{ "ticker": { "uuid": "c13116ec-f114-4fd0-8ca4-10bb4818b58c", "symbol": "HSAI", "name": "Hesai Group Sponsored ADR", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/c13116ec-f114-4fd0-8ca4-10bb4818b58c/", "api_url": "https://sharemaestro.com/factors/api/tickers/c13116ec-f114-4fd0-8ca4-10bb4818b58c/" }, "latest_snapshot": { "ticker": { "uuid": "c13116ec-f114-4fd0-8ca4-10bb4818b58c", "symbol": "HSAI", "name": "Hesai Group Sponsored ADR", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Parts", "page_url": "https://sharemaestro.com/factors/ticker/c13116ec-f114-4fd0-8ca4-10bb4818b58c/", "api_url": "https://sharemaestro.com/factors/api/tickers/c13116ec-f114-4fd0-8ca4-10bb4818b58c/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0, "value": 0.04, "quality": 0.12, "momentum": 0.1, "coverage": 0.97, "confidence": 0.94, "delta": 0 }, "headline_factors": { "price": 15, "market_cap": 18857065320, "pe_ratio": 39.9731, "earnings_yield": 0.0063, "ebitda_to_ev": 0.0302, "shareholder_yield": -0.2099, "roe": 0.0531, "piotroski_f_score": 5, "momentum_12_1": -0.2234, "volatility_252d": 0.7261 }, "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": 39.9731, "ev_ebitda": 33.1069, "earnings_yield": 0.0063, "fcf_yield": 0.0223, "shareholder_yield": -0.2099 }, "quality": { "roe": 0.0531, "roic": 0.0128, "gross_margin": 0.4122, "fcf_margin": 0.1303, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.4188, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.3103, "momentum_12_1": -0.2234, "relative_strength": -0.5064 }, "scores": { "value_percentile": 0.04, "quality_percentile": 0.12, "momentum_percentile": 0.1, "growth_composite": 16, "yield_composite": 98, "overall_composite": 100, "os_score": 0, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 18.49, "os": 0.58, "value": 0.87, "quality": 0.12, "momentum": 0.23, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.1592, "earnings_yield": 0.0449, "shareholder_yield": 0.1007, "roe": 0.0531, "momentum_12_1": 0.08 }, { "week_end_date": "2026-06-14", "price": 18.15, "os": 0.57, "value": 0.88, "quality": 0.13, "momentum": 0.18, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 6.0459, "earnings_yield": 0.0458, "shareholder_yield": 0.1026, "roe": 0.0531, "momentum_12_1": 0.1181 }, { "week_end_date": "2026-06-21", "price": 16.89, "os": 0.62, "value": 0.89, "quality": 0.13, "momentum": 0.25, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 5.6262, "earnings_yield": 0.0496, "shareholder_yield": 0.1103, "roe": 0.0531, "momentum_12_1": 0.1391 }, { "week_end_date": "2026-06-28", "price": 14.8, "os": 0.56, "value": 0.92, "quality": 0.13, "momentum": 0.07, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 4.93, "earnings_yield": 0.0575, "shareholder_yield": 0.1259, "roe": 0.0531, "momentum_12_1": -0.1409 }, { "week_end_date": "2026-07-05", "price": 17.19, "os": 0.56, "value": 0.89, "quality": 0.14, "momentum": 0.14, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 5.7261, "earnings_yield": 0.0486, "shareholder_yield": 0.1084, "roe": 0.0531, "momentum_12_1": -0.1569 }, { "week_end_date": "2026-07-12", "price": 16.16, "os": 0, "value": 0.04, "quality": 0.14, "momentum": 0.17, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 43.0643, "earnings_yield": 0.0059, "shareholder_yield": -0.1948, "roe": 0.0531, "momentum_12_1": -0.2406 }, { "week_end_date": "2026-07-19", "price": 15, "os": 0, "value": 0.04, "quality": 0.12, "momentum": 0.1, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 39.9731, "earnings_yield": 0.0063, "shareholder_yield": -0.2099, "roe": 0.0531, "momentum_12_1": -0.2234 } ], "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": 3027573000, "cost_of_revenue": 1762477000, "gross_profit": 1265096000, "ebit": 485712000, "ebitda": 609501000, "pretax_income": 466715000, "tax_provision": 30835000, "net_income": 435880000, "net_income_to_common": 435880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1668567848, "total_current_assets": 7073664582, "total_assets": 11268449089, "short_term_debt": 598813070, "long_term_debt": 278727000, "total_debt": 963327035, "total_liabilities": 2303990228, "total_equity": 8964458860, "shares_outstanding": 146437135, "goodwill_and_intangibles": 95567815 }, "cash_flow": { "operating_cash_flow": 113799705, "capital_expenditure": 300941260, "free_cash_flow": 414740965, "dividends_paid": 292721000, "share_repurchases": null, "shares_issued": 4249946000, "net_debt_issued": 112268000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3027573000, "cost_of_revenue": 1762477000, "gross_profit": 1265096000, "ebit": 485712000, "ebitda": 609501000, "pretax_income": 466715000, "tax_provision": 30835000, "net_income": 435880000, "net_income_to_common": 435880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1668567848, "total_current_assets": 7073664582, "total_assets": 11268449089, "short_term_debt": 598813070, "long_term_debt": 278727000, "total_debt": 963327035, "total_liabilities": 2303990228, "total_equity": 8964458860, "shares_outstanding": 146437135, "goodwill_and_intangibles": 95567815 }, "cash_flow": { "operating_cash_flow": 113799705, "capital_expenditure": 300941260, "free_cash_flow": 414740965, "dividends_paid": 292721000, "share_repurchases": null, "shares_issued": 4249946000, "net_debt_issued": 112268000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3027573000, "cost_of_revenue": 1762477000, "gross_profit": 1265096000, "ebit": 485712000, "ebitda": 609501000, "pretax_income": 466715000, "tax_provision": 30835000, "net_income": 435880000, "net_income_to_common": 435880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1668567848, "total_current_assets": 7073664582, "total_assets": 11268449089, "short_term_debt": 598813070, "long_term_debt": 278727000, "total_debt": 963327035, "total_liabilities": 2303990228, "total_equity": 8964458860, "shares_outstanding": 146437135, "goodwill_and_intangibles": 95567815 }, "cash_flow": { "operating_cash_flow": 113799705, "capital_expenditure": 300941260, "free_cash_flow": 414740965, "dividends_paid": 292721000, "share_repurchases": null, "shares_issued": 4249946000, "net_debt_issued": 112268000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3027573000, "cost_of_revenue": 1762477000, "gross_profit": 1265096000, "ebit": 485712000, "ebitda": 609501000, "pretax_income": 466715000, "tax_provision": 30835000, "net_income": 435880000, "net_income_to_common": 435880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1668567848, "total_current_assets": 7073664582, "total_assets": 11268449089, "short_term_debt": 598813070, "long_term_debt": 278727000, "total_debt": 963327035, "total_liabilities": 2303990228, "total_equity": 8964458860, "shares_outstanding": 146437135, "goodwill_and_intangibles": 95567815 }, "cash_flow": { "operating_cash_flow": 113799705, "capital_expenditure": 300941260, "free_cash_flow": 414740965, "dividends_paid": 292721000, "share_repurchases": null, "shares_issued": 4249946000, "net_debt_issued": 112268000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3027573000, "cost_of_revenue": 1762477000, "gross_profit": 1265096000, "ebit": 485712000, "ebitda": 609501000, "pretax_income": 466715000, "tax_provision": 30835000, "net_income": 435880000, "net_income_to_common": 435880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1668567848, "total_current_assets": 7073664582, "total_assets": 11268449089, "short_term_debt": 598813070, "long_term_debt": 278727000, "total_debt": 963327035, "total_liabilities": 2303990228, "total_equity": 8964458860, "shares_outstanding": 146437135, "goodwill_and_intangibles": 95567815 }, "cash_flow": { "operating_cash_flow": 113799705, "capital_expenditure": 300941260, "free_cash_flow": 414740965, "dividends_paid": 292721000, "share_repurchases": null, "shares_issued": 4249946000, "net_debt_issued": 112268000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3027573000, "cost_of_revenue": 1762477000, "gross_profit": 1265096000, "ebit": 485712000, "ebitda": 609501000, "pretax_income": 466715000, "tax_provision": 30835000, "net_income": 435880000, "net_income_to_common": 435880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1668567848, "total_current_assets": 7073664582, "total_assets": 11268449089, "short_term_debt": 598813070, "long_term_debt": 278727000, "total_debt": 963327035, "total_liabilities": 2303990228, "total_equity": 8964458860, "shares_outstanding": 146437135, "goodwill_and_intangibles": 95567815 }, "cash_flow": { "operating_cash_flow": 113799705, "capital_expenditure": 300941260, "free_cash_flow": 414740965, "dividends_paid": 292721000, "share_repurchases": null, "shares_issued": 4249946000, "net_debt_issued": 112268000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2077157000, "cost_of_revenue": 1192572000, "gross_profit": 884585000, "ebit": -88419000, "ebitda": -2151000, "pretax_income": -101246000, "tax_provision": 1130000, "net_income": -102376000, "net_income_to_common": -102376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2838966000, "total_current_assets": 4682656000, "total_assets": 5989611000, "short_term_debt": 371452000, "long_term_debt": 269438000, "total_debt": 739260000, "total_liabilities": 2057880000, "total_equity": 3931731000, "shares_outstanding": 129188125, "goodwill_and_intangibles": 116433000 }, "cash_flow": { "operating_cash_flow": 63503000, "capital_expenditure": 271358000, "free_cash_flow": 334861000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 216536000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2077157000, "cost_of_revenue": 1192572000, "gross_profit": 884585000, "ebit": -88419000, "ebitda": -2151000, "pretax_income": -101246000, "tax_provision": 1130000, "net_income": -102376000, "net_income_to_common": -102376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2838966000, "total_current_assets": 4682656000, "total_assets": 5989611000, "short_term_debt": 371452000, "long_term_debt": 269438000, "total_debt": 739260000, "total_liabilities": 2057880000, "total_equity": 3931731000, "shares_outstanding": 129188125, "goodwill_and_intangibles": 116433000 }, "cash_flow": { "operating_cash_flow": 63503000, "capital_expenditure": 271358000, "free_cash_flow": 334861000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 216536000 } } ], "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": 680555000, "cost_of_revenue": 414535000, "gross_profit": 266020000, "ebit": -8561000, "ebitda": 24149000, "pretax_income": 18317000, "tax_provision": 2000, "net_income": 18315000, "net_income_to_common": 18315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1237192144, "total_current_assets": 7927252168, "total_assets": 10861484632, "short_term_debt": 625841911, "long_term_debt": 258164000, "total_debt": 959577835, "total_liabilities": 1969168192, "total_equity": 8892316439, "shares_outstanding": 163155519, "goodwill_and_intangibles": 92619794 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 680555000, "cost_of_revenue": 414535000, "gross_profit": 266020000, "ebit": -8561000, "ebitda": 24149000, "pretax_income": 18317000, "tax_provision": 2000, "net_income": 18315000, "net_income_to_common": 18315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1237192144, "total_current_assets": 7927252168, "total_assets": 10861484632, "short_term_debt": 625841911, "long_term_debt": 258164000, "total_debt": 959577835, "total_liabilities": 1969168192, "total_equity": 8892316439, "shares_outstanding": 163155519, "goodwill_and_intangibles": 92619794 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 680555000, "cost_of_revenue": 414535000, "gross_profit": 266020000, "ebit": -8561000, "ebitda": 24149000, "pretax_income": 18317000, "tax_provision": 2000, "net_income": 18315000, "net_income_to_common": 18315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1237192144, "total_current_assets": 7927252168, "total_assets": 10861484632, "short_term_debt": 625841911, "long_term_debt": 258164000, "total_debt": 959577835, "total_liabilities": 1969168192, "total_equity": 8892316439, "shares_outstanding": 163155519, "goodwill_and_intangibles": 92619794 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 680555000, "cost_of_revenue": 414535000, "gross_profit": 266020000, "ebit": -8561000, "ebitda": 24149000, "pretax_income": 18317000, "tax_provision": 2000, "net_income": 18315000, "net_income_to_common": 18315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1237192144, "total_current_assets": 7927252168, "total_assets": 10861484632, "short_term_debt": 625841911, "long_term_debt": 258164000, "total_debt": 959577835, "total_liabilities": 1969168192, "total_equity": 8892316439, "shares_outstanding": 163155519, "goodwill_and_intangibles": 92619794 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 680555000, "cost_of_revenue": 414535000, "gross_profit": 266020000, "ebit": -8561000, "ebitda": 24149000, "pretax_income": 18317000, "tax_provision": 2000, "net_income": 18315000, "net_income_to_common": 18315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1237192144, "total_current_assets": 7927252168, "total_assets": 10861484632, "short_term_debt": 625841911, "long_term_debt": 258164000, "total_debt": 959577835, "total_liabilities": 1969168192, "total_equity": 8892316439, "shares_outstanding": 163155519, "goodwill_and_intangibles": 92619794 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 680555000, "cost_of_revenue": 414535000, "gross_profit": 266020000, "ebit": -8561000, "ebitda": 24149000, "pretax_income": 18317000, "tax_provision": 2000, "net_income": 18315000, "net_income_to_common": 18315000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1237192144, "total_current_assets": 7927252168, "total_assets": 10861484632, "short_term_debt": 625841911, "long_term_debt": 258164000, "total_debt": 959577835, "total_liabilities": 1969168192, "total_equity": 8892316439, "shares_outstanding": 163155519, "goodwill_and_intangibles": 92619794 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1000488000, "cost_of_revenue": 590004000, "gross_profit": 410484000, "ebit": 56771000, "ebitda": 160615000, "pretax_income": 156478000, "tax_provision": 3308000, "net_income": 153170000, "net_income_to_common": 153170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1668567848, "total_current_assets": 7073664582, "total_assets": 11268449089, "short_term_debt": 598813070, "long_term_debt": 278727000, "total_debt": 963327035, "total_liabilities": 2303990228, "total_equity": 8964458860, "shares_outstanding": 162773691, "goodwill_and_intangibles": 95567815 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1000488000, "cost_of_revenue": 590004000, "gross_profit": 410484000, "ebit": 56771000, "ebitda": 160615000, "pretax_income": 156478000, "tax_provision": 3308000, "net_income": 153170000, "net_income_to_common": 153170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1668567848, "total_current_assets": 7073664582, "total_assets": 11268449089, "short_term_debt": 598813070, "long_term_debt": 278727000, "total_debt": 963327035, "total_liabilities": 2303990228, "total_equity": 8964458860, "shares_outstanding": 162773691, "goodwill_and_intangibles": 95567815 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1000488000, "cost_of_revenue": 590004000, "gross_profit": 410484000, "ebit": 56771000, "ebitda": 160615000, "pretax_income": 156478000, "tax_provision": 3308000, "net_income": 153170000, "net_income_to_common": 153170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1668567848, "total_current_assets": 7073664582, "total_assets": 11268449089, "short_term_debt": 598813070, "long_term_debt": 278727000, "total_debt": 963327035, "total_liabilities": 2303990228, "total_equity": 8964458860, "shares_outstanding": 162773691, "goodwill_and_intangibles": 95567815 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1000488000, "cost_of_revenue": 590004000, "gross_profit": 410484000, "ebit": 56771000, "ebitda": 160615000, "pretax_income": 156478000, "tax_provision": 3308000, "net_income": 153170000, "net_income_to_common": 153170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1668567848, "total_current_assets": 7073664582, "total_assets": 11268449089, "short_term_debt": 598813070, "long_term_debt": 278727000, "total_debt": 963327035, "total_liabilities": 2303990228, "total_equity": 8964458860, "shares_outstanding": 162773691, "goodwill_and_intangibles": 95567815 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1000488000, "cost_of_revenue": 590004000, "gross_profit": 410484000, "ebit": 56771000, "ebitda": 160615000, "pretax_income": 156478000, "tax_provision": 3308000, "net_income": 153170000, "net_income_to_common": 153170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1668567848, "total_current_assets": 7073664582, "total_assets": 11268449089, "short_term_debt": 598813070, "long_term_debt": 278727000, "total_debt": 963327035, "total_liabilities": 2303990228, "total_equity": 8964458860, "shares_outstanding": 162773691, "goodwill_and_intangibles": 95567815 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1000488000, "cost_of_revenue": 590004000, "gross_profit": 410484000, "ebit": 56771000, "ebitda": 160615000, "pretax_income": 156478000, "tax_provision": 3308000, "net_income": 153170000, "net_income_to_common": 153170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1668567848, "total_current_assets": 7073664582, "total_assets": 11268449089, "short_term_debt": 598813070, "long_term_debt": 278727000, "total_debt": 963327035, "total_liabilities": 2303990228, "total_equity": 8964458860, "shares_outstanding": 162773691, "goodwill_and_intangibles": 95567815 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "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": 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 } }