_confidence": 0.822 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.03, "os": 0.72, "value": 0.6, "quality": 0.59, "momentum": 0.61, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.2859, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 2.07, "os": 0.66, "value": 0.57, "quality": 0.55, "momentum": 0.57, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.2859, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 2.12, "os": 0.28, "value": 0.39, "quality": 0.38, "momentum": 0.39, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.2859, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 2.3, "os": 0.75, "value": 0.62, "quality": 0.6, "momentum": 0.61, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.2859, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 2.28, "os": 0.68, "value": 0.58, "quality": 0.56, "momentum": 0.58, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.2859, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 2.22, "os": 0.75, "value": 0.61, "quality": 0.6, "momentum": 0.63, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.2859, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 2.07, "os": 0.52, "value": 0.5, "quality": 0.48, "momentum": 0.49, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.2859, "momentum_12_1": null } ], "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": 12202040965, "cost_of_revenue": 8596466944, "gross_profit": 3605574020, "ebit": 652742892, "ebitda": 783944727, "pretax_income": 631322084, "tax_provision": 175155687, "net_income": 456166240, "net_income_to_common": 456166240, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2507511831, "total_current_assets": 3450204115, "total_assets": 4644508339, "short_term_debt": 517927927, "long_term_debt": 42597440, "total_debt": 1045968032, "total_liabilities": 2809916997, "total_equity": 1834591184, "shares_outstanding": 25194441, "goodwill_and_intangibles": 57631009 }, "cash_flow": { "operating_cash_flow": 487207565, "capital_expenditure": 44318689, "free_cash_flow": 531526254, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 658666480, "net_debt_issued": -961895980 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12202040965, "cost_of_revenue": 8596466944, "gross_profit": 3605574020, "ebit": 652742892, "ebitda": 783944727, "pretax_income": 631322084, "tax_provision": 175155687, "net_income": 456166240, "net_income_to_common": 456166240, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2507511831, "total_current_assets": 3450204115, "total_assets": 4644508339, "short_term_debt": 517927927, "long_term_debt": 42597440, "total_debt": 1045968032, "total_liabilities": 2809916997, "total_equity": 1834591184, "shares_outstanding": 25194441, "goodwill_and_intangibles": 57631009 }, "cash_flow": { "operating_cash_flow": 487207565, "capital_expenditure": 44318689, "free_cash_flow": 531526254, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 658666480, "net_debt_issued": -961895980 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12202040965, "cost_of_revenue": 8596466944, "gross_profit": 3605574020, "ebit": 652742892, "ebitda": 783944727, "pretax_income": 631322084, "tax_provision": 175155687, "net_income": 456166240, "net_income_to_common": 456166240, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2507511831, "total_current_assets": 3450204115, "total_assets": 4644508339, "short_term_debt": 517927927, "long_term_debt": 42597440, "total_debt": 1045968032, "total_liabilities": 2809916997, "total_equity": 1834591184, "shares_outstanding": 25194441, "goodwill_and_intangibles": 57631009 }, "cash_flow": { "operating_cash_flow": 487207565, "capital_expenditure": 44318689, "free_cash_flow": 531526254, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 658666480, "net_debt_issued": -961895980 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12202040965, "cost_of_revenue": 8596466944, "gross_profit": 3605574020, "ebit": 652742892, "ebitda": 783944727, "pretax_income": 631322084, "tax_provision": 175155687, "net_income": 456166240, "net_income_to_common": 456166240, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2507511831, "total_current_assets": 3450204115, "total_assets": 4644508339, "short_term_debt": 517927927, "long_term_debt": 42597440, "total_debt": 1045968032, "total_liabilities": 2809916997, "total_equity": 1834591184, "shares_outstanding": 25194441, "goodwill_and_intangibles": 57631009 }, "cash_flow": { "operating_cash_flow": 487207565, "capital_expenditure": 44318689, "free_cash_flow": 531526254, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 658666480, "net_debt_issued": -961895980 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12202040965, "cost_of_revenue": 8596466944, "gross_profit": 3605574020, "ebit": 652742892, "ebitda": 783944727, "pretax_income": 631322084, "tax_provision": 175155687, "net_income": 456166240, "net_income_to_common": 456166240, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2507511831, "total_current_assets": 3450204115, "total_assets": 4644508339, "short_term_debt": 517927927, "long_term_debt": 42597440, "total_debt": 1045968032, "total_liabilities": 2809916997, "total_equity": 1834591184, "shares_outstanding": 25194441, "goodwill_and_intangibles": 57631009 }, "cash_flow": { "operating_cash_flow": 487207565, "capital_expenditure": 44318689, "free_cash_flow": 531526254, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 658666480, "net_debt_issued": -961895980 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12202040965, "cost_of_revenue": 8596466944, "gross_profit": 3605574020, "ebit": 652742892, "ebitda": 783944727, "pretax_income": 631322084, "tax_provision": 175155687, "net_income": 456166240, "net_income_to_common": 456166240, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2507511831, "total_current_assets": 3450204115, "total_assets": 4644508339, "short_term_debt": 517927927, "long_term_debt": 42597440, "total_debt": 1045968032, "total_liabilities": 2809916997, "total_equity": 1834591184, "shares_outstanding": 25194441, "goodwill_and_intangibles": 57631009 }, "cash_flow": { "operating_cash_flow": 487207565, "capital_expenditure": 44318689, "free_cash_flow": 531526254, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 658666480, "net_debt_issued": -961895980 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10329658133, "cost_of_revenue": 7381911441, "gross_profit": 2947746692, "ebit": 554483072, "ebitda": 676491063, "pretax_income": 537983463, "tax_provision": 119349476, "net_income": 418633987, "net_income_to_common": 418633987, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2538554638, "total_current_assets": 3303016452, "total_assets": 4495665227, "short_term_debt": 1153355679, "long_term_debt": 232259020, "total_debt": 1733301923, "total_liabilities": 3454809766, "total_equity": 1040855461, "shares_outstanding": 26510619, "goodwill_and_intangibles": 67250072 }, "cash_flow": { "operating_cash_flow": 207111394, "capital_expenditure": 34133100, "free_cash_flow": 241244494, "dividends_paid": null, "share_repurchases": -12265, "shares_issued": 0, "net_debt_issued": -194686913 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10329658133, "cost_of_revenue": 7381911441, "gross_profit": 2947746692, "ebit": 554483072, "ebitda": 676491063, "pretax_income": 537983463, "tax_provision": 119349476, "net_income": 418633987, "net_income_to_common": 418633987, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2538554638, "total_current_assets": 3303016452, "total_assets": 4495665227, "short_term_debt": 1153355679, "long_term_debt": 232259020, "total_debt": 1733301923, "total_liabilities": 3454809766, "total_equity": 1040855461, "shares_outstanding": 26510619, "goodwill_and_intangibles": 67250072 }, "cash_flow": { "operating_cash_flow": 207111394, "capital_expenditure": 34133100, "free_cash_flow": 241244494, "dividends_paid": null, "share_repurchases": -12265, "shares_issued": 0, "net_debt_issued": -194686913 } } ], "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": 2954324120, "cost_of_revenue": 2002020892, "gross_profit": 952303228, "ebit": 171953085, "ebitda": 201813645, "pretax_income": 169337922, "tax_provision": 45009918, "net_income": 124328004, "net_income_to_common": 124328004, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2477567162, "total_current_assets": 3576573533, "total_assets": 4773623728, "short_term_debt": 528932792, "long_term_debt": 179959348, "total_debt": 1177460976, "total_liabilities": 2802580854, "total_equity": 1971042874, "shares_outstanding": 26163619, "goodwill_and_intangibles": 54881637 }, "cash_flow": { "operating_cash_flow": -140854495, "capital_expenditure": 5954692, "free_cash_flow": -134899803, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 116878509 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2954324120, "cost_of_revenue": 2002020892, "gross_profit": 952303228, "ebit": 171953085, "ebitda": 201813645, "pretax_income": 169337922, "tax_provision": 45009918, "net_income": 124328004, "net_income_to_common": 124328004, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2477567162, "total_current_assets": 3576573533, "total_assets": 4773623728, "short_term_debt": 528932792, "long_term_debt": 179959348, "total_debt": 1177460976, "total_liabilities": 2802580854, "total_equity": 1971042874, "shares_outstanding": 26163619, "goodwill_and_intangibles": 54881637 }, "cash_flow": { "operating_cash_flow": -140854495, "capital_expenditure": 5954692, "free_cash_flow": -134899803, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 116878509 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2954324120, "cost_of_revenue": 2002020892, "gross_profit": 952303228, "ebit": 171953085, "ebitda": 201813645, "pretax_income": 169337922, "tax_provision": 45009918, "net_income": 124328004, "net_income_to_common": 124328004, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2477567162, "total_current_assets": 3576573533, "total_assets": 4773623728, "short_term_debt": 528932792, "long_term_debt": 179959348, "total_debt": 1177460976, "total_liabilities": 2802580854, "total_equity": 1971042874, "shares_outstanding": 26163619, "goodwill_and_intangibles": 54881637 }, "cash_flow": { "operating_cash_flow": -140854495, "capital_expenditure": 5954692, "free_cash_flow": -134899803, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 116878509 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2954324120, "cost_of_revenue": 2002020892, "gross_profit": 952303228, "ebit": 171953085, "ebitda": 201813645, "pretax_income": 169337922, "tax_provision": 45009918, "net_income": 124328004, "net_income_to_common": 124328004, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2477567162, "total_current_assets": 3576573533, "total_assets": 4773623728, "short_term_debt": 528932792, "long_term_debt": 179959348, "total_debt": 1177460976, "total_liabilities": 2802580854, "total_equity": 1971042874, "shares_outstanding": 26163619, "goodwill_and_intangibles": 54881637 }, "cash_flow": { "operating_cash_flow": -140854495, "capital_expenditure": 5954692, "free_cash_flow": -134899803, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 116878509 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2954324120, "cost_of_revenue": 2002020892, "gross_profit": 952303228, "ebit": 171953085, "ebitda": 201813645, "pretax_income": 169337922, "tax_provision": 45009918, "net_income": 124328004, "net_income_to_common": 124328004, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2477567162, "total_current_assets": 3576573533, "total_assets": 4773623728, "short_term_debt": 528932792, "long_term_debt": 179959348, "total_debt": 1177460976, "total_liabilities": 2802580854, "total_equity": 1971042874, "shares_outstanding": 26163619, "goodwill_and_intangibles": 54881637 }, "cash_flow": { "operating_cash_flow": -140854495, "capital_expenditure": 5954692, "free_cash_flow": -134899803, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 116878509 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3172305724, "cost_of_revenue": 2117623446, "gross_profit": 1054682278, "ebit": 274803292, "ebitda": 305025849, "pretax_income": 262673081, "tax_provision": 50900731, "net_income": 214230500, "net_income_to_common": 214230500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2507511831, "total_current_assets": 3450204115, "total_assets": 4644508339, "short_term_debt": 517927927, "long_term_debt": 42597440, "total_debt": 1045968032, "total_liabilities": 2809916997, "total_equity": 1834591184, "shares_outstanding": 25069000, "goodwill_and_intangibles": 57631009 }, "cash_flow": { "operating_cash_flow": 155570519, "capital_expenditure": 175674, "free_cash_flow": 155746193, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -679040499 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3172305724, "cost_of_revenue": 2117623446, "gross_profit": 1054682278, "ebit": 274803292, "ebitda": 305025849, "pretax_income": 262673081, "tax_provision": 50900731, "net_income": 214230500, "net_income_to_common": 214230500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2507511831, "total_current_assets": 3450204115, "total_assets": 4644508339, "short_term_debt": 517927927, "long_term_debt": 42597440, "total_debt": 1045968032, "total_liabilities": 2809916997, "total_equity": 1834591184, "shares_outstanding": 25069000, "goodwill_and_intangibles": 57631009 }, "cash_flow": { "operating_cash_flow": 155570519, "capital_expenditure": 175674, "free_cash_flow": 155746193, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -679040499 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3172305724, "cost_of_revenue": 2117623446, "gross_profit": 1054682278, "ebit": 274803292, "ebitda": 305025849, "pretax_income": 262673081, "tax_provision": 50900731, "net_income": 214230500, "net_income_to_common": 214230500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2507511831, "total_current_assets": 3450204115, "total_assets": 4644508339, "short_term_debt": 517927927, "long_term_debt": 42597440, "total_debt": 1045968032, "total_liabilities": 2809916997, "total_equity": 1834591184, "shares_outstanding": 25069000, "goodwill_and_intangibles": 57631009 }, "cash_flow": { "operating_cash_flow": 155570519, "capital_expenditure": 175674, "free_cash_flow": 155746193, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -679040499 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3172305724, "cost_of_revenue": 2117623446, "gross_profit": 1054682278, "ebit": 274803292, "ebitda": 305025849, "pretax_income": 262673081, "tax_provision": 50900731, "net_income": 214230500, "net_income_to_common": 214230500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2507511831, "total_current_assets": 3450204115, "total_assets": 4644508339, "short_term_debt": 517927927, "long_term_debt": 42597440, "total_debt": 1045968032, "total_liabilities": 2809916997, "total_equity": 1834591184, "shares_outstanding": 25069000, "goodwill_and_intangibles": 57631009 }, "cash_flow": { "operating_cash_flow": 155570519, "capital_expenditure": 175674, "free_cash_flow": 155746193, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -679040499 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3172305724, "cost_of_revenue": 2117623446, "gross_profit": 1054682278, "ebit": 274803292, "ebitda": 305025849, "pretax_income": 262673081, "tax_provision": 50900731, "net_income": 214230500, "net_income_to_common": 214230500, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2507511831, "total_current_assets": 3450204115, "total_assets": 4644508339, "short_term_debt": 517927927, "long_term_debt": 42597440, "total_debt": 1045968032, "total_liabilities": 2809916997, "total_equity": 1834591184, "shares_outstanding": 25069000, "goodwill_and_intangibles": 57631009 }, "cash_flow": { "operating_cash_flow": 155570519, "capital_expenditure": 175674, "free_cash_flow": 155746193, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -679040499 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 6440616356, "cost_of_revenue": 4350897550, "gross_profit": 2089718648, "ebit": 577501458, "ebitda": 638846118, "pretax_income": 576248994, "tax_provision": 179099730, "net_income": 397149264, "net_income_to_common": 397149264, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2507511831, "total_current_assets": 3450204115, "total_assets": 4644508339, "short_term_debt": 514527732, "long_term_debt": 42597440, "total_debt": 1045968032, "total_liabilities": 2809916997, "total_equity": 1834591184, "shares_outstanding": 25069000, "goodwill_and_intangibles": 57631009 }, "cash_flow": { "operating_cash_flow": 155570519, "capital_expenditure": 175674, "free_cash_flow": 155746193, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -679040499 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3067285569, "cost_of_revenue": 2097473577, "gross_profit": 969811992, "ebit": 299725257, "ebitda": 329279484, "pretax_income": 295590066, "tax_provision": 122608997, "net_income": 172981069, "net_income_to_common": 172981069, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2436675605, "total_current_assets": 3278058951, "total_assets": 4779518995, "short_term_debt": 1125724900, "long_term_debt": 76401335, "total_debt": 1710558796, "total_liabilities": 3482191503, "total_equity": 1297327492, "shares_outstanding": 26160619, "goodwill_and_intangibles": 55980469 }, "cash_flow": { "operating_cash_flow": 13933258, "capital_expenditure": 1308040, "free_cash_flow": 15241298, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -62998166 } } ] }, "strategy_matches": [ { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" } ], "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 } }