{ "ticker": { "uuid": "b089556e-ca11-45cb-8d0a-a4d0c585ad73", "symbol": "DASH", "name": "DoorDash, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/b089556e-ca11-45cb-8d0a-a4d0c585ad73/", "api_url": "https://sharemaestro.com/factors/api/tickers/b089556e-ca11-45cb-8d0a-a4d0c585ad73/" }, "latest_snapshot": { "ticker": { "uuid": "b089556e-ca11-45cb-8d0a-a4d0c585ad73", "symbol": "DASH", "name": "DoorDash, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/b089556e-ca11-45cb-8d0a-a4d0c585ad73/", "api_url": "https://sharemaestro.com/factors/api/tickers/b089556e-ca11-45cb-8d0a-a4d0c585ad73/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.01, "value": 0.02, "quality": 0.34, "momentum": 0.1, "coverage": 0.97, "confidence": 0.929, "delta": 0 }, "headline_factors": { "price": 172.91, "market_cap": 75340124221.02, "pe_ratio": 81.4488, "earnings_yield": 0.0126, "ebitda_to_ev": 0.0243, "shareholder_yield": -0.0025, "roe": 0.0907, "piotroski_f_score": 5, "momentum_12_1": -0.2674, "volatility_252d": 0.4813 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 81.4488, "ev_ebitda": 41.2154, "earnings_yield": 0.0126, "fcf_yield": 0.0409, "shareholder_yield": -0.0025 }, "quality": { "roe": 0.0907, "roic": 0.104, "gross_margin": 0.5089, "fcf_margin": 0.2057, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.3096, "eps_growth_1y": 1.7286, "fcf_growth_1y": 0.1562 }, "momentum": { "price_return_12m": -0.3081, "momentum_12_1": -0.2674, "relative_strength": -0.5244 }, "scores": { "value_percentile": 0.02, "quality_percentile": 0.34, "momentum_percentile": 0.1, "growth_composite": 5, "yield_composite": 89, "overall_composite": 99, "os_score": 0.01, "factor_coverage": 0.97, "signal_confidence": 0.929 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 156.8, "os": 0.01, "value": 0.02, "quality": 0.31, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 73.8602, "earnings_yield": 0.0139, "shareholder_yield": -0.0027, "roe": 0.0907, "momentum_12_1": -0.2496 }, { "week_end_date": "2026-06-14", "price": 150.58, "os": 0.01, "value": 0.02, "quality": 0.33, "momentum": 0.06, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 70.9303, "earnings_yield": 0.0145, "shareholder_yield": -0.0028, "roe": 0.0907, "momentum_12_1": -0.2729 }, { "week_end_date": "2026-06-21", "price": 173.46, "os": 0.01, "value": 0.02, "quality": 0.32, "momentum": 0.11, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 81.7079, "earnings_yield": 0.0126, "shareholder_yield": -0.0025, "roe": 0.0907, "momentum_12_1": -0.2731 }, { "week_end_date": "2026-06-28", "price": 183.09, "os": 0.04, "value": 0.02, "quality": 0.63, "momentum": 0.06, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 86.244, "earnings_yield": 0.0119, "shareholder_yield": -0.0023, "roe": 0.0907, "momentum_12_1": -0.3426 }, { "week_end_date": "2026-07-05", "price": 192.01, "os": 0.01, "value": 0.01, "quality": 0.31, "momentum": 0.12, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 90.4458, "earnings_yield": 0.0113, "shareholder_yield": -0.0022, "roe": 0.0907, "momentum_12_1": -0.3434 }, { "week_end_date": "2026-07-12", "price": 191.82, "os": 0.01, "value": 0.01, "quality": 0.34, "momentum": 0.18, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 90.3563, "earnings_yield": 0.0113, "shareholder_yield": -0.0022, "roe": 0.0907, "momentum_12_1": -0.3737 }, { "week_end_date": "2026-07-19", "price": 184.14, "os": 0.01, "value": 0.01, "quality": 0.34, "momentum": 0.11, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 86.7386, "earnings_yield": 0.0118, "shareholder_yield": -0.0023, "roe": 0.0907, "momentum_12_1": -0.2747 }, { "week_end_date": "2026-07-26", "price": 172.91, "os": 0.01, "value": 0.02, "quality": 0.34, "momentum": 0.1, "confidence": 0.929, "coverage": 0.97, "pe_ratio": 81.4488, "earnings_yield": 0.0126, "shareholder_yield": -0.0025, "roe": 0.0907, "momentum_12_1": -0.2674 } ], "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": 13717000000, "cost_of_revenue": 6738000000, "gross_profit": 6979000000, "ebit": 942000000, "ebitda": 1689000000, "pretax_income": 939000000, "tax_provision": 4000000, "net_income": 935000000, "net_income_to_common": 935000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000000, "total_current_assets": 8643000000, "total_assets": 19659000000, "short_term_debt": 105000000, "long_term_debt": 2724000000, "total_debt": 3290000000, "total_liabilities": 9613000000, "total_equity": 10033000000, "shares_outstanding": 439686000, "goodwill_and_intangibles": 7779000000 }, "cash_flow": { "operating_cash_flow": 2431000000, "capital_expenditure": 257000000, "free_cash_flow": 2688000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 2720000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13717000000, "cost_of_revenue": 6738000000, "gross_profit": 6979000000, "ebit": 942000000, "ebitda": 1689000000, "pretax_income": 939000000, "tax_provision": 4000000, "net_income": 935000000, "net_income_to_common": 935000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000000, "total_current_assets": 8643000000, "total_assets": 19659000000, "short_term_debt": 105000000, "long_term_debt": 2724000000, "total_debt": 3290000000, "total_liabilities": 9613000000, "total_equity": 10033000000, "shares_outstanding": 439686000, "goodwill_and_intangibles": 7779000000 }, "cash_flow": { "operating_cash_flow": 2431000000, "capital_expenditure": 257000000, "free_cash_flow": 2688000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 2720000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13717000000, "cost_of_revenue": 6738000000, "gross_profit": 6979000000, "ebit": 942000000, "ebitda": 1689000000, "pretax_income": 939000000, "tax_provision": 4000000, "net_income": 935000000, "net_income_to_common": 935000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000000, "total_current_assets": 8643000000, "total_assets": 19659000000, "short_term_debt": 105000000, "long_term_debt": 2724000000, "total_debt": 3290000000, "total_liabilities": 9613000000, "total_equity": 10033000000, "shares_outstanding": 439686000, "goodwill_and_intangibles": 7779000000 }, "cash_flow": { "operating_cash_flow": 2431000000, "capital_expenditure": 257000000, "free_cash_flow": 2688000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 2720000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13717000000, "cost_of_revenue": 6738000000, "gross_profit": 6979000000, "ebit": 942000000, "ebitda": 1689000000, "pretax_income": 939000000, "tax_provision": 4000000, "net_income": 935000000, "net_income_to_common": 935000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000000, "total_current_assets": 8643000000, "total_assets": 19659000000, "short_term_debt": 105000000, "long_term_debt": 2724000000, "total_debt": 3290000000, "total_liabilities": 9613000000, "total_equity": 10033000000, "shares_outstanding": 439686000, "goodwill_and_intangibles": 7779000000 }, "cash_flow": { "operating_cash_flow": 2431000000, "capital_expenditure": 257000000, "free_cash_flow": 2688000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 2720000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13717000000, "cost_of_revenue": 6738000000, "gross_profit": 6979000000, "ebit": 942000000, "ebitda": 1689000000, "pretax_income": 939000000, "tax_provision": 4000000, "net_income": 935000000, "net_income_to_common": 935000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000000, "total_current_assets": 8643000000, "total_assets": 19659000000, "short_term_debt": 105000000, "long_term_debt": 2724000000, "total_debt": 3290000000, "total_liabilities": 9613000000, "total_equity": 10033000000, "shares_outstanding": 439686000, "goodwill_and_intangibles": 7779000000 }, "cash_flow": { "operating_cash_flow": 2431000000, "capital_expenditure": 257000000, "free_cash_flow": 2688000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 2720000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13717000000, "cost_of_revenue": 6738000000, "gross_profit": 6979000000, "ebit": 942000000, "ebitda": 1689000000, "pretax_income": 939000000, "tax_provision": 4000000, "net_income": 