{ "ticker": { "uuid": "8debbbfa-b555-4b9c-9bde-0ccbfbf2ea87", "symbol": "BWMX", "name": "Betterware de M\u00e9xico, S.A.P.I. de C.V.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/8debbbfa-b555-4b9c-9bde-0ccbfbf2ea87/", "api_url": "https://sharemaestro.com/factors/api/tickers/8debbbfa-b555-4b9c-9bde-0ccbfbf2ea87/" }, "latest_snapshot": { "ticker": { "uuid": "8debbbfa-b555-4b9c-9bde-0ccbfbf2ea87", "symbol": "BWMX", "name": "Betterware de M\u00e9xico, S.A.P.I. de C.V.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Specialty Retail", "page_url": "https://sharemaestro.com/factors/ticker/8debbbfa-b555-4b9c-9bde-0ccbfbf2ea87/", "api_url": "https://sharemaestro.com/factors/api/tickers/8debbbfa-b555-4b9c-9bde-0ccbfbf2ea87/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.99, "value": 0.98, "quality": 0.94, "momentum": 0.94, "coverage": 0.97, "confidence": 0.94, "delta": 0 }, "headline_factors": { "price": 18.34, "market_cap": 683053492.8, "pe_ratio": 0.6358, "earnings_yield": 0.4526, "ebitda_to_ev": 0.5544, "shareholder_yield": 0.0491, "roe": 0.7233, "piotroski_f_score": 7, "momentum_12_1": 1.103, "volatility_252d": 0.3766 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": true, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 0.6358, "ev_ebitda": 1.8037, "earnings_yield": 0.4526, "fcf_yield": 0.3041, "shareholder_yield": 0.0491 }, "quality": { "roe": 0.7233, "roic": 0.2543, "gross_margin": 0.6701, "fcf_margin": 0.1039, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.0035, "eps_growth_1y": 0.3042, "fcf_growth_1y": -0.4071 }, "momentum": { "price_return_12m": 1.1644, "momentum_12_1": 1.103, "relative_strength": 1.0154 }, "scores": { "value_percentile": 0.98, "quality_percentile": 0.94, "momentum_percentile": 0.94, "growth_composite": 23, "yield_composite": 15, "overall_composite": 1, "os_score": 0.99, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 18.2, "os": 0.99, "value": 0.98, "quality": 0.93, "momentum": 0.94, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 0.631, "earnings_yield": 0.4531, "shareholder_yield": 0.0495, "roe": 0.7233, "momentum_12_1": 1.224 }, { "week_end_date": "2026-06-14", "price": 18.03, "os": 0.99, "value": 0.98, "quality": 0.94, "momentum": 0.95, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 0.6251, "earnings_yield": 0.4537, "shareholder_yield": 0.05, "roe": 0.7233, "momentum_12_1": 1.2226 }, { "week_end_date": "2026-06-21", "price": 17.82, "os": 0.99, "value": 0.98, "quality": 0.94, "momentum": 0.93, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 0.6178, "earnings_yield": 0.4544, "shareholder_yield": 0.0506, "roe": 0.7233, "momentum_12_1": 1.042 }, { "week_end_date": "2026-06-28", "price": 17.86, "os": 0.99, "value": 0.98, "quality": 0.94, "momentum": 0.97, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 0.6192, "earnings_yield": 0.4543, "shareholder_yield": 0.0504, "roe": 0.7233, "momentum_12_1": 1.1409 }, { "week_end_date": "2026-07-05", "price": 17.98, "os": 0.99, "value": 0.98, "quality": 0.93, "momentum": 0.95, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 0.6234, "earnings_yield": 0.4538, "shareholder_yield": 0.0501, "roe": 0.7233, "momentum_12_1": 1.2743 }, { "week_end_date": "2026-07-12", "price": 18.25, "os": 0.99, "value": 0.98, "quality": 0.93, "momentum": 0.9, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 0.6327, "earnings_yield": 0.4529, "shareholder_yield": 0.0494, "roe": 0.7233, "momentum_12_1": 1.0669 }, { "week_end_date": "2026-07-19", "price": 18.34, "os": 0.99, "value": 0.98, "quality": 0.94, "momentum": 0.94, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 0.6358, "earnings_yield": 0.4526, "shareholder_yield": 0.0491, "roe": 0.7233, "momentum_12_1": 1.103 } ], "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": 14243015000, "cost_of_revenue": 4762760000, "gross_profit": 9480255000, "ebit": 2262830000, "ebitda": 2652365000, "pretax_income": 1721785000, "tax_provision": 660981000, "net_income": 1060753000, "net_income_to_common": 1060753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 328344000, "total_current_assets": 3959420890, "total_assets": 9619962502, "short_term_debt": 1159197000, "long_term_debt": 3083187000, "total_debt": 4464359000, "total_liabilities": 8274848024, "total_equity": 1346936428, "shares_outstanding": 37244000, "goodwill_and_intangibles": 3108662721 }, "cash_flow": { "operating_cash_flow": 1745259677, "capital_expenditure": 107275936, "free_cash_flow": 1852535613, "dividends_paid": 797248999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -886904000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14243015000, "cost_of_revenue": 4762760000, "gross_profit": 9480255000, "ebit": 2262830000, "ebitda": 2652365000, "pretax_income": 1721785000, "tax_provision": 660981000, "net_income": 1060753000, "net_income_to_common": 1060753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 328344000, "total_current_assets": 3959420890, "total_assets": 9619962502, "short_term_debt": 1159197000, "long_term_debt": 3083187000, "total_debt": 4464359000, "total_liabilities": 8274848024, "total_equity": 1346936428, "shares_outstanding": 37244000, "goodwill_and_intangibles": 3108662721 }, "cash_flow": { "operating_cash_flow": 1745259677, "capital_expenditure": 107275936, "free_cash_flow": 1852535613, "dividends_paid": 797248999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -886904000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14243015000, "cost_of_revenue": 4762760000, "gross_profit": 9480255000, "ebit": 2262830000, "ebitda": 2652365000, "pretax_income": 1721785000, "tax_provision": 660981000, "net_income": 1060753000, "net_income_to_common": 1060753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 328344000, "total_current_assets": 3959420890, "total_assets": 9619962502, "short_term_debt": 1159197000, "long_term_debt": 3083187000, "total_debt": 4464359000, "total_liabilities": 8274848024, "total_equity": 1346936428, "shares_outstanding": 37244000, "goodwill_and_intangibles": 3108662721 }, "cash_flow": { "operating_cash_flow": 1745259677, "capital_expenditure": 107275936, "free_cash_flow": 1852535613, "dividends_paid": 797248999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -886904000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14243015000, "cost_of_revenue": 4762760000, "gross_profit": 9480255000, "ebit": 2262830000, "ebitda": 2652365000, "pretax_income": 1721785000, "tax_provision": 660981000, "net_income": 1060753000, "net_income_to_common": 1060753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 328344000, "total_current_assets": 3959420890, "total_assets": 9619962502, "short_term_debt": 1159197000, "long_term_debt": 3083187000, "total_debt": 4464359000, "total_liabilities": 8274848024, "total_equity": 1346936428, "shares_outstanding": 37244000, "goodwill_and_intangibles": 3108662721 }, "cash_flow": { "operating_cash_flow": 1745259677, "capital_expenditure": 107275936, "free_cash_flow": 1852535613, "dividends_paid": 797248999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -886904000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14243015000, "cost_of_revenue": 4762760000, "gross_profit": 9480255000, "ebit": 2262830000, "ebitda": 2652365000, "pretax_income": 1721785000, "tax_provision": 660981000, "net_income": 1060753000, "net_income_to_common": 1060753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 328344000, "total_current_assets": 3959420890, "total_assets": 9619962502, "short_term_debt": 1159197000, "long_term_debt": 3083187000, "total_debt": 4464359000, "total_liabilities": 8274848024, "total_equity": 1346936428, "shares_outstanding": 37244000, "goodwill_and_intangibles": 3108662721 }, "cash_flow": { "operating_cash_flow": 1745259677, "capital_expenditure": 107275936, "free_cash_flow": 1852535613, "dividends_paid": 797248999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -886904000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14243015000, "cost_of_revenue": 4762760000, "gross_profit": 9480255000, "ebit": 2262830000, "ebitda": 2652365000, "pretax_income": 1721785000, "tax_provision": 660981000, "net_income": 1060753000, "net_income_to_common": 1060753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312422299, "total_current_assets": 3959420890, "total_assets": 9619962502, "short_term_debt": 1099518891, "long_term_debt": 3083187000, "total_debt": 4418367595, "total_liabilities": 8274848024, "total_equity": 1346936428, "shares_outstanding": 37244000, "goodwill_and_intangibles": 3108662721 }, "cash_flow": { "operating_cash_flow": 1745259677, "capital_expenditure": 107275936, "free_cash_flow": 1852535613, "dividends_paid": 797248999, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -886904000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14100758000, "cost_of_revenue": 4520223000, "gross_profit": 9580535000, "ebit": 1820487000, "ebitda": 2212673000, "pretax_income": 1180782000, "tax_provision": 469260000, "net_income": 711728000, "net_income_to_common": 711728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296558000, "total_current_assets": 4628738000, "total_assets": 10453767000, "short_term_debt": 766336000, "long_term_debt": 4168859000, "total_debt": 5169538000, "total_liabilities": 9291119000, "total_equity": 1164370000, "shares_outstanding": 37322000, "goodwill_and_intangibles": 3169941000 }, "cash_flow": { "operating_cash_flow": 1823752000, "capital_expenditure": 222327000, "free_cash_flow": 2046079000, "dividends_paid": 998054000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -447861000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 14100758000, "cost_of_revenue": 4520223000, "gross_profit": 9580535000, "ebit": 1820487000, "ebitda": 2212673000, "pretax_income": 1180782000, "tax_provision": 469260000, "net_income": 711728000, "net_income_to_common": 711728000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 296558000, "total_current_assets": 4628738000, "total_assets": 10453767000, "short_term_debt": 766336000, "long_term_debt": 4168859000, "total_debt": 5169538000, "total_liabilities": 9291119000, "total_equity": 1164370000, "shares_outstanding": 37322000, "goodwill_and_intangibles": 3169941000 }, "cash_flow": { "operating_cash_flow": 1823752000, "capital_expenditure": 222327000, "free_cash_flow": 2046079000, "dividends_paid": 998054000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -447861000 } } ], "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": 3509702000, "cost_of_revenue": 1183601000, "gross_profit": 2326101000, "ebit": 518760000, "ebitda": 609471000, "pretax_income": 419054000, "tax_provision": 137693000, "net_income": 281344000, "net_income_to_common": 281344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311762000, "total_current_assets": 4196170000, "total_assets": 9774118000, "short_term_debt": 1270129000, "long_term_debt": 2923772000, "total_debt": 4390278000, "total_liabilities": 8290621000, "total_equity": 1485306000, "shares_outstanding": 37313528, "goodwill_and_intangibles": 3090050000 }, "cash_flow": { "operating_cash_flow": 253314434, "capital_expenditure": 17567796, "free_cash_flow": 270882230, "dividends_paid": 203253319, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -49170000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3509702000, "cost_of_revenue": 1183601000, "gross_profit": 2326101000, "ebit": 518760000, "ebitda": 609471000, "pretax_income": 419054000, "tax_provision": 137693000, "net_income": 281344000, "net_income_to_common": 281344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311762000, "total_current_assets": 4196170000, "total_assets": 9774118000, "short_term_debt": 1270129000, "long_term_debt": 2923772000, "total_debt": 4390278000, "total_liabilities": 8290621000, "total_equity": 1485306000, "shares_outstanding": 37313528, "goodwill_and_intangibles": 3090050000 }, "cash_flow": { "operating_cash_flow": 253314434, "capital_expenditure": 17567796, "free_cash_flow": 270882230, "dividends_paid": 203253319, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -49170000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3509702000, "cost_of_revenue": 1183601000, "gross_profit": 2326101000, "ebit": 518760000, "ebitda": 609471000, "pretax_income": 419054000, "tax_provision": 137693000, "net_income": 281344000, "net_income_to_common": 281344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311762000, "total_current_assets": 4196170000, "total_assets": 9774118000, "short_term_debt": 1270129000, "long_term_debt": 2923772000, "total_debt": 4390278000, "total_liabilities": 8290621000, "total_equity": 1485306000, "shares_outstanding": 37313528, "goodwill_and_intangibles": 3090050000 }, "cash_flow": { "operating_cash_flow": 253314434, "capital_expenditure": 17567796, "free_cash_flow": 270882230, "dividends_paid": 203253319, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -49170000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3509702000, "cost_of_revenue": 1183601000, "gross_profit": 2326101000, "ebit": 518760000, "ebitda": 609471000, "pretax_income": 419054000, "tax_provision": 137693000, "net_income": 281344000, "net_income_to_common": 281344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 311762000, "total_current_assets": 4196170000, "total_assets": 9774118000, "short_term_debt": 1270129000, "long_term_debt": 2923772000, "total_debt": 4390278000, "total_liabilities": 8290621000, "total_equity": 1485306000, "shares_outstanding": 37313528, "goodwill_and_intangibles": 3090050000 }, "cash_flow": { "operating_cash_flow": 253314434, "capital_expenditure": 17567796, "free_cash_flow": 270882230, "dividends_paid": 203253319, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -49170000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3509702000, "cost_of_revenue": 1183601000, "gross_profit": 2326101000, "ebit": 518760000, "ebitda": 609471000, "pretax_income": 419054000, "tax_provision": 137693000, "net_income": 281344000, "net_income_to_common": 281344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308978139, "total_current_assets": 4166333889, "total_assets": 9694474088, "short_term_debt": 1270129000, "long_term_debt": 2923772000, "total_debt": 4333402607, "total_liabilities": 8224224833, "total_equity": 1472043088, "shares_outstanding": 37313528, "goodwill_and_intangibles": 3062457659 }, "cash_flow": { "operating_cash_flow": 253314434, "capital_expenditure": 17567796, "free_cash_flow": 270882230, "dividends_paid": 203253319, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -49170000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3509702000, "cost_of_revenue": 1183601000, "gross_profit": 2326101000, "ebit": 518760000, "ebitda": 609471000, "pretax_income": 419054000, "tax_provision": 137693000, "net_income": 281344000, "net_income_to_common": 281344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 308978139, "total_current_assets": 4166333889, "total_assets": 9694474088, "short_term_debt": 1233481486, "long_term_debt": 2923772000, "total_debt": 4333402607, "total_liabilities": 8224224833, "total_equity": 1472043088, "shares_outstanding": 37313528, "goodwill_and_intangibles": 3062457659 }, "cash_flow": { "operating_cash_flow": 253314434, "capital_expenditure": 17567796, "free_cash_flow": 270882230, "dividends_paid": 203253319, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -49170000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3499151000, "cost_of_revenue": 1183324000, "gross_profit": 2315827000, "ebit": 425747000, "ebitda": 527107000, "pretax_income": 279711000, "tax_provision": 128983000, "net_income": 151394000, "net_income_to_common": 151394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344073000, "total_current_assets": 4811147000, "total_assets": 10654350000, "short_term_debt": 1913292000, "long_term_debt": 3083187000, "total_debt": 5650461000, "total_liabilities": 9603901000, "total_equity": 1052837000, "shares_outstanding": 37289000, "goodwill_and_intangibles": 3149367000 }, "cash_flow": { "operating_cash_flow": -42898000, "capital_expenditure": 13574000, "free_cash_flow": -29324000, "dividends_paid": 249514000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -884617000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3499151000, "cost_of_revenue": 1183324000, "gross_profit": 2315827000, "ebit": 425747000, "ebitda": 527107000, "pretax_income": 279711000, "tax_provision": 128983000, "net_income": 151394000, "net_income_to_common": 151394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344073000, "total_current_assets": 4811147000, "total_assets": 10654350000, "short_term_debt": 1913292000, "long_term_debt": 3083187000, "total_debt": 5650461000, "total_liabilities": 9603901000, "total_equity": 1052837000, "shares_outstanding": 37289000, "goodwill_and_intangibles": 3149367000 }, "cash_flow": { "operating_cash_flow": -42898000, "capital_expenditure": 13574000, "free_cash_flow": -29324000, "dividends_paid": 249514000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -884617000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3499151000, "cost_of_revenue": 1183324000, "gross_profit": 2315827000, "ebit": 425747000, "ebitda": 527107000, "pretax_income": 279711000, "tax_provision": 128983000, "net_income": 151394000, "net_income_to_common": 151394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344073000, "total_current_assets": 4811147000, "total_assets": 10654350000, "short_term_debt": 1913292000, "long_term_debt": 3083187000, "total_debt": 5650461000, "total_liabilities": 9603901000, "total_equity": 1052837000, "shares_outstanding": 37289000, "goodwill_and_intangibles": 3149367000 }, "cash_flow": { "operating_cash_flow": -42898000, "capital_expenditure": 13574000, "free_cash_flow": -29324000, "dividends_paid": 249514000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -884617000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3499151000, "cost_of_revenue": 1183324000, "gross_profit": 2315827000, "ebit": 425747000, "ebitda": 527107000, "pretax_income": 279711000, "tax_provision": 128983000, "net_income": 151394000, "net_income_to_common": 151394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344073000, "total_current_assets": 4811147000, "total_assets": 10654350000, "short_term_debt": 1913292000, "long_term_debt": 3083187000, "total_debt": 5650461000, "total_liabilities": 9603901000, "total_equity": 1052837000, "shares_outstanding": 37289000, "goodwill_and_intangibles": 3149367000 }, "cash_flow": { "operating_cash_flow": -42898000, "capital_expenditure": 13574000, "free_cash_flow": -29324000, "dividends_paid": 249514000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -884617000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3499151000, "cost_of_revenue": 1183324000, "gross_profit": 2315827000, "ebit": 425747000, "ebitda": 527107000, "pretax_income": 279711000, "tax_provision": 128983000, "net_income": 151394000, "net_income_to_common": 151394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344073000, "total_current_assets": 4811147000, "total_assets": 10654350000, "short_term_debt": 1913292000, "long_term_debt": 3083187000, "total_debt": 5650461000, "total_liabilities": 9603901000, "total_equity": 1052837000, "shares_outstanding": 37289000, "goodwill_and_intangibles": 3149367000 }, "cash_flow": { "operating_cash_flow": -42898000, "capital_expenditure": 13574000, "free_cash_flow": -29324000, "dividends_paid": 249514000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -884617000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3499151000, "cost_of_revenue": 1183324000, "gross_profit": 2315827000, "ebit": 425747000, "ebitda": 527107000, "pretax_income": 279711000, "tax_provision": 128983000, "net_income": 151394000, "net_income_to_common": 151394000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 344073000, "total_current_assets": 4811147000, "total_assets": 10654350000, "short_term_debt": 1913292000, "long_term_debt": 3083187000, "total_debt": 5650461000, "total_liabilities": 9603901000, "total_equity": 1052837000, "shares_outstanding": 37289000, "goodwill_and_intangibles": 3149367000 }, "cash_flow": { "operating_cash_flow": -42898000, "capital_expenditure": 13574000, "free_cash_flow": -29324000, "dividends_paid": 249514000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -884617000 } } ] }, "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-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": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "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/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }