{ "ticker": { "uuid": "d29ec5c0-3181-42e6-8edb-2371221d32cf", "symbol": "GRAB", "name": "Grab Holdings Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/d29ec5c0-3181-42e6-8edb-2371221d32cf/", "api_url": "https://sharemaestro.com/factors/api/tickers/d29ec5c0-3181-42e6-8edb-2371221d32cf/" }, "latest_snapshot": { "ticker": { "uuid": "d29ec5c0-3181-42e6-8edb-2371221d32cf", "symbol": "GRAB", "name": "Grab Holdings Ltd", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/d29ec5c0-3181-42e6-8edb-2371221d32cf/", "api_url": "https://sharemaestro.com/factors/api/tickers/d29ec5c0-3181-42e6-8edb-2371221d32cf/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0, "value": 0.08, "quality": 0.14, "momentum": 0.08, "coverage": 1, "confidence": 0.969, "delta": 1 }, "headline_factors": { "price": 3.57, "market_cap": 14601300000, "pe_ratio": 38.5259, "earnings_yield": 0.0343, "ebitda_to_ev": 0.0483, "shareholder_yield": 0.0447, "roe": 0.0582, "piotroski_f_score": 4, "momentum_12_1": -0.3315, "volatility_252d": 0.4329 }, "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": 38.5259, "ev_ebitda": 20.6965, "earnings_yield": 0.0343, "fcf_yield": 0.0082, "shareholder_yield": 0.0447 }, "quality": { "roe": 0.0582, "roic": 0.0711, "gross_margin": 0.4354, "fcf_margin": 0.0315, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.218, "eps_growth_1y": null, "fcf_growth_1y": -0.892 }, "momentum": { "price_return_12m": -0.3315, "momentum_12_1": -0.3315, "relative_strength": -0.5276 }, "scores": { "value_percentile": 0.08, "quality_percentile": 0.14, "momentum_percentile": 0.08, "growth_composite": 22, "yield_composite": 70, "overall_composite": 100, "os_score": 0, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.34, "os": 0.01, "value": 0.08, "quality": 0.16, "momentum": 0.08, "confidence": 1, "coverage": 1, "pe_ratio": 36.0438, "earnings_yield": 0.0368, "shareholder_yield": 0.0477, "roe": 0.0582, "momentum_12_1": -0.2805 }, { "week_end_date": "2026-06-14", "price": 3.3, "os": 0.01, "value": 0.09, "quality": 0.13, "momentum": 0.07, "confidence": 1, "coverage": 1, "pe_ratio": 35.6121, "earnings_yield": 0.0373, "shareholder_yield": 0.0483, "roe": 0.0582, "momentum_12_1": -0.2232 }, { "week_end_date": "2026-06-21", "price": 3.57, "os": 0.01, "value": 0.08, "quality": 0.16, "momentum": 0.13, "confidence": 1, "coverage": 1, "pe_ratio": 38.5259, "earnings_yield": 0.0343, "shareholder_yield": 0.0447, "roe": 0.0582, "momentum_12_1": -0.2183 }, { "week_end_date": "2026-06-28", "price": 3.55, "os": 0, "value": 0.08, "quality": 0.14, "momentum": 0.06, "confidence": 1, "coverage": 1, "pe_ratio": 38.31, "earnings_yield": 0.0345, "shareholder_yield": 0.0449, "roe": 0.0582, "momentum_12_1": -0.2805 }, { "week_end_date": "2026-07-05", "price": 3.9, "os": 0, "value": 0.06, "quality": 0.15, "momentum": 0.12, "confidence": 0.991, "coverage": 1, "pe_ratio": 42.0871, "earnings_yield": 0.0312, "shareholder_yield": 0.0409, "roe": 0.0582, "momentum_12_1": -0.3142 }, { "week_end_date": "2026-07-12", "price": 3.93, "os": 0.01, "value": 0.06, "quality": 0.15, "momentum": 0.19, "confidence": 0.98, "coverage": 1, "pe_ratio": 42.4108, "earnings_yield": 0.0309, "shareholder_yield": 0.0406, "roe": 0.0582, "momentum_12_1": -0.34 }, { "week_end_date": "2026-07-19", "price": 3.57, "os": 0, "value": 0.08, "quality": 0.14, "momentum": 0.08, "confidence": 0.969, "coverage": 1, "pe_ratio": 38.5259, "earnings_yield": 0.0343, "shareholder_yield": 0.0447, "roe": 0.0582, "momentum_12_1": -0.3315 } ], "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": 3370000000, "cost_of_revenue": 1914000000, "gross_profit": 1456000000, "ebit": 340000000, "ebitda": 517000000, "pretax_income": 269000000, "tax_provision": 69000000, "net_income": 268000000, "net_income_to_common": 268000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3433000000, "total_current_assets": 8080000000, "total_assets": 11983000000, "short_term_debt": 1680000000, "long_term_debt": 188000000, "total_debt": 2053000000, "total_liabilities": 5226000000, "total_equity": 6728000000, "shares_outstanding": 4206085000, "goodwill_and_intangibles": 1057000000 }, "cash_flow": { "operating_cash_flow": 231000000, "capital_expenditure": 97000000, "free_cash_flow": 328000000, "dividends_paid": 0, "share_repurchases": -274000000, "shares_issued": null, "net_debt_issued": 1381000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3370000000, "cost_of_revenue": 1914000000, "gross_profit": 1456000000, "ebit": 340000000, "ebitda": 517000000, "pretax_income": 269000000, "tax_provision": 69000000, "net_income": 268000000, "net_income_to_common": 268000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3433000000, "total_current_assets": 8080000000, "total_assets": 11983000000, "short_term_debt": 1680000000, "long_term_debt": 188000000, "total_debt": 2053000000, "total_liabilities": 5226000000, "total_equity": 6728000000, "shares_outstanding": 4206085000, "goodwill_and_intangibles": 1057000000 }, "cash_flow": { "operating_cash_flow": 231000000, "capital_expenditure": 97000000, "free_cash_flow": 328000000, "dividends_paid": 0, "share_repurchases": -274000000, "shares_issued": null, "net_debt_issued": 1381000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3370000000, "cost_of_revenue": 1914000000, "gross_profit": 1456000000, "ebit": 340000000, "ebitda": 517000000, "pretax_income": 269000000, "tax_provision": 69000000, "net_income": 268000000, "net_income_to_common": 268000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3433000000, "total_current_assets": 8080000000, "total_assets": 11983000000, "short_term_debt": 1680000000, "long_term_debt": 188000000, "total_debt": 2053000000, "total_liabilities": 5226000000, "total_equity": 6728000000, "shares_outstanding": 4206085000, "goodwill_and_intangibles": 1057000000 }, "cash_flow": { "operating_cash_flow": 231000000, "capital_expenditure": 97000000, "free_cash_flow": 328000000, "dividends_paid": 0, "share_repurchases": -274000000, "shares_issued": null, "net_debt_issued": 1381000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3370000000, "cost_of_revenue": 1914000000, "gross_profit": 1456000000, "ebit": 340000000, "ebitda": 517000000, "pretax_income": 269000000, "tax_provision": 69000000, "net_income": 268000000, "net_income_to_common": 268000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3433000000, "total_current_assets": 8080000000, "total_assets": 11983000000, "short_term_debt": 1680000000, "long_term_debt": 188000000, "total_debt": 2053000000, "total_liabilities": 5226000000, "total_equity": 6728000000, "shares_outstanding": 4206085000, "goodwill_and_intangibles": 1057000000 }, "cash_flow": { "operating_cash_flow": 231000000, "capital_expenditure": 97000000, "free_cash_flow": 328000000, "dividends_paid": 0, "share_repurchases": -274000000, "shares_issued": null, "net_debt_issued": 1381000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3370000000, "cost_of_revenue": 1914000000, "gross_profit": 1456000000, "ebit": 340000000, "ebitda": 517000000, "pretax_income": 269000000, "tax_provision": 69000000, "net_income": 268000000, "net_income_to_common": 268000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3433000000, "total_current_assets": 8080000000, "total_assets": 11983000000, "short_term_debt": 1680000000, "long_term_debt": 188000000, "total_debt": 2053000000, "total_liabilities": 5226000000, "total_equity": 6728000000, "shares_outstanding": 4206085000, "goodwill_and_intangibles": 1057000000 }, "cash_flow": { "operating_cash_flow": 231000000, "capital_expenditure": 97000000, "free_cash_flow": 328000000, "dividends_paid": 0, "share_repurchases": -274000000, "shares_issued": null, "net_debt_issued": 1381000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3370000000, "cost_of_revenue": 1914000000, "gross_profit": 1456000000, "ebit": 340000000, "ebitda": 517000000, "pretax_income": 269000000, "tax_provision": 69000000, "net_income": 268000000, "net_income_to_common": 268000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3433000000, "total_current_assets": 8080000000, "total_assets": 11983000000, "short_term_debt": 1680000000, "long_term_debt": 188000000, "total_debt": 2053000000, "total_liabilities": 5226000000, "total_equity": 6728000000, "shares_outstanding": 4206085000, "goodwill_and_intangibles": 1959000000 }, "cash_flow": { "operating_cash_flow": 231000000, "capital_expenditure": 97000000, "free_cash_flow": 328000000, "dividends_paid": 0, "share_repurchases": -274000000, "shares_issued": null, "net_debt_issued": 1381000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2797000000, "cost_of_revenue": 1623000000, "gross_profit": 1174000000, "ebit": -54000000, "ebitda": 93000000, "pretax_income": -95000000, "tax_provision": 63000000, "net_income": -105000000, "net_income_to_common": -105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2964000000, "total_current_assets": 6566000000, "total_assets": 9295000000, "short_term_debt": 123000000, "long_term_debt": 116000000, "total_debt": 364000000, "total_liabilities": 2944000000, "total_equity": 6399000000, "shares_outstanding": 3995237000, "goodwill_and_intangibles": 975000000 }, "cash_flow": { "operating_cash_flow": 852000000, "capital_expenditure": 77000000, "free_cash_flow": 929000000, "dividends_paid": 0, "share_repurchases": -226000000, "shares_issued": null, "net_debt_issued": -561000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2797000000, "cost_of_revenue": 1623000000, "gross_profit": 1174000000, "ebit": -54000000, "ebitda": 93000000, "pretax_income": -95000000, "tax_provision": 63000000, "net_income": -105000000, "net_income_to_common": -105000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2964000000, "total_current_assets": 6566000000, "total_assets": 9295000000, "short_term_debt": 123000000, "long_term_debt": 116000000, "total_debt": 364000000, "total_liabilities": 2944000000, "total_equity": 6399000000, "shares_outstanding": 3995237000, "goodwill_and_intangibles": 975000000 }, "cash_flow": { "operating_cash_flow": 852000000, "capital_expenditure": 77000000, "free_cash_flow": 929000000, "dividends_paid": 0, "share_repurchases": -226000000, "shares_issued": null, "net_debt_issued": -561000000 } } ], "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": 955000000, "cost_of_revenue": 541000000, "gross_profit": 414000000, "ebit": 155000000, "ebitda": 209000000, "pretax_income": 124000000, "tax_provision": 4000000, "net_income": 136000000, "net_income_to_common": 136000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2948000000, "total_current_assets": 7617000000, "total_assets": 11700000000, "short_term_debt": 1564000000, "long_term_debt": 384000000, "total_debt": 1948000000, "total_liabilities": 5166000000, "total_equity": 6517000000, "shares_outstanding": 4441368000, "goodwill_and_intangibles": 1051000000 }, "cash_flow": { "operating_cash_flow": -19000000, "capital_expenditure": 10000000, "free_cash_flow": -9000000, "dividends_paid": 0, "share_repurchases": -400000000, "shares_issued": 5000000, "net_debt_issued": -20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 955000000, "cost_of_revenue": 541000000, "gross_profit": 414000000, "ebit": 155000000, "ebitda": 209000000, "pretax_income": 124000000, "tax_provision": 4000000, "net_income": 136000000, "net_income_to_common": 136000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2948000000, "total_current_assets": 7617000000, "total_assets": 11700000000, "short_term_debt": 1564000000, "long_term_debt": 384000000, "total_debt": 1948000000, "total_liabilities": 5166000000, "total_equity": 6517000000, "shares_outstanding": 4441368000, "goodwill_and_intangibles": 1051000000 }, "cash_flow": { "operating_cash_flow": -19000000, "capital_expenditure": 10000000, "free_cash_flow": -9000000, "dividends_paid": 0, "share_repurchases": -400000000, "shares_issued": 5000000, "net_debt_issued": -20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 955000000, "cost_of_revenue": 541000000, "gross_profit": 414000000, "ebit": 155000000, "ebitda": 209000000, "pretax_income": 124000000, "tax_provision": 4000000, "net_income": 136000000, "net_income_to_common": 136000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2948000000, "total_current_assets": 7617000000, "total_assets": 11700000000, "short_term_debt": 1564000000, "long_term_debt": 384000000, "total_debt": 1948000000, "total_liabilities": 5166000000, "total_equity": 6517000000, "shares_outstanding": 4441368000, "goodwill_and_intangibles": 1051000000 }, "cash_flow": { "operating_cash_flow": -19000000, "capital_expenditure": 10000000, "free_cash_flow": -9000000, "dividends_paid": 0, "share_repurchases": -400000000, "shares_issued": 5000000, "net_debt_issued": -20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 955000000, "cost_of_revenue": 541000000, "gross_profit": 414000000, "ebit": 155000000, "ebitda": 209000000, "pretax_income": 124000000, "tax_provision": 4000000, "net_income": 136000000, "net_income_to_common": 136000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2948000000, "total_current_assets": 7617000000, "total_assets": 11700000000, "short_term_debt": 1564000000, "long_term_debt": 384000000, "total_debt": 1948000000, "total_liabilities": 5166000000, "total_equity": 6517000000, "shares_outstanding": 4441368000, "goodwill_and_intangibles": 1051000000 }, "cash_flow": { "operating_cash_flow": -19000000, "capital_expenditure": 10000000, "free_cash_flow": -9000000, "dividends_paid": 0, "share_repurchases": -400000000, "shares_issued": 5000000, "net_debt_issued": -20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 955000000, "cost_of_revenue": 541000000, "gross_profit": 414000000, "ebit": 155000000, "ebitda": 209000000, "pretax_income": 124000000, "tax_provision": 4000000, "net_income": 136000000, "net_income_to_common": 136000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2948000000, "total_current_assets": 7617000000, "total_assets": 11700000000, "short_term_debt": 1564000000, "long_term_debt": 384000000, "total_debt": 1948000000, "total_liabilities": 5166000000, "total_equity": 6517000000, "shares_outstanding": 4441368000, "goodwill_and_intangibles": 1051000000 }, "cash_flow": { "operating_cash_flow": -19000000, "capital_expenditure": 10000000, "free_cash_flow": -9000000, "dividends_paid": 0, "share_repurchases": -400000000, "shares_issued": 5000000, "net_debt_issued": -20000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 955000000, "cost_of_revenue": 541000000, "gross_profit": 414000000, "ebit": 155000000, "ebitda": 209000000, "pretax_income": 124000000, "tax_provision": 4000000, "net_income": 136000000, "net_income_to_common": 136000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2948000000, "total_current_assets": 7617000000, "total_assets": 11700000000, "short_term_debt": 1564000000, "long_term_debt": 384000000, "total_debt": 1948000000, "total_liabilities": 5166000000, "total_equity": 6517000000, "shares_outstanding": 4441368000, "goodwill_and_intangibles": 1051000000 }, "cash_flow": { "operating_cash_flow": -19000000, "capital_expenditure": 10000000, "free_cash_flow": -9000000, "dividends_paid": 0, "share_repurchases": -400000000, "shares_issued": 5000000, "net_debt_issued": -20000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 906000000, "cost_of_revenue": 509000000, "gross_profit": 397000000, "ebit": 192000000, "ebitda": 241000000, "pretax_income": 164000000, "tax_provision": 11000000, "net_income": 171000000, "net_income_to_common": 171000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3433000000, "total_current_assets": 8080000000, "total_assets": 11983000000, "short_term_debt": 1680000000, "long_term_debt": 188000000, "total_debt": 2053000000, "total_liabilities": 5226000000, "total_equity": 6728000000, "shares_outstanding": 4428567000, "goodwill_and_intangibles": 1057000000 }, "cash_flow": { "operating_cash_flow": 94000000, "capital_expenditure": 45000000, "free_cash_flow": 139000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 3000000, "net_debt_issued": -50000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 906000000, "cost_of_revenue": 509000000, "gross_profit": 397000000, "ebit": 192000000, "ebitda": 241000000, "pretax_income": 164000000, "tax_provision": 11000000, "net_income": 171000000, "net_income_to_common": 171000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3433000000, "total_current_assets": 8080000000, "total_assets": 11983000000, "short_term_debt": 1680000000, "long_term_debt": 188000000, "total_debt": 2053000000, "total_liabilities": 5226000000, "total_equity": 6728000000, "shares_outstanding": 4428567000, "goodwill_and_intangibles": 1057000000 }, "cash_flow": { "operating_cash_flow": 94000000, "capital_expenditure": 45000000, "free_cash_flow": 139000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 3000000, "net_debt_issued": -50000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 906000000, "cost_of_revenue": 509000000, "gross_profit": 397000000, "ebit": 192000000, "ebitda": 241000000, "pretax_income": 164000000, "tax_provision": 11000000, "net_income": 171000000, "net_income_to_common": 171000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3433000000, "total_current_assets": 8080000000, "total_assets": 11983000000, "short_term_debt": 1680000000, "long_term_debt": 188000000, "total_debt": 2053000000, "total_liabilities": 5226000000, "total_equity": 6728000000, "shares_outstanding": 4428567000, "goodwill_and_intangibles": 1057000000 }, "cash_flow": { "operating_cash_flow": 94000000, "capital_expenditure": 45000000, "free_cash_flow": 139000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 3000000, "net_debt_issued": -50000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 906000000, "cost_of_revenue": 509000000, "gross_profit": 397000000, "ebit": 192000000, "ebitda": 241000000, "pretax_income": 164000000, "tax_provision": 11000000, "net_income": 171000000, "net_income_to_common": 171000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3433000000, "total_current_assets": 8080000000, "total_assets": 11983000000, "short_term_debt": 1680000000, "long_term_debt": 188000000, "total_debt": 2053000000, "total_liabilities": 5226000000, "total_equity": 6728000000, "shares_outstanding": 4428567000, "goodwill_and_intangibles": 1057000000 }, "cash_flow": { "operating_cash_flow": 94000000, "capital_expenditure": 45000000, "free_cash_flow": 139000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 3000000, "net_debt_issued": -50000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 906000000, "cost_of_revenue": 509000000, "gross_profit": 397000000, "ebit": 192000000, "ebitda": 241000000, "pretax_income": 164000000, "tax_provision": 11000000, "net_income": 171000000, "net_income_to_common": 171000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3433000000, "total_current_assets": 8080000000, "total_assets": 11983000000, "short_term_debt": 1680000000, "long_term_debt": 188000000, "total_debt": 2053000000, "total_liabilities": 5226000000, "total_equity": 6728000000, "shares_outstanding": 4428567000, "goodwill_and_intangibles": 1057000000 }, "cash_flow": { "operating_cash_flow": 94000000, "capital_expenditure": 45000000, "free_cash_flow": 139000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 3000000, "net_debt_issued": -50000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 906000000, "cost_of_revenue": 509000000, "gross_profit": 397000000, "ebit": 192000000, "ebitda": 241000000, "pretax_income": 164000000, "tax_provision": 11000000, "net_income": 171000000, "net_income_to_common": 171000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3433000000, "total_current_assets": 8080000000, "total_assets": 11983000000, "short_term_debt": 1680000000, "long_term_debt": 188000000, "total_debt": 2053000000, "total_liabilities": 5226000000, "total_equity": 6728000000, "shares_outstanding": 4428567000, "goodwill_and_intangibles": 1959000000 }, "cash_flow": { "operating_cash_flow": 94000000, "capital_expenditure": 45000000, "free_cash_flow": 139000000, "dividends_paid": 0, "share_repurchases": 0, "shares_issued": 3000000, "net_debt_issued": -50000000 } } ] }, "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 } }