{ "ticker": { "uuid": "8aef53a3-9417-4038-8cbc-92961d95e1a5", "symbol": "BIDU", "name": "Baidu Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/8aef53a3-9417-4038-8cbc-92961d95e1a5/", "api_url": "https://sharemaestro.com/factors/api/tickers/8aef53a3-9417-4038-8cbc-92961d95e1a5/" }, "latest_snapshot": { "ticker": { "uuid": "8aef53a3-9417-4038-8cbc-92961d95e1a5", "symbol": "BIDU", "name": "Baidu Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/8aef53a3-9417-4038-8cbc-92961d95e1a5/", "api_url": "https://sharemaestro.com/factors/api/tickers/8aef53a3-9417-4038-8cbc-92961d95e1a5/" }, "week_end_date": "2026-08-02", "universe": "USD_US", "score": { "os": 0.86, "value": 0.9, "quality": 0.22, "momentum": 0.79, "coverage": 0.97, "confidence": 0.919, "delta": -3 }, "headline_factors": { "price": 111.11, "market_cap": 37687015459.41, "pe_ratio": 28.6158, "earnings_yield": 0.059, "ebitda_to_ev": 0.2345, "shareholder_yield": 0.1469, "roe": 0.0338, "piotroski_f_score": 3, "momentum_12_1": 0.3155, "volatility_252d": 0.5319 }, "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": 28.6158, "ev_ebitda": 4.2653, "earnings_yield": 0.059, "fcf_yield": 0.3027, "shareholder_yield": 0.1469 }, "quality": { "roe": 0.0338, "roic": 0.0521, "gross_margin": 0.4208, "fcf_margin": 0.1655, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.04, "eps_growth_1y": -0.9494, "fcf_growth_1y": 0.1825 }, "momentum": { "price_return_12m": 0.29, "momentum_12_1": 0.3155, "relative_strength": 0.1139 }, "scores": { "value_percentile": 0.9, "quality_percentile": 0.22, "momentum_percentile": 0.79, "growth_composite": 100, "yield_composite": 10, "overall_composite": 14, "os_score": 0.86, "factor_coverage": 0.97, "signal_confidence": 0.919 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 121.66, "os": 0.84, "value": 0.87, "quality": 0.23, "momentum": 0.82, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 31.4314, "earnings_yield": 0.0561, "shareholder_yield": 0.1337, "roe": 0.0338, "momentum_12_1": 0.6437 }, { "week_end_date": "2026-06-14", "price": 115.77, "os": 0.83, "value": 0.89, "quality": 0.22, "momentum": 0.72, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 29.9097, "earnings_yield": 0.0576, "shareholder_yield": 0.1405, "roe": 0.0338, "momentum_12_1": 0.5736 }, { "week_end_date": "2026-06-21", "price": 111.76, "os": 0.84, "value": 0.89, "quality": 0.21, "momentum": 0.78, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 28.8737, "earnings_yield": 0.0587, "shareholder_yield": 0.1456, "roe": 0.0338, "momentum_12_1": 0.5282 }, { "week_end_date": "2026-06-28", "price": 104.22, "os": 0.83, "value": 0.91, "quality": 0.23, "momentum": 0.66, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 26.9257, "earnings_yield": 0.0609, "shareholder_yield": 0.1561, "roe": 0.0338, "momentum_12_1": 0.571 }, { "week_end_date": "2026-07-05", "price": 113.3, "os": 0.85, "value": 0.9, "quality": 0.24, "momentum": 0.77, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 29.2715, "earnings_yield": 0.0583, "shareholder_yield": 0.1436, "roe": 0.0338, "momentum_12_1": 0.4089 }, { "week_end_date": "2026-07-12", "price": 117.53, "os": 0.86, "value": 0.89, "quality": 0.23, "momentum": 0.83, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 30.3644, "earnings_yield": 0.0571, "shareholder_yield": 0.1384, "roe": 0.0338, "momentum_12_1": 0.3318 }, { "week_end_date": "2026-07-19", "price": 107.24, "os": 0.84, "value": 0.91, "quality": 0.22, "momentum": 0.71, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 27.7059, "earnings_yield": 0.06, "shareholder_yield": 0.1517, "roe": 0.0338, "momentum_12_1": 0.2727 }, { "week_end_date": "2026-07-26", "price": 105.34, "os": 0.83, "value": 0.91, "quality": 0.22, "momentum": 0.66, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 27.215, "earnings_yield": 0.0606, "shareholder_yield": 0.1545, "roe": 0.0338, "momentum_12_1": 0.1478 }, { "week_end_date": "2026-08-02", "price": 111.11, "os": 0.86, "value": 0.9, "quality": 0.22, "momentum": 0.79, "confidence": 0.919, "coverage": 0.97, "pe_ratio": 28.6158, "earnings_yield": 0.059, "shareholder_yield": 