{ "ticker": { "uuid": "ac782d6c-3e5d-447f-833c-e69af2b93bd1", "symbol": "CMCSA", "name": "Comcast Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/ac782d6c-3e5d-447f-833c-e69af2b93bd1/", "api_url": "https://sharemaestro.com/factors/api/tickers/ac782d6c-3e5d-447f-833c-e69af2b93bd1/" }, "latest_snapshot": { "ticker": { "uuid": "ac782d6c-3e5d-447f-833c-e69af2b93bd1", "symbol": "CMCSA", "name": "Comcast Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Telecom Services", "page_url": "https://sharemaestro.com/factors/ticker/ac782d6c-3e5d-447f-833c-e69af2b93bd1/", "api_url": "https://sharemaestro.com/factors/api/tickers/ac782d6c-3e5d-447f-833c-e69af2b93bd1/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.9, "value": 0.97, "quality": 0.97, "momentum": 0.12, "coverage": 0.97, "confidence": 0.94, "delta": 2 }, "headline_factors": { "price": 23.79, "market_cap": 84983317371.03, "pe_ratio": 4.5211, "earnings_yield": 0.167, "ebitda_to_ev": 0.2623, "shareholder_yield": 0.1301, "roe": 0.2129, "piotroski_f_score": 8, "momentum_12_1": -0.2523, "volatility_252d": 0.2664 }, "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": 4.5211, "ev_ebitda": 3.813, "earnings_yield": 0.167, "fcf_yield": 0.2588, "shareholder_yield": 0.1301 }, "quality": { "roe": 0.2129, "roic": 0.1257, "gross_margin": 0.7013, "fcf_margin": 0.3519, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.0139, "eps_growth_1y": 0.1965, "fcf_growth_1y": 0.0521 }, "momentum": { "price_return_12m": -0.1959, "momentum_12_1": -0.2523, "relative_strength": -0.392 }, "scores": { "value_percentile": 0.97, "quality_percentile": 0.97, "momentum_percentile": 0.12, "growth_composite": 67, "yield_composite": 4, "overall_composite": 10, "os_score": 0.9, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 23.49, "os": 0.9, "value": 0.96, "quality": 0.97, "momentum": 0.15, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 4.4647, "earnings_yield": 0.1681, "shareholder_yield": 0.1309, "roe": 0.2129, "momentum_12_1": -0.1494 }, { "week_end_date": "2026-06-14", "price": 24.16, "os": 0.89, "value": 0.97, "quality": 0.97, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 4.5922, "earnings_yield": 0.1657, "shareholder_yield": 0.1273, "roe": 0.2129, "momentum_12_1": -0.1782 }, { "week_end_date": "2026-06-21", "price": 22.12, "os": 0.9, "value": 0.97, "quality": 0.97, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 4.2042, "earnings_yield": 0.1731, "shareholder_yield": 0.139, "roe": 0.2129, "momentum_12_1": -0.1518 }, { "week_end_date": "2026-06-28", "price": 22.85, "os": 0.89, "value": 0.97, "quality": 0.97, "momentum": 0.08, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 4.3429, "earnings_yield": 0.1704, "shareholder_yield": 0.1346, "roe": 0.2129, "momentum_12_1": -0.1818 }, { "week_end_date": "2026-07-05", "price": 23.79, "os": 0.9, "value": 0.97, "quality": 0.97, "momentum": 0.12, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 4.5211, "earnings_yield": 0.167, "shareholder_yield": 0.1301, "roe": 0.2129, "momentum_12_1": -0.2379 }, { "week_end_date": "2026-07-12", "price": 23.57, "os": 0.92, "value": 0.97, "quality": 0.97, "momentum": 0.21, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 4.4793, "earnings_yield": 0.1678, "shareholder_yield": 0.1313, "roe": 0.2129, "momentum_12_1": -0.1938 }, { "week_end_date": "2026-07-19", "price": 23.79, "os": 0.9, "value": 0.97, "quality": 0.97, "momentum": 0.12, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 4.5211, "earnings_yield": 0.167, "shareholder_yield": 0.1301, "roe": 0.2129, "momentum_12_1": -0.2523 } ], "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": 123707000000, "cost_of_revenue": 34951000000, "gross_profit": 88756000000, "ebit": 30175000000, "ebitda": 46386000000, "pretax_income": 25766000000, "tax_provision": 6106000000, "net_income": 19998000000, "net_income_to_common": 19998000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9481000000, "total_current_assets": 29567000000, "total_assets": 272631000000, "short_term_debt": 6644000000, "long_term_debt": 92979000000, "total_debt": 110443000000, "total_liabilities": 175254000000, "total_equity": 96904000000, "shares_outstanding": 3636000000, "goodwill_and_intangibles": 143341000000 }, "cash_flow": { "operating_cash_flow": 33643000000, "capital_expenditure": 11750000000, "free_cash_flow": 45393000000, "dividends_paid": 4894000000, "share_repurchases": -7155000000, "shares_issued": null, "net_debt_issued": -2246000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123707000000, "cost_of_revenue": 34951000000, "gross_profit": 88756000000, "ebit": 30175000000, "ebitda": 46386000000, "pretax_income": 25766000000, "tax_provision": 6106000000, "net_income": 19998000000, "net_income_to_common": 19998000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9481000000, "total_current_assets": 29567000000, "total_assets": 272631000000, "short_term_debt": 6644000000, "long_term_debt": 92979000000, "total_debt": 110443000000, "total_liabilities": 175254000000, "total_equity": 96904000000, "shares_outstanding": 3636000000, "goodwill_and_intangibles": 143341000000 }, "cash_flow": { "operating_cash_flow": 33643000000, "capital_expenditure": 11750000000, "free_cash_flow": 45393000000, "dividends_paid": 4894000000, "share_repurchases": -7155000000, "shares_issued": null, "net_debt_issued": -2246000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123707000000, "cost_of_revenue": 34951000000, "gross_profit": 88756000000, "ebit": 30175000000, "ebitda": 46386000000, "pretax_income": 25766000000, "tax_provision": 6106000000, "net_income": 19998000000, "net_income_to_common": 19998000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9481000000, "total_current_assets": 29567000000, "total_assets": 272631000000, "short_term_debt": 6644000000, "long_term_debt": 92979000000, "total_debt": 110443000000, "total_liabilities": 175254000000, "total_equity": 96904000000, "shares_outstanding": 3636000000, "goodwill_and_intangibles": 143341000000 }, "cash_flow": { "operating_cash_flow": 33643000000, "capital_expenditure": 11750000000, "free_cash_flow": 45393000000, "dividends_paid": 4894000000, "share_repurchases": -7155000000, "shares_issued": null, "net_debt_issued": -2246000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123707000000, "cost_of_revenue": 34951000000, "gross_profit": 88756000000, "ebit": 30175000000, "ebitda": 46386000000, "pretax_income": 25766000000, "tax_provision": 6106000000, "net_income": 19998000000, "net_income_to_common": 19998000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9481000000, "total_current_assets": 29567000000, "total_assets": 272631000000, "short_term_debt": 6644000000, "long_term_debt": 92979000000, "total_debt": 110443000000, "total_liabilities": 175254000000, "total_equity": 96904000000, "shares_outstanding": 3636000000, "goodwill_and_intangibles": 143341000000 }, "cash_flow": { "operating_cash_flow": 33643000000, "capital_expenditure": 11750000000, "free_cash_flow": 45393000000, "dividends_paid": 4894000000, "share_repurchases": -7155000000, "shares_issued": null, "net_debt_issued": -2246000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123707000000, "cost_of_revenue": 34951000000, "gross_profit": 88756000000, "ebit": 30175000000, "ebitda": 46386000000, "pretax_income": 25766000000, "tax_provision": 6106000000, "net_income": 19998000000, "net_income_to_common": 19998000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9481000000, "total_current_assets": 29567000000, "total_assets": 272631000000, "short_term_debt": 6644000000, "long_term_debt": 92979000000, "total_debt": 110443000000, "total_liabilities": 175254000000, "total_equity": 96904000000, "shares_outstanding": 3636000000, "goodwill_and_intangibles": 143341000000 }, "cash_flow": { "operating_cash_flow": 33643000000, "capital_expenditure": 11750000000, "free_cash_flow": 45393000000, "dividends_paid": 4894000000, "share_repurchases": -7155000000, "shares_issued": null, "net_debt_issued": -2246000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123707000000, "cost_of_revenue": 34951000000, "gross_profit": 88756000000, "ebit": 30175000000, "ebitda": 46386000000, "pretax_income": 25766000000, "tax_provision": 6106000000, "net_income": 19998000000, "net_income_to_common": 19998000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9481000000, "total_current_assets": 29567000000, "total_assets": 272631000000, "short_term_debt": 6644000000, "long_term_debt": 92979000000, "total_debt": 110443000000, "total_liabilities": 175254000000, "total_equity": 96904000000, "shares_outstanding": 3636000000, "goodwill_and_intangibles": 143341000000 }, "cash_flow": { "operating_cash_flow": 33643000000, "capital_expenditure": 11750000000, "free_cash_flow": 45393000000, "dividends_paid": 4894000000, "share_repurchases": -7155000000, "shares_issued": null, "net_debt_issued": -2246000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123731000000, "cost_of_revenue": 37026000000, "gross_profit": 86705000000, "ebit": 22807000000, "ebitda": 37609000000, "pretax_income": 18673000000, "tax_provision": 2796000000, "net_income": 16192000000, "net_income_to_common": 16192000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7322000000, "total_current_assets": 26801000000, "total_assets": 266211000000, "short_term_debt": 4907000000, "long_term_debt": 94186000000, "total_debt": 4907000000, "total_liabilities": 179937000000, "total_equity": 86274000000, "shares_outstanding": 3787746392, "goodwill_and_intangibles": 155706000000 }, "cash_flow": { "operating_cash_flow": 27673000000, "capital_expenditure": 12297000000, "free_cash_flow": 39970000000, "dividends_paid": 4814000000, "share_repurchases": -9103000000, "shares_issued": null, "net_debt_issued": 2695000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 123731000000, "cost_of_revenue": 37026000000, "gross_profit": 86705000000, "ebit": 22807000000, "ebitda": 37609000000, "pretax_income": 18673000000, "tax_provision": 2796000000, "net_income": 16192000000, "net_income_to_common": 16192000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7322000000, "total_current_assets": 26801000000, "total_assets": 266211000000, "short_term_debt": 4907000000, "long_term_debt": 94186000000, "total_debt": 4907000000, "total_liabilities": 179937000000, "total_equity": 86274000000, "shares_outstanding": 3787746392, "goodwill_and_intangibles": 155706000000 }, "cash_flow": { "operating_cash_flow": 27673000000, "capital_expenditure": 12297000000, "free_cash_flow": 39970000000, "dividends_paid": 4814000000, "share_repurchases": -9103000000, "shares_issued": null, "net_debt_issued": 2695000000 } } ], "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": 31457000000, "cost_of_revenue": 10884000000, "gross_profit": 20573000000, "ebit": 3827000000, "ebitda": 7693000000, "pretax_income": 2733000000, "tax_provision": 706000000, "net_income": 2174000000, "net_income_to_common": 2174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9468000000, "total_current_assets": 28822000000, "total_assets": 260002000000, "short_term_debt": 5394000000, "long_term_debt": 89218000000, "total_debt": 94612000000, "total_liabilities": 171667000000, "total_equity": 88274000000, "shares_outstanding": 3617000000, "goodwill_and_intangibles": 133157000000 }, "cash_flow": { "operating_cash_flow": 6891000000, "capital_expenditure": 2351000000, "free_cash_flow": 9242000000, "dividends_paid": 1248000000, "share_repurchases": -1502000000, "shares_issued": null, "net_debt_issued": -1192000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 31457000000, "cost_of_revenue": 10884000000, "gross_profit": 20573000000, "ebit": 3827000000, "ebitda": 7693000000, "pretax_income": 2733000000, "tax_provision": 706000000, "net_income": 2174000000, "net_income_to_common": 2174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9468000000, "total_current_assets": 28822000000, "total_assets": 260002000000, "short_term_debt": 5394000000, "long_term_debt": 89218000000, "total_debt": 94612000000, "total_liabilities": 171667000000, "total_equity": 88274000000, "shares_outstanding": 3617000000, "goodwill_and_intangibles": 133157000000 }, "cash_flow": { "operating_cash_flow": 6891000000, "capital_expenditure": 2351000000, "free_cash_flow": 9242000000, "dividends_paid": 1248000000, "share_repurchases": -1502000000, "shares_issued": null, "net_debt_issued": -1192000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 31457000000, "cost_of_revenue": 10884000000, "gross_profit": 20573000000, "ebit": 3827000000, "ebitda": 7693000000, "pretax_income": 2733000000, "tax_provision": 706000000, "net_income": 2174000000, "net_income_to_common": 2174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9468000000, "total_current_assets": 28822000000, "total_assets": 260002000000, "short_term_debt": 5394000000, "long_term_debt": 89218000000, "total_debt": 94612000000, "total_liabilities": 171667000000, "total_equity": 88274000000, "shares_outstanding": 3617000000, "goodwill_and_intangibles": 133157000000 }, "cash_flow": { "operating_cash_flow": 6891000000, "capital_expenditure": 2351000000, "free_cash_flow": 9242000000, "dividends_paid": 1248000000, "share_repurchases": -1502000000, "shares_issued": null, "net_debt_issued": -1192000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 31457000000, "cost_of_revenue": 10884000000, "gross_profit": 20573000000, "ebit": 3827000000, "ebitda": 7693000000, "pretax_income": 2733000000, "tax_provision": 706000000, "net_income": 2174000000, "net_income_to_common": 2174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9468000000, "total_current_assets": 28822000000, "total_assets": 260002000000, "short_term_debt": 5394000000, "long_term_debt": 89218000000, "total_debt": 94612000000, "total_liabilities": 171667000000, "total_equity": 88274000000, "shares_outstanding": 3617000000, "goodwill_and_intangibles": 133157000000 }, "cash_flow": { "operating_cash_flow": 6891000000, "capital_expenditure": 2351000000, "free_cash_flow": 9242000000, "dividends_paid": 1248000000, "share_repurchases": -1502000000, "shares_issued": null, "net_debt_issued": -1192000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 31457000000, "cost_of_revenue": 10884000000, "gross_profit": 20573000000, "ebit": 3827000000, "ebitda": 7693000000, "pretax_income": 2733000000, "tax_provision": 706000000, "net_income": 2174000000, "net_income_to_common": 2174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9468000000, "total_current_assets": 28822000000, "total_assets": 260002000000, "short_term_debt": 5394000000, "long_term_debt": 89218000000, "total_debt": 94612000000, "total_liabilities": 171667000000, "total_equity": 88274000000, "shares_outstanding": 3617000000, "goodwill_and_intangibles": 133157000000 }, "cash_flow": { "operating_cash_flow": 6891000000, "capital_expenditure": 2351000000, "free_cash_flow": 9242000000, "dividends_paid": 1248000000, "share_repurchases": -1502000000, "shares_issued": null, "net_debt_issued": -1192000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 31457000000, "cost_of_revenue": 10884000000, "gross_profit": 20573000000, "ebit": 3827000000, "ebitda": 7693000000, "pretax_income": 2733000000, "tax_provision": 706000000, "net_income": 2174000000, "net_income_to_common": 2174000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9468000000, "total_current_assets": 28822000000, "total_assets": 260002000000, "short_term_debt": 5394000000, "long_term_debt": 89218000000, "total_debt": 94612000000, "total_liabilities": 171667000000, "total_equity": 88274000000, "shares_outstanding": 3617000000, "goodwill_and_intangibles": 133157000000 }, "cash_flow": { "operating_cash_flow": 6891000000, "capital_expenditure": 2351000000, "free_cash_flow": 9242000000, "dividends_paid": 1248000000, "share_repurchases": -1502000000, "shares_issued": null, "net_debt_issued": -1192000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32310000000, "cost_of_revenue": 10305000000, "gross_profit": 22005000000, "ebit": 3285000000, "ebitda": 7473000000, "pretax_income": 2159000000, "tax_provision": 89000000, "net_income": 2168000000, "net_income_to_common": 2168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9481000000, "total_current_assets": 29567000000, "total_assets": 272631000000, "short_term_debt": 6644000000, "long_term_debt": 92979000000, "total_debt": 110443000000, "total_liabilities": 175254000000, "total_equity": 96904000000, "shares_outstanding": 3636000000, "goodwill_and_intangibles": 143341000000 }, "cash_flow": { "operating_cash_flow": 8841000000, "capital_expenditure": 3749000000, "free_cash_flow": 12590000000, "dividends_paid": 1209000000, "share_repurchases": -1537000000, "shares_issued": null, "net_debt_issued": -374000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32310000000, "cost_of_revenue": 10305000000, "gross_profit": 22005000000, "ebit": 3285000000, "ebitda": 7473000000, "pretax_income": 2159000000, "tax_provision": 89000000, "net_income": 2168000000, "net_income_to_common": 2168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9481000000, "total_current_assets": 29567000000, "total_assets": 272631000000, "short_term_debt": 6644000000, "long_term_debt": 92979000000, "total_debt": 110443000000, "total_liabilities": 175254000000, "total_equity": 96904000000, "shares_outstanding": 3636000000, "goodwill_and_intangibles": 143341000000 }, "cash_flow": { "operating_cash_flow": 8841000000, "capital_expenditure": 3749000000, "free_cash_flow": 12590000000, "dividends_paid": 1209000000, "share_repurchases": -1537000000, "shares_issued": null, "net_debt_issued": -374000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32310000000, "cost_of_revenue": 10305000000, "gross_profit": 22005000000, "ebit": 3285000000, "ebitda": 7473000000, "pretax_income": 2159000000, "tax_provision": 89000000, "net_income": 2168000000, "net_income_to_common": 2168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9481000000, "total_current_assets": 29567000000, "total_assets": 272631000000, "short_term_debt": 6644000000, "long_term_debt": 92979000000, "total_debt": 110443000000, "total_liabilities": 175254000000, "total_equity": 96904000000, "shares_outstanding": 3636000000, "goodwill_and_intangibles": 143341000000 }, "cash_flow": { "operating_cash_flow": 8841000000, "capital_expenditure": 3749000000, "free_cash_flow": 12590000000, "dividends_paid": 1209000000, "share_repurchases": -1537000000, "shares_issued": null, "net_debt_issued": -374000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32310000000, "cost_of_revenue": 10305000000, "gross_profit": 22005000000, "ebit": 3285000000, "ebitda": 7473000000, "pretax_income": 2159000000, "tax_provision": 89000000, "net_income": 2168000000, "net_income_to_common": 2168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9481000000, "total_current_assets": 29567000000, "total_assets": 272631000000, "short_term_debt": 6644000000, "long_term_debt": 92979000000, "total_debt": 110443000000, "total_liabilities": 175254000000, "total_equity": 96904000000, "shares_outstanding": 3636000000, "goodwill_and_intangibles": 143341000000 }, "cash_flow": { "operating_cash_flow": 8841000000, "capital_expenditure": 3749000000, "free_cash_flow": 12590000000, "dividends_paid": 1209000000, "share_repurchases": -1537000000, "shares_issued": null, "net_debt_issued": -374000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32310000000, "cost_of_revenue": 10305000000, "gross_profit": 22005000000, "ebit": 3285000000, "ebitda": 7473000000, "pretax_income": 2159000000, "tax_provision": 89000000, "net_income": 2168000000, "net_income_to_common": 2168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9481000000, "total_current_assets": 29567000000, "total_assets": 272631000000, "short_term_debt": 6644000000, "long_term_debt": 92979000000, "total_debt": 110443000000, "total_liabilities": 175254000000, "total_equity": 96904000000, "shares_outstanding": 3636000000, "goodwill_and_intangibles": 143341000000 }, "cash_flow": { "operating_cash_flow": 8841000000, "capital_expenditure": 3749000000, "free_cash_flow": 12590000000, "dividends_paid": 1209000000, "share_repurchases": -1537000000, "shares_issued": null, "net_debt_issued": -374000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32310000000, "cost_of_revenue": 10305000000, "gross_profit": 22005000000, "ebit": 3285000000, "ebitda": 7473000000, "pretax_income": 2159000000, "tax_provision": 89000000, "net_income": 2168000000, "net_income_to_common": 2168000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9481000000, "total_current_assets": 29567000000, "total_assets": 272631000000, "short_term_debt": 6644000000, "long_term_debt": 92979000000, "total_debt": 110443000000, "total_liabilities": 175254000000, "total_equity": 96904000000, "shares_outstanding": 3636000000, "goodwill_and_intangibles": 143341000000 }, "cash_flow": { "operating_cash_flow": 8841000000, "capital_expenditure": 3749000000, "free_cash_flow": 12590000000, "dividends_paid": 1209000000, "share_repurchases": -1537000000, "shares_issued": null, "net_debt_issued": -374000000 } } ] }, "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }