{ "ticker": { "uuid": "c3d5d2c6-c8c4-4b64-8140-874623de8876", "symbol": "JD", "name": "JD.com Inc Adr", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/c3d5d2c6-c8c4-4b64-8140-874623de8876/", "api_url": "https://sharemaestro.com/factors/api/tickers/c3d5d2c6-c8c4-4b64-8140-874623de8876/" }, "latest_snapshot": { "ticker": { "uuid": "c3d5d2c6-c8c4-4b64-8140-874623de8876", "symbol": "JD", "name": "JD.com Inc Adr", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Internet Retail", "page_url": "https://sharemaestro.com/factors/ticker/c3d5d2c6-c8c4-4b64-8140-874623de8876/", "api_url": "https://sharemaestro.com/factors/api/tickers/c3d5d2c6-c8c4-4b64-8140-874623de8876/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.68, "value": 0.98, "quality": 0.17, "momentum": 0.18, "coverage": 1, "confidence": 0.969, "delta": 7 }, "headline_factors": { "price": 29.62, "market_cap": 40001810000, "pe_ratio": 2.8961, "earnings_yield": 0.2261, "ebitda_to_ev": 0.3195, "shareholder_yield": 0.5695, "roe": 0.064, "piotroski_f_score": 4, "momentum_12_1": -0.1585, "volatility_252d": 0.2991 }, "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": 2.8961, "ev_ebitda": 3.1295, "earnings_yield": 0.2261, "fcf_yield": 0.5004, "shareholder_yield": 0.5695 }, "quality": { "roe": 0.064, "roic": 0.0976, "gross_margin": 0.0957, "fcf_margin": 0.0367, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.1016, "eps_growth_1y": -0.6939, "fcf_growth_1y": -0.2196 }, "momentum": { "price_return_12m": -0.096, "momentum_12_1": -0.1585, "relative_strength": -0.292 }, "scores": { "value_percentile": 0.98, "quality_percentile": 0.17, "momentum_percentile": 0.18, "growth_composite": 96, "yield_composite": 4, "overall_composite": 32, "os_score": 0.68, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 28.88, "os": 0.69, "value": 0.98, "quality": 0.16, "momentum": 0.19, "confidence": 1, "coverage": 1, "pe_ratio": 2.8238, "earnings_yield": 0.2284, "shareholder_yield": 0.5841, "roe": 0.064, "momentum_12_1": -0.0582 }, { "week_end_date": "2026-06-14", "price": 28.56, "os": 0.67, "value": 0.98, "quality": 0.18, "momentum": 0.16, "confidence": 1, "coverage": 1, "pe_ratio": 2.7925, "earnings_yield": 0.2295, "shareholder_yield": 0.5906, "roe": 0.064, "momentum_12_1": 0.0116 }, { "week_end_date": "2026-06-21", "price": 27.57, "os": 0.69, "value": 0.98, "quality": 0.17, "momentum": 0.2, "confidence": 1, "coverage": 1, "pe_ratio": 2.6957, "earnings_yield": 0.2327, "shareholder_yield": 0.6118, "roe": 0.064, "momentum_12_1": 0.005 }, { "week_end_date": "2026-06-28", "price": 25.39, "os": 0.65, "value": 0.98, "quality": 0.18, "momentum": 0.1, "confidence": 1, "coverage": 1, "pe_ratio": 2.4825, "earnings_yield": 0.2402, "shareholder_yield": 0.6644, "roe": 0.064, "momentum_12_1": -0.0975 }, { "week_end_date": "2026-07-05", "price": 26.62, "os": 0.68, "value": 0.98, "quality": 0.17, "momentum": 0.18, "confidence": 0.991, "coverage": 1, "pe_ratio": 2.6028, "earnings_yield": 0.2359, "shareholder_yield": 0.6337, "roe": 0.064, "momentum_12_1": -0.0677 }, { "week_end_date": "2026-07-12", "price": 28.2, "os": 0.75, "value": 0.98, "quality": 0.19, "momentum": 0.3, "confidence": 0.98, "coverage": 1, "pe_ratio": 2.7573, "earnings_yield": 0.2306, "shareholder_yield": 0.5982, "roe": 0.064, "momentum_12_1": -0.0493 }, { "week_end_date": "2026-07-19", "price": 29.62, "os": 0.68, "value": 0.98, "quality": 0.17, "momentum": 0.18, "confidence": 0.969, "coverage": 1, "pe_ratio": 2.8961, "earnings_yield": 0.2261, "shareholder_yield": 0.5695, "roe": 0.064, "momentum_12_1": -0.1585 } ], "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": 1309085000000, "cost_of_revenue": 1187233000000, "gross_profit": 121852000000, "ebit": 28126000000, "ebitda": 36827000000, "pretax_income": 25323000000, "tax_provision": 2181000000, "net_income": 19631000000, "net_income_to_common": 19631000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149720280000, "total_current_assets": 374659428000, "total_assets": 695643699000, "short_term_debt": 20937324000, "long_term_debt": 62473000000, "total_debt": 107173204000, "total_liabilities": 401673620000, "total_equity": 225183304000, "shares_outstanding": 1489000000, "goodwill_and_intangibles": 34035660000 }, "cash_flow": { "operating_cash_flow": 18991000000, "capital_expenditure": 14184000000, "free_cash_flow": 33175000000, "dividends_paid": 10379000000, "share_repurchases": -21430000000, "shares_issued": null, "net_debt_issued": 10268000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1309085000000, "cost_of_revenue": 1187233000000, "gross_profit": 121852000000, "ebit": 28126000000, "ebitda": 36827000000, "pretax_income": 25323000000, "tax_provision": 2181000000, "net_income": 19631000000, "net_income_to_common": 19631000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149720280000, "total_current_assets": 374659428000, "total_assets": 695643699000, "short_term_debt": 20937324000, "long_term_debt": 62473000000, "total_debt": 107173204000, "total_liabilities": 401673620000, "total_equity": 225183304000, "shares_outstanding": 1489000000, "goodwill_and_intangibles": 34035660000 }, "cash_flow": { "operating_cash_flow": 18991000000, "capital_expenditure": 14184000000, "free_cash_flow": 33175000000, "dividends_paid": 10379000000, "share_repurchases": -21430000000, "shares_issued": null, "net_debt_issued": 10268000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1309085000000, "cost_of_revenue": 1187233000000, "gross_profit": 121852000000, "ebit": 28126000000, "ebitda": 36827000000, "pretax_income": 25323000000, "tax_provision": 2181000000, "net_income": 19631000000, "net_income_to_common": 19631000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149720280000, "total_current_assets": 374659428000, "total_assets": 695643699000, "short_term_debt": 20937324000, "long_term_debt": 62473000000, "total_debt": 107173204000, "total_liabilities": 401673620000, "total_equity": 225183304000, "shares_outstanding": 1489000000, "goodwill_and_intangibles": 34035660000 }, "cash_flow": { "operating_cash_flow": 18991000000, "capital_expenditure": 14184000000, "free_cash_flow": 33175000000, "dividends_paid": 10379000000, "share_repurchases": -21430000000, "shares_issued": null, "net_debt_issued": 10268000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1309085000000, "cost_of_revenue": 1187233000000, "gross_profit": 121852000000, "ebit": 28126000000, "ebitda": 36827000000, "pretax_income": 25323000000, "tax_provision": 2181000000, "net_income": 19631000000, "net_income_to_common": 19631000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149720280000, "total_current_assets": 374659428000, "total_assets": 695643699000, "short_term_debt": 20937324000, "long_term_debt": 62473000000, "total_debt": 107173204000, "total_liabilities": 401673620000, "total_equity": 225183304000, "shares_outstanding": 1489000000, "goodwill_and_intangibles": 34035660000 }, "cash_flow": { "operating_cash_flow": 18991000000, "capital_expenditure": 14184000000, "free_cash_flow": 33175000000, "dividends_paid": 10379000000, "share_repurchases": -21430000000, "shares_issued": null, "net_debt_issued": 10268000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1309085000000, "cost_of_revenue": 1187233000000, "gross_profit": 121852000000, "ebit": 28126000000, "ebitda": 36827000000, "pretax_income": 25323000000, "tax_provision": 2181000000, "net_income": 19631000000, "net_income_to_common": 19631000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149720280000, "total_current_assets": 374659428000, "total_assets": 695643699000, "short_term_debt": 20937324000, "long_term_debt": 62473000000, "total_debt": 107173204000, "total_liabilities": 401673620000, "total_equity": 225183304000, "shares_outstanding": 1489000000, "goodwill_and_intangibles": 34035660000 }, "cash_flow": { "operating_cash_flow": 18991000000, "capital_expenditure": 14184000000, "free_cash_flow": 33175000000, "dividends_paid": 10379000000, "share_repurchases": -21430000000, "shares_issued": null, "net_debt_issued": 10268000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1309085000000, "cost_of_revenue": 1187233000000, "gross_profit": 121852000000, "ebit": 28126000000, "ebitda": 36827000000, "pretax_income": 25323000000, "tax_provision": 2181000000, "net_income": 19631000000, "net_income_to_common": 19631000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149720280000, "total_current_assets": 374659428000, "total_assets": 695643699000, "short_term_debt": 20937324000, "long_term_debt": 62473000000, "total_debt": 107173204000, "total_liabilities": 401673620000, "total_equity": 225183304000, "shares_outstanding": 1489000000, "goodwill_and_intangibles": 34035660000 }, "cash_flow": { "operating_cash_flow": 18991000000, "capital_expenditure": 14184000000, "free_cash_flow": 33175000000, "dividends_paid": 10379000000, "share_repurchases": -21430000000, "shares_issued": null, "net_debt_issued": 10268000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1158819000000, "cost_of_revenue": 104537700000, "gross_profit": 113442000000, "ebit": 39570000000, "ebitda": 47356664720, "pretax_income": 51538000000, "tax_provision": 6878000000, "net_income": 41359000000, "net_income_to_common": 41359000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108350000000, "total_current_assets": 386698000000, "total_assets": 698234000000, "short_term_debt": 15187000000, "long_term_debt": 56475000000, "total_debt": 89768000000, "total_liabilities": 384937000000, "total_equity": 239347000000, "shares_outstanding": 1538000000, "goodwill_and_intangibles": 70335000000 }, "cash_flow": { "operating_cash_flow": 58095000000, "capital_expenditure": 13819000000, "free_cash_flow": 71914000000, "dividends_paid": 8263000000, "share_repurchases": -25912000000, "shares_issued": null, "net_debt_issued": 14374000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1158819000000, "cost_of_revenue": 104537700000, "gross_profit": 113442000000, "ebit": 39570000000, "ebitda": 47356664720, "pretax_income": 51538000000, "tax_provision": 6878000000, "net_income": 41359000000, "net_income_to_common": 41359000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108350000000, "total_current_assets": 386698000000, "total_assets": 698234000000, "short_term_debt": 15187000000, "long_term_debt": 56475000000, "total_debt": 89768000000, "total_liabilities": 384937000000, "total_equity": 239347000000, "shares_outstanding": 1538000000, "goodwill_and_intangibles": 70335000000 }, "cash_flow": { "operating_cash_flow": 58095000000, "capital_expenditure": 13819000000, "free_cash_flow": 71914000000, "dividends_paid": 8263000000, "share_repurchases": -25912000000, "shares_issued": null, "net_debt_issued": 14374000000 } } ], "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": 313784658000, "cost_of_revenue": 261349719000, "gross_profit": 52434940000, "ebit": 7728970000, "ebitda": 10375864000, "pretax_income": 7047119000, "tax_provision": 1252379000, "net_income": 5071143000, "net_income_to_common": 5071143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114938132000, "total_current_assets": 363300100000, "total_assets": 683161039000, "short_term_debt": 21139754000, "long_term_debt": 62656000000, "total_debt": 107616579000, "total_liabilities": 403479480000, "total_equity": 215677491000, "shares_outstanding": 1432500000, "goodwill_and_intangibles": 33617976000 }, "cash_flow": { "operating_cash_flow": 555000000, "capital_expenditure": 5063000000, "free_cash_flow": 5618000000, "dividends_paid": 10379000000, "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": 313784658000, "cost_of_revenue": 261349719000, "gross_profit": 52434940000, "ebit": 7728970000, "ebitda": 10375864000, "pretax_income": 7047119000, "tax_provision": 1252379000, "net_income": 5071143000, "net_income_to_common": 5071143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114938132000, "total_current_assets": 363300100000, "total_assets": 683161039000, "short_term_debt": 21139754000, "long_term_debt": 62656000000, "total_debt": 107616579000, "total_liabilities": 403479480000, "total_equity": 215677491000, "shares_outstanding": 1432500000, "goodwill_and_intangibles": 33617976000 }, "cash_flow": { "operating_cash_flow": 555000000, "capital_expenditure": 5063000000, "free_cash_flow": 5618000000, "dividends_paid": 10379000000, "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": 313784658000, "cost_of_revenue": 261349719000, "gross_profit": 52434940000, "ebit": 7728970000, "ebitda": 10375864000, "pretax_income": 7047119000, "tax_provision": 1252379000, "net_income": 5071143000, "net_income_to_common": 5071143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114938132000, "total_current_assets": 363300100000, "total_assets": 683161039000, "short_term_debt": 21139754000, "long_term_debt": 62656000000, "total_debt": 107616579000, "total_liabilities": 403479480000, "total_equity": 215677491000, "shares_outstanding": 1432500000, "goodwill_and_intangibles": 33617976000 }, "cash_flow": { "operating_cash_flow": 20879000000, "capital_expenditure": 6233000000, "free_cash_flow": 27112000000, "dividends_paid": 10379000000, "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": 313784658000, "cost_of_revenue": 261349719000, "gross_profit": 52434940000, "ebit": 7728970000, "ebitda": 10375864000, "pretax_income": 7047119000, "tax_provision": 1252379000, "net_income": 5071143000, "net_income_to_common": 5071143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114938132000, "total_current_assets": 363300100000, "total_assets": 683161039000, "short_term_debt": 21139754000, "long_term_debt": 62656000000, "total_debt": 107616579000, "total_liabilities": 403479480000, "total_equity": 215677491000, "shares_outstanding": 1432500000, "goodwill_and_intangibles": 33617976000 }, "cash_flow": { "operating_cash_flow": 20879000000, "capital_expenditure": 6233000000, "free_cash_flow": 27112000000, "dividends_paid": 10379000000, "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": 313784658000, "cost_of_revenue": 261349719000, "gross_profit": 52434940000, "ebit": 7728970000, "ebitda": 10375864000, "pretax_income": 7047119000, "tax_provision": 1252379000, "net_income": 5071143000, "net_income_to_common": 5071143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114938132000, "total_current_assets": 363300100000, "total_assets": 683161039000, "short_term_debt": 21139754000, "long_term_debt": 62656000000, "total_debt": 107616579000, "total_liabilities": 403479480000, "total_equity": 215677491000, "shares_outstanding": 1432500000, "goodwill_and_intangibles": 33617976000 }, "cash_flow": { "operating_cash_flow": 20879000000, "capital_expenditure": 6233000000, "free_cash_flow": 27112000000, "dividends_paid": 10379000000, "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": 313784658000, "cost_of_revenue": 261349719000, "gross_profit": 52434940000, "ebit": 3783975000, "ebitda": 6430869000, "pretax_income": 7047119000, "tax_provision": 1252379000, "net_income": 5071143000, "net_income_to_common": 5071143000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114938132000, "total_current_assets": 363300100000, "total_assets": 683161039000, "short_term_debt": 21139754000, "long_term_debt": 62656000000, "total_debt": 107616579000, "total_liabilities": 403479480000, "total_equity": 215677491000, "shares_outstanding": 1432500000, "goodwill_and_intangibles": 33617976000 }, "cash_flow": { "operating_cash_flow": 20879000000, "capital_expenditure": 6233000000, "free_cash_flow": 27112000000, "dividends_paid": 10379000000, "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": 352284000000, "cost_of_revenue": 363392000000, "gross_profit": -11108000000, "ebit": 209000000, "ebitda": 2262000000, "pretax_income": -1351000000, "tax_provision": -124000000, "net_income": -2713000000, "net_income_to_common": -2713000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149720280000, "total_current_assets": 374659428000, "total_assets": 695643699000, "short_term_debt": 20937324000, "long_term_debt": 62473000000, "total_debt": 107173204000, "total_liabilities": 401673620000, "total_equity": 225183304000, "shares_outstanding": 1489000000, "goodwill_and_intangibles": 34035660000 }, "cash_flow": { "operating_cash_flow": 20879000000, "capital_expenditure": 0, "free_cash_flow": 20879000000, "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": 352284000000, "cost_of_revenue": 363392000000, "gross_profit": -11108000000, "ebit": 209000000, "ebitda": 2262000000, "pretax_income": -1351000000, "tax_provision": -124000000, "net_income": -2713000000, "net_income_to_common": -2713000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149720280000, "total_current_assets": 374659428000, "total_assets": 695643699000, "short_term_debt": 20937324000, "long_term_debt": 62473000000, "total_debt": 107173204000, "total_liabilities": 401673620000, "total_equity": 225183304000, "shares_outstanding": 1489000000, "goodwill_and_intangibles": 34035660000 }, "cash_flow": { "operating_cash_flow": 20879000000, "capital_expenditure": 0, "free_cash_flow": 20879000000, "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": 352284000000, "cost_of_revenue": 363392000000, "gross_profit": -11108000000, "ebit": 209000000, "ebitda": 2262000000, "pretax_income": -1351000000, "tax_provision": -124000000, "net_income": -2713000000, "net_income_to_common": -2713000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149720280000, "total_current_assets": 374659428000, "total_assets": 695643699000, "short_term_debt": 20937324000, "long_term_debt": 62473000000, "total_debt": 107173204000, "total_liabilities": 401673620000, "total_equity": 225183304000, "shares_outstanding": 1489000000, "goodwill_and_intangibles": 34035660000 }, "cash_flow": { "operating_cash_flow": 20879000000, "capital_expenditure": 0, "free_cash_flow": 20879000000, "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": 352284000000, "cost_of_revenue": 363392000000, "gross_profit": -11108000000, "ebit": 209000000, "ebitda": 2262000000, "pretax_income": -1351000000, "tax_provision": -124000000, "net_income": -2713000000, "net_income_to_common": -2713000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149720280000, "total_current_assets": 374659428000, "total_assets": 695643699000, "short_term_debt": 20937324000, "long_term_debt": 62473000000, "total_debt": 107173204000, "total_liabilities": 401673620000, "total_equity": 225183304000, "shares_outstanding": 1489000000, "goodwill_and_intangibles": 34035660000 }, "cash_flow": { "operating_cash_flow": 20879000000, "capital_expenditure": 0, "free_cash_flow": 20879000000, "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": 352284000000, "cost_of_revenue": 363392000000, "gross_profit": -11108000000, "ebit": 209000000, "ebitda": 2262000000, "pretax_income": -1351000000, "tax_provision": -124000000, "net_income": -2713000000, "net_income_to_common": -2713000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149720280000, "total_current_assets": 374659428000, "total_assets": 695643699000, "short_term_debt": 20937324000, "long_term_debt": 62473000000, "total_debt": 107173204000, "total_liabilities": 401673620000, "total_equity": 225183304000, "shares_outstanding": 1489000000, "goodwill_and_intangibles": 34035660000 }, "cash_flow": { "operating_cash_flow": 20879000000, "capital_expenditure": 0, "free_cash_flow": 20879000000, "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": 352284000000, "cost_of_revenue": 363392000000, "gross_profit": -11108000000, "ebit": 209000000, "ebitda": 2262000000, "pretax_income": -1351000000, "tax_provision": -124000000, "net_income": -2713000000, "net_income_to_common": -2713000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 149720280000, "total_current_assets": 374659428000, "total_assets": 695643699000, "short_term_debt": 20937324000, "long_term_debt": 62473000000, "total_debt": 107173204000, "total_liabilities": 401673620000, "total_equity": 225183304000, "shares_outstanding": 1489000000, "goodwill_and_intangibles": 34035660000 }, "cash_flow": { "operating_cash_flow": 20879000000, "capital_expenditure": 0, "free_cash_flow": 20879000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "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/" }, { "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 } }