{ "ticker": { "uuid": "a92be797-9126-4fd9-953f-a3b0c9ad402b", "symbol": "HEPS", "name": "D-MARKET Electronic Services & Trading ADR", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/a92be797-9126-4fd9-953f-a3b0c9ad402b/", "api_url": "https://sharemaestro.com/factors/api/tickers/a92be797-9126-4fd9-953f-a3b0c9ad402b/" }, "latest_snapshot": { "ticker": { "uuid": "a92be797-9126-4fd9-953f-a3b0c9ad402b", "symbol": "HEPS", "name": "D-MARKET Electronic Services & Trading ADR", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/a92be797-9126-4fd9-953f-a3b0c9ad402b/", "api_url": "https://sharemaestro.com/factors/api/tickers/a92be797-9126-4fd9-953f-a3b0c9ad402b/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.72, "value": 0.93, "quality": 0.21, "momentum": 0.31, "coverage": 0.818, "confidence": 0.793, "delta": 3 }, "headline_factors": { "price": 2.87, "market_cap": 1025236324, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 2.1031, "shareholder_yield": 0, "roe": -5.1015, "piotroski_f_score": 4, "momentum_12_1": 0.0769, "volatility_252d": 0.5557 }, "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": 0.4755, "earnings_yield": null, "fcf_yield": 4.8646, "shareholder_yield": 0 }, "quality": { "roe": -5.1015, "roic": null, "gross_margin": 0.362, "fcf_margin": 0.0553, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.4844, "eps_growth_1y": null, "fcf_growth_1y": 0.6585 }, "momentum": { "price_return_12m": 0.1038, "momentum_12_1": 0.0769, "relative_strength": -0.0922 }, "scores": { "value_percentile": 0.93, "quality_percentile": 0.21, "momentum_percentile": 0.31, "growth_composite": 15, "yield_composite": 97, "overall_composite": 28, "os_score": 0.72, "factor_coverage": 0.818, "signal_confidence": 0.793 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.63, "os": 0.71, "value": 0.59, "quality": 0.58, "momentum": 0.6, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -5.1015, "momentum_12_1": 0.0602 }, { "week_end_date": "2026-06-14", "price": 2.8, "os": 0.64, "value": 0.93, "quality": 0.2, "momentum": 0.16, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -5.1015, "momentum_12_1": -0.1018 }, { "week_end_date": "2026-06-21", "price": 2.8, "os": 0.67, "value": 0.93, "quality": 0.19, "momentum": 0.22, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -5.1015, "momentum_12_1": -0.0521 }, { "week_end_date": "2026-06-28", "price": 2.9, "os": 0.67, "value": 0.93, "quality": 0.22, "momentum": 0.21, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -5.1015, "momentum_12_1": 0.0558 }, { "week_end_date": "2026-07-05", "price": 2.94, "os": 0.7, "value": 0.93, "quality": 0.23, "momentum": 0.26, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -5.1015, "momentum_12_1": -0.0607 }, { "week_end_date": "2026-07-12", "price": 2.97, "os": 0.75, "value": 0.93, "quality": 0.22, "momentum": 0.36, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -5.1015, "momentum_12_1": -0.0036 }, { "week_end_date": "2026-07-19", "price": 2.87, "os": 0.72, "value": 0.93, "quality": 0.21, "momentum": 0.31, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -5.1015, "momentum_12_1": 0.0769 } ], "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": 84651820000, "cost_of_revenue": 53981418000, "gross_profit": 30670402000, "ebit": -1535984000, "ebitda": 1635450000, "pretax_income": -5742321000, "tax_provision": -43145000, "net_income": -5699176000, "net_income_to_common": -5699176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11307632000, "total_current_assets": 29667185000, "total_assets": 36946590000, "short_term_debt": 1647487000, "long_term_debt": null, "total_debt": 2425824000, "total_liabilities": 34934994000, "total_equity": 2011596000, "shares_outstanding": 316611000, "goodwill_and_intangibles": 3872677000 }, "cash_flow": { "operating_cash_flow": 4806955000, "capital_expenditure": 2620617000, "free_cash_flow": 7427572000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 4171960000, "net_debt_issued": -2592683000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 84651820000, "cost_of_revenue": 53981418000, "gross_profit": 30670402000, "ebit": -1535984000, "ebitda": 1635450000, "pretax_income": -5742321000, "tax_provision": -43145000, "net_income": -5699176000, "net_income_to_common": -5699176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11307632000, "total_current_assets": 29667185000, "total_assets": 36946590000, "short_term_debt": 1647487000, "long_term_debt": null, "total_debt": 2425824000, "total_liabilities": 34934994000, "total_equity": 2011596000, "shares_outstanding": 316611000, "goodwill_and_intangibles": 3872677000 }, "cash_flow": { "operating_cash_flow": 4806955000, "capital_expenditure": 2620617000, "free_cash_flow": 7427572000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 4171960000, "net_debt_issued": -2592683000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 84651820000, "cost_of_revenue": 53981418000, "gross_profit": 30670402000, "ebit": -1535984000, "ebitda": 1635450000, "pretax_income": -5742321000, "tax_provision": -43145000, "net_income": -5699176000, "net_income_to_common": -5699176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11307632000, "total_current_assets": 29667185000, "total_assets": 36946590000, "short_term_debt": 1647487000, "long_term_debt": null, "total_debt": 2425824000, "total_liabilities": 34934994000, "total_equity": 2011596000, "shares_outstanding": 316611000, "goodwill_and_intangibles": 3872677000 }, "cash_flow": { "operating_cash_flow": 4806955000, "capital_expenditure": 2620617000, "free_cash_flow": 7427572000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 4171960000, "net_debt_issued": -2592683000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 84651820000, "cost_of_revenue": 53981418000, "gross_profit": 30670402000, "ebit": -1535984000, "ebitda": 1635450000, "pretax_income": -5742321000, "tax_provision": -43145000, "net_income": -5699176000, "net_income_to_common": -5699176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11307632000, "total_current_assets": 29667185000, "total_assets": 36946590000, "short_term_debt": 1647487000, "long_term_debt": null, "total_debt": 2425824000, "total_liabilities": 34934994000, "total_equity": 2011596000, "shares_outstanding": 316611000, "goodwill_and_intangibles": 3872677000 }, "cash_flow": { "operating_cash_flow": 4806955000, "capital_expenditure": 2620617000, "free_cash_flow": 7427572000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 4171960000, "net_debt_issued": -2592683000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 84651820000, "cost_of_revenue": 53981418000, "gross_profit": 30670402000, "ebit": -1535984000, "ebitda": 1635450000, "pretax_income": -5742321000, "tax_provision": -43145000, "net_income": -5699176000, "net_income_to_common": -5699176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11506783000, "total_current_assets": 29651979000, "total_assets": 36927652000, "short_term_debt": 1647487000, "long_term_debt": null, "total_debt": 2425824000, "total_liabilities": 34917088000, "total_equity": 2010565000, "shares_outstanding": 316611000, "goodwill_and_intangibles": 3871230000 }, "cash_flow": { "operating_cash_flow": 4806955000, "capital_expenditure": 2620617000, "free_cash_flow": 7427572000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 4171960000, "net_debt_issued": -2592683000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 84651820000, "cost_of_revenue": 53981418000, "gross_profit": 30670402000, "ebit": -1535984000, "ebitda": 1635450000, "pretax_income": -5742321000, "tax_provision": -43145000, "net_income": -5699176000, "net_income_to_common": -5699176000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11506783000, "total_current_assets": 29651979000, "total_assets": 36927652000, "short_term_debt": 1646643000, "long_term_debt": null, "total_debt": 3202519000, "total_liabilities": 34917088000, "total_equity": 2010565000, "shares_outstanding": 316611000, "goodwill_and_intangibles": 3871230000 }, "cash_flow": { "operating_cash_flow": 4806955000, "capital_expenditure": 2620617000, "free_cash_flow": 7427572000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 4171960000, "net_debt_issued": -2592683000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57046561000, "cost_of_revenue": 35657519000, "gross_profit": 21389042000, "ebit": 1261168000, "ebitda": 3309306000, "pretax_income": -1604907000, "tax_provision": null, "net_income": -1604907000, "net_income_to_common": -1604907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6750179000, "total_current_assets": 20854692000, "total_assets": 26144918000, "short_term_debt": 1651115000, "long_term_debt": null, "total_debt": 2234801000, "total_liabilities": 22823438000, "total_equity": 3321480000, "shares_outstanding": 320981000, "goodwill_and_intangibles": 3059048000 }, "cash_flow": { "operating_cash_flow": 18246802, "capital_expenditure": 61167962, "free_cash_flow": 79414764, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1257705000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 57046561000, "cost_of_revenue": 35657519000, "gross_profit": 21389042000, "ebit": 1261168000, "ebitda": 3309306000, "pretax_income": -1604907000, "tax_provision": null, "net_income": -1604907000, "net_income_to_common": -1604907000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6750179000, "total_current_assets": 20854692000, "total_assets": 26144918000, "short_term_debt": 1651115000, "long_term_debt": null, "total_debt": 2234801000, "total_liabilities": 22823438000, "total_equity": 3321480000, "shares_outstanding": 320981000, "goodwill_and_intangibles": 3059048000 }, "cash_flow": { "operating_cash_flow": 18246802, "capital_expenditure": 61167962, "free_cash_flow": 79414764, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 1257705000 } } ], "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": 23136563000, "cost_of_revenue": 14638644000, "gross_profit": 8497919000, "ebit": 2058223000, "ebitda": 2920817000, "pretax_income": -961224000, "tax_provision": 30747000, "net_income": -991971000, "net_income_to_common": -991971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7925505000, "total_current_assets": 24437210000, "total_assets": 32389079000, "short_term_debt": 1659201000, "long_term_debt": 609897000, "total_debt": 2269098000, "total_liabilities": 31167447000, "total_equity": 1221632000, "shares_outstanding": 367396667, "goodwill_and_intangibles": 8073171000 }, "cash_flow": { "operating_cash_flow": -2350051050, "capital_expenditure": 740545958, "free_cash_flow": -1609505092, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -617553000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23136563000, "cost_of_revenue": 14638644000, "gross_profit": 8497919000, "ebit": 2058223000, "ebitda": 2920817000, "pretax_income": -961224000, "tax_provision": 30747000, "net_income": -991971000, "net_income_to_common": -991971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7925505000, "total_current_assets": 24437210000, "total_assets": 32389079000, "short_term_debt": 1659201000, "long_term_debt": 609897000, "total_debt": 2269098000, "total_liabilities": 31167447000, "total_equity": 1221632000, "shares_outstanding": 367396667, "goodwill_and_intangibles": 8073171000 }, "cash_flow": { "operating_cash_flow": -2350051050, "capital_expenditure": 740545958, "free_cash_flow": -1609505092, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -617553000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23136563000, "cost_of_revenue": 14638644000, "gross_profit": 8497919000, "ebit": 2058223000, "ebitda": 2920817000, "pretax_income": -961224000, "tax_provision": 30747000, "net_income": -991971000, "net_income_to_common": -991971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7925505000, "total_current_assets": 24437210000, "total_assets": 32389079000, "short_term_debt": 1659201000, "long_term_debt": 609897000, "total_debt": 2269098000, "total_liabilities": 31167447000, "total_equity": 1221632000, "shares_outstanding": 367396667, "goodwill_and_intangibles": 8073171000 }, "cash_flow": { "operating_cash_flow": -2350051050, "capital_expenditure": 740545958, "free_cash_flow": -1609505092, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -617553000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23136563000, "cost_of_revenue": 14638644000, "gross_profit": 8497919000, "ebit": 2058223000, "ebitda": 2920817000, "pretax_income": -961224000, "tax_provision": 30747000, "net_income": -991971000, "net_income_to_common": -991971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7925505000, "total_current_assets": 24437210000, "total_assets": 32389079000, "short_term_debt": 1659201000, "long_term_debt": 609897000, "total_debt": 2269098000, "total_liabilities": 31167447000, "total_equity": 1221632000, "shares_outstanding": 367396667, "goodwill_and_intangibles": 8073171000 }, "cash_flow": { "operating_cash_flow": -2350051050, "capital_expenditure": 740545958, "free_cash_flow": -1609505092, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -617553000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23136563000, "cost_of_revenue": 14638644000, "gross_profit": 8497919000, "ebit": 2058223000, "ebitda": 2920817000, "pretax_income": -961224000, "tax_provision": 30747000, "net_income": -991971000, "net_income_to_common": -991971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7925505000, "total_current_assets": 24437210000, "total_assets": 32389079000, "short_term_debt": 1659201000, "long_term_debt": 609897000, "total_debt": 2269098000, "total_liabilities": 31167447000, "total_equity": 1221632000, "shares_outstanding": 367396667, "goodwill_and_intangibles": 3870692000 }, "cash_flow": { "operating_cash_flow": -2350051050, "capital_expenditure": 740545958, "free_cash_flow": -1609505092, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -617553000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 23136563000, "cost_of_revenue": 14638644000, "gross_profit": 8497919000, "ebit": 2058223000, "ebitda": 2920817000, "pretax_income": -961224000, "tax_provision": 30747000, "net_income": -991971000, "net_income_to_common": -991971000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7925505000, "total_current_assets": 24437210000, "total_assets": 32389079000, "short_term_debt": 1659201000, "long_term_debt": 609897000, "total_debt": 2269098000, "total_liabilities": 31167447000, "total_equity": 1221632000, "shares_outstanding": 367396667, "goodwill_and_intangibles": 3870692000 }, "cash_flow": { "operating_cash_flow": -2350051050, "capital_expenditure": 740545958, "free_cash_flow": -1609505092, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -617553000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30336070000, "cost_of_revenue": 19951677000, "gross_profit": 10384393000, "ebit": -6421820000, "ebitda": -5522148000, "pretax_income": -3234670000, "tax_provision": -43145000, "net_income": -3191525000, "net_income_to_common": -3191525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11307632000, "total_current_assets": 29667185000, "total_assets": 36946590000, "short_term_debt": 1647487000, "long_term_debt": 778337000, "total_debt": 2425824000, "total_liabilities": 34934994000, "total_equity": 2011596000, "shares_outstanding": 308187000, "goodwill_and_intangibles": 3872677000 }, "cash_flow": { "operating_cash_flow": 1465061639, "capital_expenditure": 717939269, "free_cash_flow": 2183000908, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 4171960000, "net_debt_issued": -953787000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30336070000, "cost_of_revenue": 19951677000, "gross_profit": 10384393000, "ebit": -6421820000, "ebitda": -5522148000, "pretax_income": -3234670000, "tax_provision": -43145000, "net_income": -3191525000, "net_income_to_common": -3191525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11307632000, "total_current_assets": 29667185000, "total_assets": 36946590000, "short_term_debt": 1647487000, "long_term_debt": 778337000, "total_debt": 2425824000, "total_liabilities": 34934994000, "total_equity": 2011596000, "shares_outstanding": 308187000, "goodwill_and_intangibles": 3872677000 }, "cash_flow": { "operating_cash_flow": 1465061639, "capital_expenditure": 717939269, "free_cash_flow": 2183000908, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 4171960000, "net_debt_issued": -953787000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30336070000, "cost_of_revenue": 19951677000, "gross_profit": 10384393000, "ebit": -6421820000, "ebitda": -5522148000, "pretax_income": -3234670000, "tax_provision": -43145000, "net_income": -3191525000, "net_income_to_common": -3191525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11307632000, "total_current_assets": 29667185000, "total_assets": 36946590000, "short_term_debt": 1647487000, "long_term_debt": 778337000, "total_debt": 2425824000, "total_liabilities": 34934994000, "total_equity": 2011596000, "shares_outstanding": 308187000, "goodwill_and_intangibles": 3872677000 }, "cash_flow": { "operating_cash_flow": 1465061639, "capital_expenditure": 717939269, "free_cash_flow": 2183000908, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 4171960000, "net_debt_issued": -953787000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30336070000, "cost_of_revenue": 19951677000, "gross_profit": 10384393000, "ebit": -6421820000, "ebitda": -5522148000, "pretax_income": -3234670000, "tax_provision": -43145000, "net_income": -3191525000, "net_income_to_common": -3191525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11307632000, "total_current_assets": 29667185000, "total_assets": 36946590000, "short_term_debt": 1647487000, "long_term_debt": 778337000, "total_debt": 2425824000, "total_liabilities": 34934994000, "total_equity": 2011596000, "shares_outstanding": 308187000, "goodwill_and_intangibles": 3872677000 }, "cash_flow": { "operating_cash_flow": 1465061639, "capital_expenditure": 717939269, "free_cash_flow": 2183000908, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 4171960000, "net_debt_issued": -953787000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30336070000, "cost_of_revenue": 19951677000, "gross_profit": 10384393000, "ebit": -6421820000, "ebitda": -5522148000, "pretax_income": -3234670000, "tax_provision": -43145000, "net_income": -3191525000, "net_income_to_common": -3191525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11506783000, "total_current_assets": 29651979000, "total_assets": 36927652000, "short_term_debt": 2697580000, "long_term_debt": 778337000, "total_debt": 3202519000, "total_liabilities": 34917088000, "total_equity": 2010565000, "shares_outstanding": 308187000, "goodwill_and_intangibles": 3871230000 }, "cash_flow": { "operating_cash_flow": 1465061639, "capital_expenditure": 717939269, "free_cash_flow": 2183000908, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 4171960000, "net_debt_issued": -953787000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 30336070000, "cost_of_revenue": 19951677000, "gross_profit": 10384393000, "ebit": -6421820000, "ebitda": -5522148000, "pretax_income": -3234670000, "tax_provision": -43145000, "net_income": -3191525000, "net_income_to_common": -3191525000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11506783000, "total_current_assets": 29651979000, "total_assets": 36927652000, "short_term_debt": 1646643000, "long_term_debt": 778337000, "total_debt": 3202519000, "total_liabilities": 34917088000, "total_equity": 2010565000, "shares_outstanding": 308187000, "goodwill_and_intangibles": 3871230000 }, "cash_flow": { "operating_cash_flow": 1465061639, "capital_expenditure": 717939269, "free_cash_flow": 2183000908, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 4171960000, "net_debt_issued": -953787000 } } ] }, "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": "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": 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 } }