935000000, "net_income_to_common": 935000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000000, "total_current_assets": 8643000000, "total_assets": 19659000000, "short_term_debt": 105000000, "long_term_debt": 2724000000, "total_debt": 3290000000, "total_liabilities": 9613000000, "total_equity": 10033000000, "shares_outstanding": 439686000, "goodwill_and_intangibles": 7779000000 }, "cash_flow": { "operating_cash_flow": 2431000000, "capital_expenditure": 257000000, "free_cash_flow": 2688000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 2720000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 13717000000, "cost_of_revenue": 6738000000, "gross_profit": 6979000000, "ebit": 942000000, "ebitda": 1689000000, "pretax_income": 939000000, "tax_provision": 4000000, "net_income": 935000000, "net_income_to_common": 935000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000000, "total_current_assets": 8643000000, "total_assets": 19659000000, "short_term_debt": 105000000, "long_term_debt": 2724000000, "total_debt": 3751000000, "total_liabilities": 9613000000, "total_equity": 10033000000, "shares_outstanding": 439686000, "goodwill_and_intangibles": 7779000000 }, "cash_flow": { "operating_cash_flow": 2431000000, "capital_expenditure": 257000000, "free_cash_flow": 2688000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 2720000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10722000000, "cost_of_revenue": 5542000000, "gross_profit": 5180000000, "ebit": 156000000, "ebitda": 717000000, "pretax_income": 156000000, "tax_provision": 39000000, "net_income": 123000000, "net_income_to_common": 123000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4019000000, "total_current_assets": 7386000000, "total_assets": 12845000000, "short_term_debt": 68000000, "long_term_debt": null, "total_debt": 536000000, "total_liabilities": 5035000000, "total_equity": 7803000000, "shares_outstanding": 430242000, "goodwill_and_intangibles": 2825000000 }, "cash_flow": { "operating_cash_flow": 2132000000, "capital_expenditure": 330000000, "free_cash_flow": 2462000000, "dividends_paid": null, "share_repurchases": -224000000, "shares_issued": null, "net_debt_issued": null } } ], "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": 4036000000, "cost_of_revenue": 1992000000, "gross_profit": 2044000000, "ebit": 192000000, "ebitda": 461000000, "pretax_income": 191000000, "tax_provision": 8000000, "net_income": 183000000, "net_income_to_common": 183000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4575000000, "total_current_assets": 8592000000, "total_assets": 19711000000, "short_term_debt": 105000000, "long_term_debt": 2725000000, "total_debt": 3287000000, "total_liabilities": 9501000000, "total_equity": 10198000000, "shares_outstanding": 442326000, "goodwill_and_intangibles": 7617000000 }, "cash_flow": { "operating_cash_flow": 594000000, "capital_expenditure": 174000000, "free_cash_flow": 768000000, "dividends_paid": null, "share_repurchases": -162000000, "shares_issued": 1000000, "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": 4036000000, "cost_of_revenue": 1992000000, "gross_profit": 2044000000, "ebit": 192000000, "ebitda": 461000000, "pretax_income": 191000000, "tax_provision": 8000000, "net_income": 183000000, "net_income_to_common": 183000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4575000000, "total_current_assets": 8592000000, "total_assets": 19711000000, "short_term_debt": 105000000, "long_term_debt": 2725000000, "total_debt": 3287000000, "total_liabilities": 9501000000, "total_equity": 10198000000, "shares_outstanding": 442326000, "goodwill_and_intangibles": 7617000000 }, "cash_flow": { "operating_cash_flow": 594000000, "capital_expenditure": 174000000, "free_cash_flow": 768000000, "dividends_paid": null, "share_repurchases": -162000000, "shares_issued": 1000000, "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": 4036000000, "cost_of_revenue": 1992000000, "gross_profit": 2044000000, "ebit": 192000000, "ebitda": 461000000, "pretax_income": 191000000, "tax_provision": 8000000, "net_income": 183000000, "net_income_to_common": 183000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4575000000, "total_current_assets": 8592000000, "total_assets": 19711000000, "short_term_debt": 105000000, "long_term_debt": 2725000000, "total_debt": 3287000000, "total_liabilities": 9501000000, "total_equity": 10198000000, "shares_outstanding": 442326000, "goodwill_and_intangibles": 7617000000 }, "cash_flow": { "operating_cash_flow": 594000000, "capital_expenditure": 174000000, "free_cash_flow": 768000000, "dividends_paid": null, "share_repurchases": -162000000, "shares_issued": 1000000, "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": 4036000000, "cost_of_revenue": 1992000000, "gross_profit": 2044000000, "ebit": 192000000, "ebitda": 461000000, "pretax_income": 191000000, "tax_provision": 8000000, "net_income": 183000000, "net_income_to_common": 183000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4575000000, "total_current_assets": 8592000000, "total_assets": 19711000000, "short_term_debt": 105000000, "long_term_debt": 2725000000, "total_debt": 3287000000, "total_liabilities": 9501000000, "total_equity": 10198000000, "shares_outstanding": 442326000, "goodwill_and_intangibles": 7617000000 }, "cash_flow": { "operating_cash_flow": 594000000, "capital_expenditure": 174000000, "free_cash_flow": 768000000, "dividends_paid": null, "share_repurchases": -162000000, "shares_issued": 1000000, "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": 4036000000, "cost_of_revenue": 1992000000, "gross_profit": 2044000000, "ebit": 192000000, "ebitda": 461000000, "pretax_income": 191000000, "tax_provision": 8000000, "net_income": 183000000, "net_income_to_common": 183000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4575000000, "total_current_assets": 8592000000, "total_assets": 19711000000, "short_term_debt": 105000000, "long_term_debt": 2725000000, "total_debt": 3287000000, "total_liabilities": 9501000000, "total_equity": 10198000000, "shares_outstanding": 442326000, "goodwill_and_intangibles": 7617000000 }, "cash_flow": { "operating_cash_flow": 594000000, "capital_expenditure": 174000000, "free_cash_flow": 768000000, "dividends_paid": null, "share_repurchases": -162000000, "shares_issued": 1000000, "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": 4036000000, "cost_of_revenue": 1992000000, "gross_profit": 2044000000, "ebit": 192000000, "ebitda": 461000000, "pretax_income": 191000000, "tax_provision": 8000000, "net_income": 183000000, "net_income_to_common": 183000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4575000000, "total_current_assets": 8592000000, "total_assets": 19711000000, "short_term_debt": 105000000, "long_term_debt": 2725000000, "total_debt": 3287000000, "total_liabilities": 9501000000, "total_equity": 10198000000, "shares_outstanding": 442326000, "goodwill_and_intangibles": 7617000000 }, "cash_flow": { "operating_cash_flow": 594000000, "capital_expenditure": 174000000, "free_cash_flow": 768000000, "dividends_paid": null, "share_repurchases": -162000000, "shares_issued": 1000000, "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": 4036000000, "cost_of_revenue": 1992000000, "gross_profit": 2044000000, "ebit": 192000000, "ebitda": 461000000, "pretax_income": 191000000, "tax_provision": 8000000, "net_income": 183000000, "net_income_to_common": 183000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4575000000, "total_current_assets": 8592000000, "total_assets": 19711000000, "short_term_debt": 105000000, "long_term_debt": 2725000000, "total_debt": 3287000000, "total_liabilities": 9501000000, "total_equity": 10198000000, "shares_outstanding": 442326000, "goodwill_and_intangibles": 7617000000 }, "cash_flow": { "operating_cash_flow": 594000000, "capital_expenditure": 174000000, "free_cash_flow": 768000000, "dividends_paid": null, "share_repurchases": -162000000, "shares_issued": 1000000, "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": 3955000000, "cost_of_revenue": 1935000000, "gross_profit": 2020000000, "ebit": 222000000, "ebitda": 489000000, "pretax_income": 222000000, "tax_provision": 6000000, "net_income": 213000000, "net_income_to_common": 213000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000000, "total_current_assets": 8643000000, "total_assets": 19659000000, "short_term_debt": 105000000, "long_term_debt": 2724000000, "total_debt": 3290000000, "total_liabilities": 9613000000, "total_equity": 10033000000, "shares_outstanding": 442849000, "goodwill_and_intangibles": 7779000000 }, "cash_flow": { "operating_cash_flow": 421000000, "capital_expenditure": 167000000, "free_cash_flow": 588000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1000000, "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": 3955000000, "cost_of_revenue": 1935000000, "gross_profit": 2020000000, "ebit": 222000000, "ebitda": 489000000, "pretax_income": 222000000, "tax_provision": 6000000, "net_income": 213000000, "net_income_to_common": 213000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000000, "total_current_assets": 8643000000, "total_assets": 19659000000, "short_term_debt": 105000000, "long_term_debt": 2724000000, "total_debt": 3290000000, "total_liabilities": 9613000000, "total_equity": 10033000000, "shares_outstanding": 442849000, "goodwill_and_intangibles": 7779000000 }, "cash_flow": { "operating_cash_flow": 421000000, "capital_expenditure": 167000000, "free_cash_flow": 588000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1000000, "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": 3955000000, "cost_of_revenue": 1935000000, "gross_profit": 2020000000, "ebit": 222000000, "ebitda": 489000000, "pretax_income": 222000000, "tax_provision": 6000000, "net_income": 213000000, "net_income_to_common": 213000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000000, "total_current_assets": 8643000000, "total_assets": 19659000000, "short_term_debt": 105000000, "long_term_debt": 2724000000, "total_debt": 3751000000, "total_liabilities": 9613000000, "total_equity": 10033000000, "shares_outstanding": 442849000, "goodwill_and_intangibles": 7779000000 }, "cash_flow": { "operating_cash_flow": 421000000, "capital_expenditure": 167000000, "free_cash_flow": 588000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1000000, "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": 3955000000, "cost_of_revenue": 1935000000, "gross_profit": 2020000000, "ebit": 222000000, "ebitda": 489000000, "pretax_income": 222000000, "tax_provision": 6000000, "net_income": 213000000, "net_income_to_common": 213000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000000, "total_current_assets": 8643000000, "total_assets": 19659000000, "short_term_debt": 105000000, "long_term_debt": 2724000000, "total_debt": 3751000000, "total_liabilities": 9613000000, "total_equity": 10033000000, "shares_outstanding": 442849000, "goodwill_and_intangibles": 7779000000 }, "cash_flow": { "operating_cash_flow": 421000000, "capital_expenditure": 167000000, "free_cash_flow": 588000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1000000, "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": 3955000000, "cost_of_revenue": 1935000000, "gross_profit": 2020000000, "ebit": 222000000, "ebitda": 489000000, "pretax_income": 222000000, "tax_provision": 6000000, "net_income": 213000000, "net_income_to_common": 213000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4378000000, "total_current_assets": 8643000000, "total_assets": 19659000000, "short_term_debt": 105000000, "long_term_debt": 2724000000, "total_debt": 3751000000, "total_liabilities": 9613000000, "total_equity": 10033000000, "shares_outstanding": 442849000, "goodwill_and_intangibles": 7779000000 }, "cash_flow": { "operating_cash_flow": 421000000, "capital_expenditure": 167000000, "free_cash_flow": 588000000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1000000, "net_debt_issued": null } } ] }, "strategy_matches": [ { "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": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }