{ "ticker": { "uuid": "d1c7620a-1fd0-44b5-bfb4-6dcc11375e21", "symbol": "MLCO", "name": "Melco Resorts & Entertainment Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/d1c7620a-1fd0-44b5-bfb4-6dcc11375e21/", "api_url": "https://sharemaestro.com/factors/api/tickers/d1c7620a-1fd0-44b5-bfb4-6dcc11375e21/" }, "latest_snapshot": { "ticker": { "uuid": "d1c7620a-1fd0-44b5-bfb4-6dcc11375e21", "symbol": "MLCO", "name": "Melco Resorts & Entertainment Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Resorts & Casinos", "page_url": "https://sharemaestro.com/factors/ticker/d1c7620a-1fd0-44b5-bfb4-6dcc11375e21/", "api_url": "https://sharemaestro.com/factors/api/tickers/d1c7620a-1fd0-44b5-bfb4-6dcc11375e21/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.82, "value": 0.91, "quality": 0.76, "momentum": 0.07, "coverage": 0.939, "confidence": 0.9, "delta": 0 }, "headline_factors": { "price": 5.41, "market_cap": 2100657290.91, "pe_ratio": 9.1502, "earnings_yield": 0.0777, "ebitda_to_ev": 0.1426, "shareholder_yield": 0.0791, "roe": -0.1883, "piotroski_f_score": 8, "momentum_12_1": -0.4025, "volatility_252d": 0.3591 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 9.1502, "ev_ebitda": 7.0134, "earnings_yield": 0.0777, "fcf_yield": 0.1377, "shareholder_yield": 0.0791 }, "quality": { "roe": -0.1883, "roic": 0.1333, "gross_margin": 0.342, "fcf_margin": 0.2188, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 0.1143, "eps_growth_1y": 2.7694, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.3969, "momentum_12_1": -0.4025, "relative_strength": -0.6131 }, "scores": { "value_percentile": 0.91, "quality_percentile": 0.76, "momentum_percentile": 0.07, "growth_composite": 8, "yield_composite": 24, "overall_composite": 18, "os_score": 0.82, "factor_coverage": 0.939, "signal_confidence": 0.9 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.7, "os": 0.84, "value": 0.9, "quality": 0.76, "momentum": 0.21, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 9.6407, "earnings_yield": 0.0767, "shareholder_yield": 0.075, "roe": -0.1883, "momentum_12_1": -0.0883 }, { "week_end_date": "2026-06-14", "price": 5.5, "os": 0.82, "value": 0.9, "quality": 0.75, "momentum": 0.14, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 9.3025, "earnings_yield": 0.0774, "shareholder_yield": 0.0778, "roe": -0.1883, "momentum_12_1": -0.0864 }, { "week_end_date": "2026-06-21", "price": 5.53, "os": 0.83, "value": 0.9, "quality": 0.77, "momentum": 0.15, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 9.3532, "earnings_yield": 0.0773, "shareholder_yield": 0.0773, "roe": -0.1883, "momentum_12_1": -0.1594 }, { "week_end_date": "2026-06-28", "price": 5.36, "os": 0.81, "value": 0.91, "quality": 0.75, "momentum": 0.07, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 9.0657, "earnings_yield": 0.0779, "shareholder_yield": 0.0798, "roe": -0.1883, "momentum_12_1": -0.2278 }, { "week_end_date": "2026-07-05", "price": 5.39, "os": 0.82, "value": 0.91, "quality": 0.75, "momentum": 0.07, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 9.1164, "earnings_yield": 0.0778, "shareholder_yield": 0.0794, "roe": -0.1883, "momentum_12_1": -0.3341 }, { "week_end_date": "2026-07-12", "price": 5.49, "os": 0.84, "value": 0.91, "quality": 0.76, "momentum": 0.14, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 9.2855, "earnings_yield": 0.0774, "shareholder_yield": 0.0779, "roe": -0.1883, "momentum_12_1": -0.3678 }, { "week_end_date": "2026-07-19", "price": 5.45, "os": 0.82, "value": 0.91, "quality": 0.76, "momentum": 0.06, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 9.2179, "earnings_yield": 0.0776, "shareholder_yield": 0.0785, "roe": -0.1883, "momentum_12_1": -0.3835 }, { "week_end_date": "2026-07-26", "price": 5.41, "os": 0.82, "value": 0.91, "quality": 0.76, "momentum": 0.07, "confidence": 0.9, "coverage": 0.939, "pe_ratio": 9.1502, "earnings_yield": 0.0777, "shareholder_yield": 0.0791, "roe": -0.1883, "momentum_12_1": -0.4025 } ], "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": 5163299000, "cost_of_revenue": 3266591000, "gross_profit": 1896708000, "ebit": 621137270, "ebitda": 1162675270, "pretax_income": 148285000, "tax_provision": 2829000, "net_income": 185045000, "net_income_to_common": 185045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023199000, "total_current_assets": 1269200000, "total_assets": 7597688000, "short_term_debt": 52325000, "long_term_debt": 6747918000, "total_debt": 7024941000, "total_liabilities": 8501317000, "total_equity": -1246602000, "shares_outstanding": 400628408, "goodwill_and_intangibles": 839447000 }, "cash_flow": { "operating_cash_flow": 818115000, "capital_expenditure": 341980000, "free_cash_flow": 1160095000, "dividends_paid": 78000, "share_repurchases": -166010000, "shares_issued": null, "net_debt_issued": -432717000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5163299000, "cost_of_revenue": 3266591000, "gross_profit": 1896708000, "ebit": 621137270, "ebitda": 1162675270, "pretax_income": 148285000, "tax_provision": 2829000, "net_income": 185045000, "net_income_to_common": 185045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023199000, "total_current_assets": 1269200000, "total_assets": 7597688000, "short_term_debt": 52325000, "long_term_debt": 6747918000, "total_debt": 7024941000, "total_liabilities": 8501317000, "total_equity": -1246602000, "shares_outstanding": 400628408, "goodwill_and_intangibles": 839447000 }, "cash_flow": { "operating_cash_flow": 818115000, "capital_expenditure": 341980000, "free_cash_flow": 1160095000, "dividends_paid": 78000, "share_repurchases": -166010000, "shares_issued": null, "net_debt_issued": -432717000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5163299000, "cost_of_revenue": 3266591000, "gross_profit": 1896708000, "ebit": 621137270, "ebitda": 1162675270, "pretax_income": 148285000, "tax_provision": 2829000, "net_income": 185045000, "net_income_to_common": 185045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023199000, "total_current_assets": 1269200000, "total_assets": 7597688000, "short_term_debt": 52325000, "long_term_debt": 6747918000, "total_debt": 7024941000, "total_liabilities": 8501317000, "total_equity": -1246602000, "shares_outstanding": 400628408, "goodwill_and_intangibles": 839447000 }, "cash_flow": { "operating_cash_flow": 818115000, "capital_expenditure": 341980000, "free_cash_flow": 1160095000, "dividends_paid": 78000, "share_repurchases": -166010000, "shares_issued": null, "net_debt_issued": -432717000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5163299000, "cost_of_revenue": 3266591000, "gross_profit": 1896708000, "ebit": 621137270, "ebitda": 1162675270, "pretax_income": 148285000, "tax_provision": 2829000, "net_income": 185045000, "net_income_to_common": 185045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023199000, "total_current_assets": 1269200000, "total_assets": 7597688000, "short_term_debt": 52325000, "long_term_debt": 6747918000, "total_debt": 7024941000, "total_liabilities": 8501317000, "total_equity": -1246602000, "shares_outstanding": 400628408, "goodwill_and_intangibles": 839447000 }, "cash_flow": { "operating_cash_flow": 818115000, "capital_expenditure": 341980000, "free_cash_flow": 1160095000, "dividends_paid": 78000, "share_repurchases": -166010000, "shares_issued": null, "net_debt_issued": -432717000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5163299000, "cost_of_revenue": 3266591000, "gross_profit": 1896708000, "ebit": 621137270, "ebitda": 1162675270, "pretax_income": 148285000, "tax_provision": 2829000, "net_income": 185045000, "net_income_to_common": 185045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023199000, "total_current_assets": 1269200000, "total_assets": 7597688000, "short_term_debt": 52325000, "long_term_debt": 6747918000, "total_debt": 7024941000, "total_liabilities": 8501317000, "total_equity": -1246602000, "shares_outstanding": 400628408, "goodwill_and_intangibles": 839447000 }, "cash_flow": { "operating_cash_flow": 818115000, "capital_expenditure": 341980000, "free_cash_flow": 1160095000, "dividends_paid": 78000, "share_repurchases": -166010000, "shares_issued": null, "net_debt_issued": -432717000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5163299000, "cost_of_revenue": 3266591000, "gross_profit": 1896708000, "ebit": 621137270, "ebitda": 1162675270, "pretax_income": 148285000, "tax_provision": 2829000, "net_income": 185045000, "net_income_to_common": 185045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023199000, "total_current_assets": 1269200000, "total_assets": 7597688000, "short_term_debt": 52325000, "long_term_debt": 6747918000, "total_debt": 7024941000, "total_liabilities": 8501317000, "total_equity": -1246602000, "shares_outstanding": 400628408, "goodwill_and_intangibles": 839447000 }, "cash_flow": { "operating_cash_flow": 818115000, "capital_expenditure": 341980000, "free_cash_flow": 1160095000, "dividends_paid": 78000, "share_repurchases": -166010000, "shares_issued": null, "net_debt_issued": -432717000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5163299000, "cost_of_revenue": 3266591000, "gross_profit": 1896708000, "ebit": 600426000, "ebitda": 1141964000, "pretax_income": 148285000, "tax_provision": 2829000, "net_income": 185045000, "net_income_to_common": 185045000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023199000, "total_current_assets": 1269200000, "total_assets": 7597688000, "short_term_debt": 52325000, "long_term_debt": 6747918000, "total_debt": 7024941000, "total_liabilities": 8501317000, "total_equity": -1246602000, "shares_outstanding": 400628408, "goodwill_and_intangibles": 839447000 }, "cash_flow": { "operating_cash_flow": 818115000, "capital_expenditure": 341980000, "free_cash_flow": 1160095000, "dividends_paid": 78000, "share_repurchases": -166010000, "shares_issued": null, "net_debt_issued": -432717000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4638213000, "cost_of_revenue": 2975123000, "gross_profit": 1663090000, "ebit": 480372000, "ebitda": 1021910000, "pretax_income": -6349000, "tax_provision": 21610000, "net_income": 43543000, "net_income_to_common": 43543000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1147193000, "total_current_assets": 1429167000, "total_assets": 7985343000, "short_term_debt": 74004000, "long_term_debt": 7135825000, "total_debt": 7456440000, "total_liabilities": 8925307000, "total_equity": -1326460000, "shares_outstanding": 433144000, "goodwill_and_intangibles": 937151000 }, "cash_flow": { "operating_cash_flow": 626656000, "capital_expenditure": 301181000, "free_cash_flow": 927837000, "dividends_paid": 344000, "share_repurchases": -113035000, "shares_issued": 0, "net_debt_issued": -328020000 } } ], "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": 1370789200, "cost_of_revenue": 997566652, "gross_profit": 373222548, "ebit": 192132186, "ebitda": 333616803, "pretax_income": 78232576, "tax_provision": 7141230, "net_income": 77061093, "net_income_to_common": 77061093, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 942395243, "total_current_assets": 1197431157, "total_assets": 7396366516, "short_term_debt": 397837345, "long_term_debt": 6324187000, "total_debt": 6938685314, "total_liabilities": 8290926276, "total_equity": -1219435840, "shares_outstanding": 393465202, "goodwill_and_intangibles": 283116784 }, "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": 1370789200, "cost_of_revenue": 997566652, "gross_profit": 373222548, "ebit": 192132186, "ebitda": 333616803, "pretax_income": 78232576, "tax_provision": 7141230, "net_income": 77061093, "net_income_to_common": 77061093, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 942395243, "total_current_assets": 1197431157, "total_assets": 7396366516, "short_term_debt": 397837345, "long_term_debt": 6324187000, "total_debt": 6938685314, "total_liabilities": 8290926276, "total_equity": -1219435840, "shares_outstanding": 393465202, "goodwill_and_intangibles": 283116784 }, "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": 1370789200, "cost_of_revenue": 997566652, "gross_profit": 373222548, "ebit": 192132186, "ebitda": 333616803, "pretax_income": 78232576, "tax_provision": 7141230, "net_income": 77061093, "net_income_to_common": 77061093, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 942395243, "total_current_assets": 1197431157, "total_assets": 7396366516, "short_term_debt": 397837345, "long_term_debt": 6324187000, "total_debt": 6938685314, "total_liabilities": 8290926276, "total_equity": -1219435840, "shares_outstanding": 393465202, "goodwill_and_intangibles": 283116784 }, "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": 1370789200, "cost_of_revenue": 997566652, "gross_profit": 373222548, "ebit": 192132186, "ebitda": 333616803, "pretax_income": 78232576, "tax_provision": 7141230, "net_income": 77061093, "net_income_to_common": 77061093, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 942395243, "total_current_assets": 1197431157, "total_assets": 7396366516, "short_term_debt": 397837345, "long_term_debt": 6324187000, "total_debt": 6938685314, "total_liabilities": 8290926276, "total_equity": -1219435840, "shares_outstanding": 393465202, "goodwill_and_intangibles": 283116784 }, "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": 1370789200, "cost_of_revenue": 997566652, "gross_profit": 373222548, "ebit": 192132186, "ebitda": 333616803, "pretax_income": 78232576, "tax_provision": 7141230, "net_income": 77061093, "net_income_to_common": 77061093, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 942395243, "total_current_assets": 1197431157, "total_assets": 7396366516, "short_term_debt": 397837345, "long_term_debt": 6324187000, "total_debt": 6938685314, "total_liabilities": 8290926276, "total_equity": -1219435840, "shares_outstanding": 393465202, "goodwill_and_intangibles": 283116784 }, "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": 1370789200, "cost_of_revenue": 997566652, "gross_profit": 373222548, "ebit": 192132186, "ebitda": 333616803, "pretax_income": 78232576, "tax_provision": 7141230, "net_income": 77061093, "net_income_to_common": 77061093, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 942395243, "total_current_assets": 1197431157, "total_assets": 7396366516, "short_term_debt": 397837345, "long_term_debt": 6324187000, "total_debt": 6938685314, "total_liabilities": 8290926276, "total_equity": -1219435840, "shares_outstanding": 393465202, "goodwill_and_intangibles": 283116784 }, "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": 1370789200, "cost_of_revenue": 997566652, "gross_profit": 373222548, "ebit": 182636958, "ebitda": 324121575, "pretax_income": 78232576, "tax_provision": 7141230, "net_income": 77061093, "net_income_to_common": 77061093, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 942395243, "total_current_assets": 1197431157, "total_assets": 7396366516, "short_term_debt": 397837345, "long_term_debt": 6324187000, "total_debt": 6938685314, "total_liabilities": 8290926276, "total_equity": -1219435840, "shares_outstanding": 393465202, "goodwill_and_intangibles": 283116784 }, "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": 1293273000, "cost_of_revenue": 818900000, "gross_profit": 474373000, "ebit": 148259169, "ebitda": 283643669, "pretax_income": 31768000, "tax_provision": -14526000, "net_income": 60635000, "net_income_to_common": 60635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023199000, "total_current_assets": 1269200000, "total_assets": 7597688000, "short_term_debt": 52325000, "long_term_debt": 6747918000, "total_debt": 7024941000, "total_liabilities": 8501317000, "total_equity": -1246602000, "shares_outstanding": 395069481, "goodwill_and_intangibles": 839447000 }, "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": 1293273000, "cost_of_revenue": 818900000, "gross_profit": 474373000, "ebit": 148259169, "ebitda": 283643669, "pretax_income": 31768000, "tax_provision": -14526000, "net_income": 60635000, "net_income_to_common": 60635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023199000, "total_current_assets": 1269200000, "total_assets": 7597688000, "short_term_debt": 52325000, "long_term_debt": 6747918000, "total_debt": 7024941000, "total_liabilities": 8501317000, "total_equity": -1246602000, "shares_outstanding": 395069481, "goodwill_and_intangibles": 839447000 }, "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": 1293273000, "cost_of_revenue": 818900000, "gross_profit": 474373000, "ebit": 148259169, "ebitda": 283643669, "pretax_income": 31768000, "tax_provision": -14526000, "net_income": 60635000, "net_income_to_common": 60635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023199000, "total_current_assets": 1269200000, "total_assets": 7597688000, "short_term_debt": 52325000, "long_term_debt": 6747918000, "total_debt": 7024941000, "total_liabilities": 8501317000, "total_equity": -1246602000, "shares_outstanding": 395069481, "goodwill_and_intangibles": 839447000 }, "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": 1293273000, "cost_of_revenue": 818900000, "gross_profit": 474373000, "ebit": 148259169, "ebitda": 283643669, "pretax_income": 31768000, "tax_provision": -14526000, "net_income": 60635000, "net_income_to_common": 60635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023199000, "total_current_assets": 1269200000, "total_assets": 7597688000, "short_term_debt": 52325000, "long_term_debt": 6747918000, "total_debt": 7024941000, "total_liabilities": 8501317000, "total_equity": -1246602000, "shares_outstanding": 395069481, "goodwill_and_intangibles": 839447000 }, "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": 1293273000, "cost_of_revenue": 818900000, "gross_profit": 474373000, "ebit": 148259169, "ebitda": 283643669, "pretax_income": 31768000, "tax_provision": -14526000, "net_income": 60635000, "net_income_to_common": 60635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1023199000, "total_current_assets": 1269200000, "total_assets": 7597688000, "short_term_debt": 52325000, "long_term_debt": 6747918000, "total_debt": 7024941000, "total_liabilities": 8501317000, "total_equity": -1246602000, "shares_outstanding": 395069481, "goodwill_and_intangibles": 839447000 }, "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": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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 } }