0.1469, "roe": 0.0338, "momentum_12_1": 0.3155 } ], "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": 129079000000, "cost_of_revenue": 72436000000, "gross_profit": 56643000000, "ebit": 9500000000, "ebitda": 23786000000, "pretax_income": 6716000000, "tax_provision": 1259000000, "net_income": 5589000000, "net_income_to_common": 5589000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24606000000, "total_current_assets": 151970000000, "total_assets": 449157000000, "short_term_debt": 31867000000, "long_term_debt": 61102000000, "total_debt": 97077000000, "total_liabilities": 159431000000, "total_equity": 266330000000, "shares_outstanding": 343000000, "goodwill_and_intangibles": 61211000000 }, "cash_flow": { "operating_cash_flow": -3013000000, "capital_expenditure": 13417000000, "free_cash_flow": 10404000000, "dividends_paid": null, "share_repurchases": -5536000000, "shares_issued": null, "net_debt_issued": 20293000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 129079000000, "cost_of_revenue": 72436000000, "gross_profit": 56643000000, "ebit": 9500000000, "ebitda": 23786000000, "pretax_income": 6716000000, "tax_provision": 1259000000, "net_income": 5589000000, "net_income_to_common": 5589000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24606000000, "total_current_assets": 151970000000, "total_assets": 449157000000, "short_term_debt": 31867000000, "long_term_debt": 61102000000, "total_debt": 97077000000, "total_liabilities": 159431000000, "total_equity": 266330000000, "shares_outstanding": 343000000, "goodwill_and_intangibles": 61211000000 }, "cash_flow": { "operating_cash_flow": -3013000000, "capital_expenditure": 13417000000, "free_cash_flow": 10404000000, "dividends_paid": null, "share_repurchases": -5536000000, "shares_issued": null, "net_debt_issued": 20293000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 129079000000, "cost_of_revenue": 72436000000, "gross_profit": 56643000000, "ebit": 9500000000, "ebitda": 23786000000, "pretax_income": 6716000000, "tax_provision": 1259000000, "net_income": 5589000000, "net_income_to_common": 5589000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24606000000, "total_current_assets": 151970000000, "total_assets": 449157000000, "short_term_debt": 31867000000, "long_term_debt": 61102000000, "total_debt": 97077000000, "total_liabilities": 159431000000, "total_equity": 266330000000, "shares_outstanding": 343000000, "goodwill_and_intangibles": 61211000000 }, "cash_flow": { "operating_cash_flow": -3013000000, "capital_expenditure": 13417000000, "free_cash_flow": 10404000000, "dividends_paid": null, "share_repurchases": -5536000000, "shares_issued": null, "net_debt_issued": 20293000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 129079000000, "cost_of_revenue": 72436000000, "gross_profit": 56643000000, "ebit": 9500000000, "ebitda": 23786000000, "pretax_income": 6716000000, "tax_provision": 1259000000, "net_income": 5589000000, "net_income_to_common": 5589000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24606000000, "total_current_assets": 151970000000, "total_assets": 449157000000, "short_term_debt": 31867000000, "long_term_debt": 61102000000, "total_debt": 97077000000, "total_liabilities": 159431000000, "total_equity": 266330000000, "shares_outstanding": 343000000, "goodwill_and_intangibles": 61211000000 }, "cash_flow": { "operating_cash_flow": -3013000000, "capital_expenditure": 13417000000, "free_cash_flow": 10404000000, "dividends_paid": null, "share_repurchases": -5536000000, "shares_issued": null, "net_debt_issued": 20293000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 129079000000, "cost_of_revenue": 72436000000, "gross_profit": 56643000000, "ebit": 9500000000, "ebitda": 23786000000, "pretax_income": 6716000000, "tax_provision": 1259000000, "net_income": 5589000000, "net_income_to_common": 5589000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24606000000, "total_current_assets": 151970000000, "total_assets": 449157000000, "short_term_debt": 31867000000, "long_term_debt": 61102000000, "total_debt": 97077000000, "total_liabilities": 159431000000, "total_equity": 266330000000, "shares_outstanding": 343000000, "goodwill_and_intangibles": 61211000000 }, "cash_flow": { "operating_cash_flow": -3013000000, "capital_expenditure": 13417000000, "free_cash_flow": 10404000000, "dividends_paid": null, "share_repurchases": -5536000000, "shares_issued": null, "net_debt_issued": 20293000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 129079000000, "cost_of_revenue": 72436000000, "gross_profit": 56643000000, "ebit": 10084553000, "ebitda": 24297479000, "pretax_income": 6716000000, "tax_provision": 1259000000, "net_income": 5589000000, "net_income_to_common": 5589000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24606000000, "total_current_assets": 151970000000, "total_assets": 449157000000, "short_term_debt": 31867000000, "long_term_debt": 61102000000, "total_debt": 97077000000, "total_liabilities": 159431000000, "total_equity": 266330000000, "shares_outstanding": 343000000, "goodwill_and_intangibles": 61211000000 }, "cash_flow": { "operating_cash_flow": -3013000000, "capital_expenditure": 13417000000, "free_cash_flow": 10404000000, "dividends_paid": null, "share_repurchases": -5536000000, "shares_issued": null, "net_debt_issued": 20293000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 129079000000, "cost_of_revenue": 72436000000, "gross_profit": 56643000000, "ebit": 10084553000, "ebitda": 24297479000, "pretax_income": 6716000000, "tax_provision": 1259000000, "net_income": 5589000000, "net_income_to_common": 5589000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24606000000, "total_current_assets": 151970000000, "total_assets": 449157000000, "short_term_debt": 31867000000, "long_term_debt": 61102000000, "total_debt": 97077000000, "total_liabilities": 159431000000, "total_equity": 266330000000, "shares_outstanding": 343000000, "goodwill_and_intangibles": 61211000000 }, "cash_flow": { "operating_cash_flow": -3013000000, "capital_expenditure": 13417000000, "free_cash_flow": 10404000000, "dividends_paid": null, "share_repurchases": -5536000000, "shares_issued": null, "net_debt_issued": 20293000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 129079000000, "cost_of_revenue": 72436000000, "gross_profit": 56643000000, "ebit": 10084553000, "ebitda": 24297479000, "pretax_income": 6716000000, "tax_provision": 1259000000, "net_income": 5589000000, "net_income_to_common": 5589000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24606000000, "total_current_assets": 151970000000, "total_assets": 449157000000, "short_term_debt": 31867000000, "long_term_debt": 61102000000, "total_debt": 97077000000, "total_liabilities": 159431000000, "total_equity": 266330000000, "shares_outstanding": 343000000, "goodwill_and_intangibles": 46637000000 }, "cash_flow": { "operating_cash_flow": -3013000000, "capital_expenditure": 13417000000, "free_cash_flow": 10404000000, "dividends_paid": null, "share_repurchases": -5536000000, "shares_issued": null, "net_debt_issued": 20293000000 } } ], "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": 32075000000, "cost_of_revenue": 19589000000, "gross_profit": 12486000000, "ebit": 4447923000, "ebitda": 4455000000, "pretax_income": 3819000000, "tax_provision": 528000000, "net_income": 3445000000, "net_income_to_common": 3445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4419675000, "total_current_assets": 22478938000, "total_assets": 65077155000, "short_term_debt": 4186619000, "long_term_debt": 61273000000, "total_debt": 13626704000, "total_liabilities": 22758171000, "total_equity": 38922730000, "shares_outstanding": 345500000, "goodwill_and_intangibles": 8955734000 }, "cash_flow": { "operating_cash_flow": 2670000000, "capital_expenditure": 5916000000, "free_cash_flow": 8586000000, "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": 32075000000, "cost_of_revenue": 19589000000, "gross_profit": 12486000000, "ebit": 4447923000, "ebitda": 4455000000, "pretax_income": 3819000000, "tax_provision": 528000000, "net_income": 3445000000, "net_income_to_common": 3445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4419675000, "total_current_assets": 22478938000, "total_assets": 65077155000, "short_term_debt": 4186619000, "long_term_debt": 61273000000, "total_debt": 13626704000, "total_liabilities": 22758171000, "total_equity": 38922730000, "shares_outstanding": 345500000, "goodwill_and_intangibles": 8955734000 }, "cash_flow": { "operating_cash_flow": 2670000000, "capital_expenditure": 5916000000, "free_cash_flow": 8586000000, "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": 32075000000, "cost_of_revenue": 19589000000, "gross_profit": 12486000000, "ebit": 4447923000, "ebitda": 4455000000, "pretax_income": 3819000000, "tax_provision": 528000000, "net_income": 3445000000, "net_income_to_common": 3445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4419675000, "total_current_assets": 22478938000, "total_assets": 65077155000, "short_term_debt": 4186619000, "long_term_debt": 61273000000, "total_debt": 13626704000, "total_liabilities": 22758171000, "total_equity": 38922730000, "shares_outstanding": 345500000, "goodwill_and_intangibles": 8955734000 }, "cash_flow": { "operating_cash_flow": 2670000000, "capital_expenditure": 5916000000, "free_cash_flow": 8586000000, "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": 32075000000, "cost_of_revenue": 19589000000, "gross_profit": 12486000000, "ebit": 4447923000, "ebitda": 4455000000, "pretax_income": 3819000000, "tax_provision": 528000000, "net_income": 3445000000, "net_income_to_common": 3445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4419675000, "total_current_assets": 22478938000, "total_assets": 65077155000, "short_term_debt": 4186619000, "long_term_debt": 61273000000, "total_debt": 13626704000, "total_liabilities": 22758171000, "total_equity": 38922730000, "shares_outstanding": 345500000, "goodwill_and_intangibles": 8955734000 }, "cash_flow": { "operating_cash_flow": 2670000000, "capital_expenditure": 5916000000, "free_cash_flow": 8586000000, "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": 32075000000, "cost_of_revenue": 19589000000, "gross_profit": 12486000000, "ebit": 4447923000, "ebitda": 4455000000, "pretax_income": 3819000000, "tax_provision": 528000000, "net_income": 3445000000, "net_income_to_common": 3445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4419675000, "total_current_assets": 22478938000, "total_assets": 65077155000, "short_term_debt": 4186619000, "long_term_debt": 61273000000, "total_debt": 13626704000, "total_liabilities": 22758171000, "total_equity": 38922730000, "shares_outstanding": 345500000, "goodwill_and_intangibles": 8955734000 }, "cash_flow": { "operating_cash_flow": 2670000000, "capital_expenditure": 5916000000, "free_cash_flow": 8586000000, "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": 31881008000, "cost_of_revenue": 19470524000, "gross_profit": 12410484000, "ebit": 3173688000, "ebitda": 3222392000, "pretax_income": 3795902000, "tax_provision": 524807000, "net_income": 3424164000, "net_income_to_common": 3424164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4419675000, "total_current_assets": 22478938000, "total_assets": 65077155000, "short_term_debt": 4186619000, "long_term_debt": 61273000000, "total_debt": 13626704000, "total_liabilities": 22758171000, "total_equity": 38922730000, "shares_outstanding": 345500000, "goodwill_and_intangibles": 8955734000 }, "cash_flow": { "operating_cash_flow": 2670000000, "capital_expenditure": 0, "free_cash_flow": 2670000000, "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": 31881008000, "cost_of_revenue": 19470524000, "gross_profit": 12410484000, "ebit": 3173688000, "ebitda": 3222392000, "pretax_income": 3795902000, "tax_provision": 524807000, "net_income": 3424164000, "net_income_to_common": 3424164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4419675000, "total_current_assets": 22478938000, "total_assets": 65077155000, "short_term_debt": 4186619000, "long_term_debt": 61273000000, "total_debt": 13626704000, "total_liabilities": 22758171000, "total_equity": 38922730000, "shares_outstanding": 345500000, "goodwill_and_intangibles": 8955734000 }, "cash_flow": { "operating_cash_flow": 2670000000, "capital_expenditure": 0, "free_cash_flow": 2670000000, "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": 31881008000, "cost_of_revenue": 19470524000, "gross_profit": 12410484000, "ebit": 3173688000, "ebitda": 3222392000, "pretax_income": 3795902000, "tax_provision": 524807000, "net_income": 3424164000, "net_income_to_common": 3424164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4419675000, "total_current_assets": 22478938000, "total_assets": 65077155000, "short_term_debt": 4186619000, "long_term_debt": 61273000000, "total_debt": 13626704000, "total_liabilities": 22758171000, "total_equity": 38922730000, "shares_outstanding": 345500000, "goodwill_and_intangibles": 8955734000 }, "cash_flow": { "operating_cash_flow": 2670000000, "capital_expenditure": 0, "free_cash_flow": 2670000000, "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": 32740000000, "cost_of_revenue": 18277000000, "gross_profit": 14463000000, "ebit": 3377000000, "ebitda": 11293000000, "pretax_income": 2726000000, "tax_provision": 1029000000, "net_income": 1782000000, "net_income_to_common": 1782000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24606000000, "total_current_assets": 151970000000, "total_assets": 449157000000, "short_term_debt": 31867000000, "long_term_debt": 61102000000, "total_debt": 97077000000, "total_liabilities": 159431000000, "total_equity": 266330000000, "shares_outstanding": 344750000, "goodwill_and_intangibles": 61211000000 }, "cash_flow": { "operating_cash_flow": 2609000000, "capital_expenditure": 2521408000, "free_cash_flow": 5130408000, "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": 32740000000, "cost_of_revenue": 18277000000, "gross_profit": 14463000000, "ebit": 3377000000, "ebitda": 11293000000, "pretax_income": 2726000000, "tax_provision": 1029000000, "net_income": 1782000000, "net_income_to_common": 1782000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24606000000, "total_current_assets": 151970000000, "total_assets": 449157000000, "short_term_debt": 31867000000, "long_term_debt": 61102000000, "total_debt": 97077000000, "total_liabilities": 159431000000, "total_equity": 266330000000, "shares_outstanding": 344750000, "goodwill_and_intangibles": 61211000000 }, "cash_flow": { "operating_cash_flow": 2609000000, "capital_expenditure": 2521408000, "free_cash_flow": 5130408000, "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": 32740000000, "cost_of_revenue": 18277000000, "gross_profit": 14463000000, "ebit": 3377000000, "ebitda": 11293000000, "pretax_income": 2726000000, "tax_provision": 1029000000, "net_income": 1782000000, "net_income_to_common": 1782000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24606000000, "total_current_assets": 151970000000, "total_assets": 449157000000, "short_term_debt": 31867000000, "long_term_debt": 61102000000, "total_debt": 97077000000, "total_liabilities": 159431000000, "total_equity": 266330000000, "shares_outstanding": 344750000, "goodwill_and_intangibles": 61211000000 }, "cash_flow": { "operating_cash_flow": 2609000000, "capital_expenditure": 2521408000, "free_cash_flow": 5130408000, "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": 32740000000, "cost_of_revenue": 18277000000, "gross_profit": 14463000000, "ebit": 3377000000, "ebitda": 11293000000, "pretax_income": 2726000000, "tax_provision": 1029000000, "net_income": 1782000000, "net_income_to_common": 1782000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24606000000, "total_current_assets": 151970000000, "total_assets": 449157000000, "short_term_debt": 31867000000, "long_term_debt": 61102000000, "total_debt": 97077000000, "total_liabilities": 159431000000, "total_equity": 266330000000, "shares_outstanding": 344750000, "goodwill_and_intangibles": 61211000000 }, "cash_flow": { "operating_cash_flow": 2609000000, "capital_expenditure": 2521408000, "free_cash_flow": 5130408000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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/" } ], "coverage": { "factor_history_points": 9, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-02", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }