{ "ticker": { "uuid": "c2e9d78b-8e38-4a24-97ae-4b92f9b32363", "symbol": "NIO", "name": "Nio Inc Class A ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Manufacturers", "page_url": "https://sharemaestro.com/factors/ticker/c2e9d78b-8e38-4a24-97ae-4b92f9b32363/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2e9d78b-8e38-4a24-97ae-4b92f9b32363/" }, "latest_snapshot": { "ticker": { "uuid": "c2e9d78b-8e38-4a24-97ae-4b92f9b32363", "symbol": "NIO", "name": "Nio Inc Class A ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Manufacturers", "page_url": "https://sharemaestro.com/factors/ticker/c2e9d78b-8e38-4a24-97ae-4b92f9b32363/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2e9d78b-8e38-4a24-97ae-4b92f9b32363/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.49, "value": 0.81, "quality": 0.08, "momentum": 0.22, "coverage": 0.788, "confidence": 0.755, "delta": 6 }, "headline_factors": { "price": 4.49, "market_cap": 11250444928.78, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": -2.0778, "piotroski_f_score": 6, "momentum_12_1": -0.0122, "volatility_252d": 0.6196 }, "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": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": 0.2314, "shareholder_yield": null }, "quality": { "roe": -2.0778, "roic": -0.274, "gross_margin": 0.1569, "fcf_margin": 0.0901, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.4811, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.0874, "momentum_12_1": -0.0122, "relative_strength": -0.2557 }, "scores": { "value_percentile": 0.81, "quality_percentile": 0.08, "momentum_percentile": 0.22, "growth_composite": 15, "yield_composite": 64, "overall_composite": 51, "os_score": 0.49, "factor_coverage": 0.788, "signal_confidence": 0.755 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.36, "os": 0.76, "value": 0.78, "quality": 0.08, "momentum": 0.84, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.8827, "roe": -2.0778, "momentum_12_1": 0.6116 }, { "week_end_date": "2026-06-14", "price": 5.21, "os": 0.79, "value": 0.79, "quality": 0.09, "momentum": 0.88, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.9081, "roe": -2.0778, "momentum_12_1": 0.7379 }, { "week_end_date": "2026-06-21", "price": 5.02, "os": 0.77, "value": 0.8, "quality": 0.08, "momentum": 0.82, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.9425, "roe": -2.0778, "momentum_12_1": 0.5249 }, { "week_end_date": "2026-06-28", "price": 4.86, "os": 0.8, "value": 0.8, "quality": 0.1, "momentum": 0.89, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.9735, "roe": -2.0778, "momentum_12_1": 0.6185 }, { "week_end_date": "2026-07-05", "price": 4.79, "os": 0.79, "value": 0.8, "quality": 0.1, "momentum": 0.82, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.9877, "roe": -2.0778, "momentum_12_1": 0.5271 }, { "week_end_date": "2026-07-12", "price": 4.78, "os": 0.72, "value": 0.8, "quality": 0.11, "momentum": 0.67, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.9898, "roe": -2.0778, "momentum_12_1": 0.3359 }, { "week_end_date": "2026-07-19", "price": 4.88, "os": 0.55, "value": 0.8, "quality": 0.08, "momentum": 0.34, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.9695, "roe": -2.0778, "momentum_12_1": 0.1435 }, { "week_end_date": "2026-07-26", "price": 4.49, "os": 0.49, "value": 0.81, "quality": 0.08, "momentum": 0.22, "confidence": 0.755, "coverage": 0.788, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -2.0778, "momentum_12_1": -0.0122 } ], "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": 85103927460, "cost_of_revenue": 73512863840, "gross_profit": 11591063612, "ebit": -13555801426, "ebitda": -4180521426, "pretax_income": -14416930990, "tax_provision": 118561344, "net_income": -14553215939, "net_income_to_common": -14553215939, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26036638000, "total_current_assets": 76681836000, "total_assets": 124480296000, "short_term_debt": 7516432000, "long_term_debt": 8626272000, "total_debt": 26246663000, "total_liabilities": 111779656000, "total_equity": 4162109000, "shares_outstanding": 2272635997, "goodwill_and_intangibles": 29667000 }, "cash_flow": { "operating_cash_flow": 2992612000, "capital_expenditure": 6065226000, "free_cash_flow": 9057838000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11854716000, "net_debt_issued": -5474919000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 85103927460, "cost_of_revenue": 73512863840, "gross_profit": 11591063612, "ebit": -13555801426, "ebitda": -4180521426, "pretax_income": -14416930990, "tax_provision": 118561344, "net_income": -14553215939, "net_income_to_common": -14553215939, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26036638000, "total_current_assets": 76681836000, "total_assets": 124480296000, "short_term_debt": 7516432000, "long_term_debt": 8626272000, "total_debt": 26246663000, "total_liabilities": 111779656000, "total_equity": 4162109000, "shares_outstanding": 2272635997, "goodwill_and_intangibles": 29667000 }, "cash_flow": { "operating_cash_flow": 2992612000, "capital_expenditure": 6065226000, "free_cash_flow": 9057838000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11854716000, "net_debt_issued": -5474919000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 85103927460, "cost_of_revenue": 73512863840, "gross_profit": 11591063612, "ebit": -13555801426, "ebitda": -4180521426, "pretax_income": -14416930990, "tax_provision": 118561344, "net_income": -14553215939, "net_income_to_common": -14553215939, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26036638000, "total_current_assets": 76681836000, "total_assets": 124480296000, "short_term_debt": 7516432000, "long_term_debt": 8626272000, "total_debt": 26246663000, "total_liabilities": 111779656000, "total_equity": 4162109000, "shares_outstanding": 2272635997, "goodwill_and_intangibles": 29667000 }, "cash_flow": { "operating_cash_flow": 2992612000, "capital_expenditure": 6065226000, "free_cash_flow": 9057838000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11854716000, "net_debt_issued": -5474919000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 85103927460, "cost_of_revenue": 73512863840, "gross_profit": 11591063612, "ebit": -13555801426, "ebitda": -4180521426, "pretax_income": -14416930990, "tax_provision": 118561344, "net_income": -14553215939, "net_income_to_common": -14553215939, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26036638000, "total_current_assets": 76681836000, "total_assets": 124480296000, "short_term_debt": 7516432000, "long_term_debt": 8626272000, "total_debt": 26246663000, "total_liabilities": 111779656000, "total_equity": 4162109000, "shares_outstanding": 2272635997, "goodwill_and_intangibles": 29667000 }, "cash_flow": { "operating_cash_flow": 2992612000, "capital_expenditure": 6065226000, "free_cash_flow": 9057838000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11854716000, "net_debt_issued": -5474919000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 85103927460, "cost_of_revenue": 73512863840, "gross_profit": 11591063612, "ebit": -13555801426, "ebitda": -4180521426, "pretax_income": -14416930990, "tax_provision": 118561344, "net_income": -14553215939, "net_income_to_common": -14553215939, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26036638000, "total_current_assets": 76681836000, "total_assets": 124480296000, "short_term_debt": 7516432000, "long_term_debt": 8626272000, "total_debt": 26246663000, "total_liabilities": 111779656000, "total_equity": 4162109000, "shares_outstanding": 2272635997, "goodwill_and_intangibles": 29667000 }, "cash_flow": { "operating_cash_flow": 2992612000, "capital_expenditure": 6065226000, "free_cash_flow": 9057838000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11854716000, "net_debt_issued": -5474919000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 85103927460, "cost_of_revenue": 73512863840, "gross_profit": 11591063612, "ebit": -13555801426, "ebitda": -4180521426, "pretax_income": -14416930990, "tax_provision": 118561344, "net_income": -14553215939, "net_income_to_common": -14553215939, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26036638000, "total_current_assets": 76681836000, "total_assets": 124480296000, "short_term_debt": 7516432000, "long_term_debt": 8626272000, "total_debt": 26246663000, "total_liabilities": 111779656000, "total_equity": 4162109000, "shares_outstanding": 2272635997, "goodwill_and_intangibles": 29667000 }, "cash_flow": { "operating_cash_flow": 2992612000, "capital_expenditure": 6065226000, "free_cash_flow": 9057838000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11854716000, "net_debt_issued": -5474919000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 85103927460, "cost_of_revenue": 73512863840, "gross_profit": 11591063612, "ebit": -14374437156, "ebitda": -14374437156, "pretax_income": -14416930990, "tax_provision": 118561344, "net_income": -14553215939, "net_income_to_common": -14553215939, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26036638000, "total_current_assets": 76681836000, "total_assets": 124480296000, "short_term_debt": 7516432000, "long_term_debt": 8626272000, "total_debt": 26246663000, "total_liabilities": 111779656000, "total_equity": 4162109000, "shares_outstanding": 2272635997, "goodwill_and_intangibles": 29667000 }, "cash_flow": { "operating_cash_flow": 2992612000, "capital_expenditure": 6065226000, "free_cash_flow": 9057838000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 11854716000, "net_debt_issued": -5474919000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 65731559000, "cost_of_revenue": 59238797000, "gross_profit": 6492762000, "ebit": -21626161000, "ebitda": -13925480000, "pretax_income": -22424524000, "tax_provision": -22815000, "net_income": -22657692000, "net_income_to_common": -22657692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19328920000, "total_current_assets": 61886043000, "total_assets": 107604612000, "short_term_debt": 11086668000, "long_term_debt": 11440755000, "total_debt": 33823303000, "total_liabilities": 94098069000, "total_equity": 5967023000, "shares_outstanding": 2055159000, "goodwill_and_intangibles": 231643000 }, "cash_flow": { "operating_cash_flow": -7849168000, "capital_expenditure": 9142293000, "free_cash_flow": 1293125000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1633986000 } } ], "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": 25532655000, "cost_of_revenue": 20673518000, "gross_profit": 4859137000, "ebit": -308811000, "ebitda": -105559000, "pretax_income": -319964000, "tax_provision": 12118000, "net_income": -496008000, "net_income_to_common": -496008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8827507000, "total_current_assets": 79340251000, "total_assets": 126195009000, "short_term_debt": 8464856000, "long_term_debt": 8389485000, "total_debt": 26567525000, "total_liabilities": 111701285000, "total_equity": 4340065000, "shares_outstanding": 2481180303, "goodwill_and_intangibles": 225013000 }, "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": 25532655000, "cost_of_revenue": 20673518000, "gross_profit": 4859137000, "ebit": -308811000, "ebitda": -105559000, "pretax_income": -319964000, "tax_provision": 12118000, "net_income": -496008000, "net_income_to_common": -496008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8827507000, "total_current_assets": 79340251000, "total_assets": 126195009000, "short_term_debt": 8464856000, "long_term_debt": 8389485000, "total_debt": 26567525000, "total_liabilities": 111701285000, "total_equity": 4340065000, "shares_outstanding": 2481180303, "goodwill_and_intangibles": 225013000 }, "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": 25532655000, "cost_of_revenue": 20673518000, "gross_profit": 4859137000, "ebit": -308811000, "ebitda": -105559000, "pretax_income": -319964000, "tax_provision": 12118000, "net_income": -496008000, "net_income_to_common": -496008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8827507000, "total_current_assets": 79340251000, "total_assets": 126195009000, "short_term_debt": 8464856000, "long_term_debt": 8389485000, "total_debt": 26567525000, "total_liabilities": 111701285000, "total_equity": 4340065000, "shares_outstanding": 2481180303, "goodwill_and_intangibles": 225013000 }, "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": 25532655000, "cost_of_revenue": 20673518000, "gross_profit": 4859137000, "ebit": -308811000, "ebitda": -105559000, "pretax_income": -319964000, "tax_provision": 12118000, "net_income": -496008000, "net_income_to_common": -496008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8827507000, "total_current_assets": 79340251000, "total_assets": 126195009000, "short_term_debt": 8464856000, "long_term_debt": 8389485000, "total_debt": 26567525000, "total_liabilities": 111701285000, "total_equity": 4340065000, "shares_outstanding": 2481180303, "goodwill_and_intangibles": 225013000 }, "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": 25532655000, "cost_of_revenue": 20673518000, "gross_profit": 4859137000, "ebit": -308811000, "ebitda": -105559000, "pretax_income": -319964000, "tax_provision": 12118000, "net_income": -496008000, "net_income_to_common": -496008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8827507000, "total_current_assets": 79340251000, "total_assets": 126195009000, "short_term_debt": 8464856000, "long_term_debt": 8389485000, "total_debt": 26567525000, "total_liabilities": 111701285000, "total_equity": 4340065000, "shares_outstanding": 2481180303, "goodwill_and_intangibles": 225013000 }, "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": 25532655000, "cost_of_revenue": 20673518000, "gross_profit": 4859137000, "ebit": -308811000, "ebitda": -105559000, "pretax_income": -319964000, "tax_provision": 12118000, "net_income": -496008000, "net_income_to_common": -496008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8827507000, "total_current_assets": 79340251000, "total_assets": 126195009000, "short_term_debt": 8464856000, "long_term_debt": 8389485000, "total_debt": 26567525000, "total_liabilities": 111701285000, "total_equity": 4340065000, "shares_outstanding": 2481180303, "goodwill_and_intangibles": 225013000 }, "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": 25532655000, "cost_of_revenue": 20673518000, "gross_profit": 4859137000, "ebit": -308811000, "ebitda": -105559000, "pretax_income": -319964000, "tax_provision": 12118000, "net_income": -496008000, "net_income_to_common": -496008000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8827507000, "total_current_assets": 79340251000, "total_assets": 126195009000, "short_term_debt": 8464856000, "long_term_debt": 8389485000, "total_debt": 26567525000, "total_liabilities": 111701285000, "total_equity": 4340065000, "shares_outstanding": 2481180303, "goodwill_and_intangibles": 225013000 }, "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": 34171995899, "cost_of_revenue": 28181771494, "gross_profit": 5990224404, "ebit": 503668041, "ebitda": 498159137, "pretax_income": 295860360, "tax_provision": 17044455, "net_income": 280146274, "net_income_to_common": 280146274, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26036638000, "total_current_assets": 76681836000, "total_assets": 124480296000, "short_term_debt": 7516432000, "long_term_debt": 8626272000, "total_debt": 26246663000, "total_liabilities": 111779656000, "total_equity": 4162109000, "shares_outstanding": 2510927676, "goodwill_and_intangibles": 29667000 }, "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": 34171995899, "cost_of_revenue": 28181771494, "gross_profit": 5990224404, "ebit": 503668041, "ebitda": 498159137, "pretax_income": 295860360, "tax_provision": 17044455, "net_income": 280146274, "net_income_to_common": 280146274, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26036638000, "total_current_assets": 76681836000, "total_assets": 124480296000, "short_term_debt": 7516432000, "long_term_debt": 8626272000, "total_debt": 26246663000, "total_liabilities": 111779656000, "total_equity": 4162109000, "shares_outstanding": 2510927676, "goodwill_and_intangibles": 29667000 }, "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": 34171995899, "cost_of_revenue": 28181771494, "gross_profit": 5990224404, "ebit": 503668041, "ebitda": 498159137, "pretax_income": 295860360, "tax_provision": 17044455, "net_income": 280146274, "net_income_to_common": 280146274, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26036638000, "total_current_assets": 76681836000, "total_assets": 124480296000, "short_term_debt": 7516432000, "long_term_debt": 8626272000, "total_debt": 26246663000, "total_liabilities": 111779656000, "total_equity": 4162109000, "shares_outstanding": 2510927676, "goodwill_and_intangibles": 29667000 }, "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": 34171995899, "cost_of_revenue": 28181771494, "gross_profit": 5990224404, "ebit": 503668041, "ebitda": 498159137, "pretax_income": 295860360, "tax_provision": 17044455, "net_income": 280146274, "net_income_to_common": 280146274, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26036638000, "total_current_assets": 76681836000, "total_assets": 124480296000, "short_term_debt": 7516432000, "long_term_debt": 8626272000, "total_debt": 26246663000, "total_liabilities": 111779656000, "total_equity": 4162109000, "shares_outstanding": 2510927676, "goodwill_and_intangibles": 29667000 }, "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": 34171995899, "cost_of_revenue": 28181771494, "gross_profit": 5990224404, "ebit": 503668041, "ebitda": 498159137, "pretax_income": 295860360, "tax_provision": 17044455, "net_income": 280146274, "net_income_to_common": 280146274, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26036638000, "total_current_assets": 76681836000, "total_assets": 124480296000, "short_term_debt": 7516432000, "long_term_debt": 8626272000, "total_debt": 26246663000, "total_liabilities": 111779656000, "total_equity": 4162109000, "shares_outstanding": 2510927676, "goodwill_and_intangibles": 29667000 }, "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": "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/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }