{ "ticker": { "uuid": "d47d5d05-4e9c-4977-ad61-127f76d664ff", "symbol": "DOW", "name": "Dow Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/d47d5d05-4e9c-4977-ad61-127f76d664ff/", "api_url": "https://sharemaestro.com/factors/api/tickers/d47d5d05-4e9c-4977-ad61-127f76d664ff/" }, "latest_snapshot": { "ticker": { "uuid": "d47d5d05-4e9c-4977-ad61-127f76d664ff", "symbol": "DOW", "name": "Dow Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/d47d5d05-4e9c-4977-ad61-127f76d664ff/", "api_url": "https://sharemaestro.com/factors/api/tickers/d47d5d05-4e9c-4977-ad61-127f76d664ff/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.66, "value": 0.72, "quality": 0.11, "momentum": 0.71, "coverage": 0.939, "confidence": 0.939, "delta": -5 }, "headline_factors": { "price": 29.84, "market_cap": 21554646816.24, "pe_ratio": null, "earnings_yield": 0.0048, "ebitda_to_ev": 0.0575, "shareholder_yield": 0.043, "roe": -0.0493, "piotroski_f_score": 3, "momentum_12_1": 0.1971, "volatility_252d": 0.4588 }, "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": 17.3876, "earnings_yield": 0.0048, "fcf_yield": 0.22, "shareholder_yield": 0.043 }, "quality": { "roe": -0.0493, "roic": 0.0035, "gross_margin": 0.0979, "fcf_margin": 0.2128, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": -0.012, "eps_growth_1y": null, "fcf_growth_1y": 1.0884 }, "momentum": { "price_return_12m": 0.2301, "momentum_12_1": 0.1971, "relative_strength": 0.0618 }, "scores": { "value_percentile": 0.72, "quality_percentile": 0.11, "momentum_percentile": 0.71, "growth_composite": 77, "yield_composite": 18, "overall_composite": 34, "os_score": 0.66, "factor_coverage": 0.939, "signal_confidence": 0.939 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 33.97, "os": 0.62, "value": 0.68, "quality": 0.08, "momentum": 0.74, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0377, "roe": -0.1811, "momentum_12_1": 0.3441 }, { "week_end_date": "2026-06-14", "price": 33.85, "os": 0.65, "value": 0.7, "quality": 0.08, "momentum": 0.77, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0379, "roe": -0.1811, "momentum_12_1": 0.3489 }, { "week_end_date": "2026-06-21", "price": 31.73, "os": 0.64, "value": 0.71, "quality": 0.08, "momentum": 0.7, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0404, "roe": -0.1811, "momentum_12_1": 0.3501 }, { "week_end_date": "2026-06-28", "price": 29.04, "os": 0.67, "value": 0.73, "quality": 0.09, "momentum": 0.73, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0441, "roe": -0.1811, "momentum_12_1": 0.3145 }, { "week_end_date": "2026-07-05", "price": 27.71, "os": 0.48, "value": 0.74, "quality": 0.08, "momentum": 0.34, "confidence": 0.931, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0463, "roe": -0.1811, "momentum_12_1": 0.2552 }, { "week_end_date": "2026-07-12", "price": 29.03, "os": 0.43, "value": 0.73, "quality": 0.08, "momentum": 0.27, "confidence": 0.92, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0442, "roe": -0.1811, "momentum_12_1": 0.2046 }, { "week_end_date": "2026-07-19", "price": 29.92, "os": 0.61, "value": 0.73, "quality": 0.07, "momentum": 0.63, "confidence": 0.91, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0428, "roe": -0.1811, "momentum_12_1": 0.1774 }, { "week_end_date": "2026-07-26", "price": 29.84, "os": 0.66, "value": 0.72, "quality": 0.11, "momentum": 0.71, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": 0.0048, "shareholder_yield": 0.043, "roe": -0.0493, "momentum_12_1": 0.1971 } ], "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": 39968000000, "cost_of_revenue": 37573000000, "gross_profit": 2395000000, "ebit": -1646000000, "ebitda": 1188000000, "pretax_income": -2511000000, "tax_provision": -67000000, "net_income": -2623000000, "net_income_to_common": -2623000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3816000000, "total_current_assets": 18062000000, "total_assets": 58538000000, "short_term_debt": 652000000, "long_term_debt": 16859000000, "total_debt": 19598000000, "total_liabilities": 41016000000, "total_equity": 16008000000, "shares_outstanding": 711600000, "goodwill_and_intangibles": 9464000000 }, "cash_flow": { "operating_cash_flow": 1032000000, "capital_expenditure": 2479000000, "free_cash_flow": 3511000000, "dividends_paid": 1490000000, "share_repurchases": 0, "shares_issued": 85000000, "net_debt_issued": 1313000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 39968000000, "cost_of_revenue": 37573000000, "gross_profit": 2395000000, "ebit": -1646000000, "ebitda": 1188000000, "pretax_income": -2511000000, "tax_provision": -67000000, "net_income": -2623000000, "net_income_to_common": -2623000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3816000000, "total_current_assets": 18062000000, "total_assets": 58538000000, "short_term_debt": 652000000, "long_term_debt": 16859000000, "total_debt": 19598000000, "total_liabilities": 41016000000, "total_equity": 16008000000, "shares_outstanding": 711600000, "goodwill_and_intangibles": 9464000000 }, "cash_flow": { "operating_cash_flow": 1032000000, "capital_expenditure": 2479000000, "free_cash_flow": 3511000000, "dividends_paid": 1490000000, "share_repurchases": 0, "shares_issued": 85000000, "net_debt_issued": 1313000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 39968000000, "cost_of_revenue": 37573000000, "gross_profit": 2395000000, "ebit": -1646000000, "ebitda": 1188000000, "pretax_income": -2511000000, "tax_provision": -67000000, "net_income": -2623000000, "net_income_to_common": -2623000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3816000000, "total_current_assets": 18062000000, "total_assets": 58538000000, "short_term_debt": 652000000, "long_term_debt": 16859000000, "total_debt": 19598000000, "total_liabilities": 41016000000, "total_equity": 16008000000, "shares_outstanding": 711600000, "goodwill_and_intangibles": 9464000000 }, "cash_flow": { "operating_cash_flow": 1032000000, "capital_expenditure": 2479000000, "free_cash_flow": 3511000000, "dividends_paid": 1490000000, "share_repurchases": 0, "shares_issued": 85000000, "net_debt_issued": 1313000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 39968000000, "cost_of_revenue": 37573000000, "gross_profit": 2395000000, "ebit": -1646000000, "ebitda": 1188000000, "pretax_income": -2511000000, "tax_provision": -67000000, "net_income": -2623000000, "net_income_to_common": -2623000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3816000000, "total_current_assets": 18062000000, "total_assets": 58538000000, "short_term_debt": 652000000, "long_term_debt": 16859000000, "total_debt": 19598000000, "total_liabilities": 41016000000, "total_equity": 16008000000, "shares_outstanding": 711600000, "goodwill_and_intangibles": 9464000000 }, "cash_flow": { "operating_cash_flow": 1032000000, "capital_expenditure": 2479000000, "free_cash_flow": 3511000000, "dividends_paid": 1490000000, "share_repurchases": 0, "shares_issued": 85000000, "net_debt_issued": 1313000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 39968000000, "cost_of_revenue": 37573000000, "gross_profit": 2395000000, "ebit": -1646000000, "ebitda": 1188000000, "pretax_income": -2511000000, "tax_provision": -67000000, "net_income": -2623000000, "net_income_to_common": -2623000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3816000000, "total_current_assets": 18062000000, "total_assets": 58538000000, "short_term_debt": 652000000, "long_term_debt": 16859000000, "total_debt": 19598000000, "total_liabilities": 41016000000, "total_equity": 16008000000, "shares_outstanding": 711600000, "goodwill_and_intangibles": 9464000000 }, "cash_flow": { "operating_cash_flow": 1032000000, "capital_expenditure": 2479000000, "free_cash_flow": 3511000000, "dividends_paid": 1490000000, "share_repurchases": 0, "shares_issued": 85000000, "net_debt_issued": 1313000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 39968000000, "cost_of_revenue": 37573000000, "gross_profit": 2395000000, "ebit": -1646000000, "ebitda": 1188000000, "pretax_income": -2511000000, "tax_provision": -67000000, "net_income": -2623000000, "net_income_to_common": -2623000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3816000000, "total_current_assets": 18062000000, "total_assets": 58538000000, "short_term_debt": 652000000, "long_term_debt": 16859000000, "total_debt": 19598000000, "total_liabilities": 41016000000, "total_equity": 16008000000, "shares_outstanding": 711600000, "goodwill_and_intangibles": 9464000000 }, "cash_flow": { "operating_cash_flow": 1032000000, "capital_expenditure": 2479000000, "free_cash_flow": 3511000000, "dividends_paid": 1490000000, "share_repurchases": 0, "shares_issued": 85000000, "net_debt_issued": 1313000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 39968000000, "cost_of_revenue": 37573000000, "gross_profit": 2395000000, "ebit": -1646000000, "ebitda": 1188000000, "pretax_income": -2511000000, "tax_provision": -67000000, "net_income": -2623000000, "net_income_to_common": -2623000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3816000000, "total_current_assets": 18062000000, "total_assets": 58538000000, "short_term_debt": 652000000, "long_term_debt": 16859000000, "total_debt": 19598000000, "total_liabilities": 41016000000, "total_equity": 16008000000, "shares_outstanding": 711600000, "goodwill_and_intangibles": 9464000000 }, "cash_flow": { "operating_cash_flow": 1032000000, "capital_expenditure": 2479000000, "free_cash_flow": 3511000000, "dividends_paid": 1490000000, "share_repurchases": 0, "shares_issued": 85000000, "net_debt_issued": 1313000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 42964000000, "cost_of_revenue": 38509000000, "gross_profit": 4455000000, "ebit": 2358000000, "ebitda": 5252000000, "pretax_income": 1600000000, "tax_provision": 399000000, "net_income": 1116000000, "net_income_to_common": 1116000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2189000000, "total_current_assets": 16590000000, "total_assets": 57312000000, "short_term_debt": 950000000, "long_term_debt": 14771000000, "total_debt": 17645000000, "total_liabilities": 39461000000, "total_equity": 17355000000, "shares_outstanding": 705100000, "goodwill_and_intangibles": 10286000000 }, "cash_flow": { "operating_cash_flow": 2914000000, "capital_expenditure": 3065000000, "free_cash_flow": 5979000000, "dividends_paid": 1966000000, "share_repurchases": -494000000, "shares_issued": 166000000, "net_debt_issued": 1265000000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12092000000, "cost_of_revenue": 9925000000, "gross_profit": 2167000000, "ebit": 1081000000, "ebitda": 1745000000, "pretax_income": 871000000, "tax_provision": 69000000, "net_income": 721000000, "net_income_to_common": 721000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3973000000, "total_current_assets": 20871000000, "total_assets": 61585000000, "short_term_debt": 1526000000, "long_term_debt": null, "total_debt": 20861000000, "total_liabilities": 35562000000, "total_equity": 24424000000, "shares_outstanding": 709500000, "goodwill_and_intangibles": 9305000000 }, "cash_flow": { "operating_cash_flow": 1331000000, "capital_expenditure": 632000000, "free_cash_flow": 1963000000, "dividends_paid": 253000000, "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": 9794000000, "cost_of_revenue": 9154000000, "gross_profit": 640000000, "ebit": 149000000, "ebitda": 195000000, "pretax_income": -390000000, "tax_provision": 55000000, "net_income": -445000000, "net_income_to_common": -445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4110000000, "total_current_assets": 19469000000, "total_assets": 59780000000, "short_term_debt": 1229000000, "long_term_debt": 17254000000, "total_debt": 19629000000, "total_liabilities": 43017000000, "total_equity": 15249000000, "shares_outstanding": 721200000, "goodwill_and_intangibles": 9373000000 }, "cash_flow": { "operating_cash_flow": 1124000000, "capital_expenditure": 503000000, "free_cash_flow": 1627000000, "dividends_paid": 252000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9794000000, "cost_of_revenue": 9154000000, "gross_profit": 640000000, "ebit": 149000000, "ebitda": 195000000, "pretax_income": -390000000, "tax_provision": 55000000, "net_income": -445000000, "net_income_to_common": -445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4110000000, "total_current_assets": 19469000000, "total_assets": 59780000000, "short_term_debt": 1229000000, "long_term_debt": 17254000000, "total_debt": 19629000000, "total_liabilities": 43017000000, "total_equity": 15249000000, "shares_outstanding": 721200000, "goodwill_and_intangibles": 9373000000 }, "cash_flow": { "operating_cash_flow": 1124000000, "capital_expenditure": 503000000, "free_cash_flow": 1627000000, "dividends_paid": 252000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9794000000, "cost_of_revenue": 9154000000, "gross_profit": 640000000, "ebit": 149000000, "ebitda": 195000000, "pretax_income": -390000000, "tax_provision": 55000000, "net_income": -445000000, "net_income_to_common": -445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4110000000, "total_current_assets": 19469000000, "total_assets": 59780000000, "short_term_debt": 1229000000, "long_term_debt": 17254000000, "total_debt": 19629000000, "total_liabilities": 43017000000, "total_equity": 15249000000, "shares_outstanding": 721200000, "goodwill_and_intangibles": 9373000000 }, "cash_flow": { "operating_cash_flow": 1124000000, "capital_expenditure": 503000000, "free_cash_flow": 1627000000, "dividends_paid": 252000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9794000000, "cost_of_revenue": 9154000000, "gross_profit": 640000000, "ebit": 149000000, "ebitda": 195000000, "pretax_income": -390000000, "tax_provision": 55000000, "net_income": -445000000, "net_income_to_common": -445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4110000000, "total_current_assets": 19469000000, "total_assets": 59780000000, "short_term_debt": 1229000000, "long_term_debt": 17254000000, "total_debt": 19629000000, "total_liabilities": 43017000000, "total_equity": 15249000000, "shares_outstanding": 721200000, "goodwill_and_intangibles": 9373000000 }, "cash_flow": { "operating_cash_flow": 1124000000, "capital_expenditure": 503000000, "free_cash_flow": 1627000000, "dividends_paid": 252000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9794000000, "cost_of_revenue": 9154000000, "gross_profit": 640000000, "ebit": 149000000, "ebitda": 195000000, "pretax_income": -390000000, "tax_provision": 55000000, "net_income": -445000000, "net_income_to_common": -445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4110000000, "total_current_assets": 19469000000, "total_assets": 59780000000, "short_term_debt": 1229000000, "long_term_debt": 17254000000, "total_debt": 19629000000, "total_liabilities": 43017000000, "total_equity": 15249000000, "shares_outstanding": 721200000, "goodwill_and_intangibles": 9373000000 }, "cash_flow": { "operating_cash_flow": 1124000000, "capital_expenditure": 503000000, "free_cash_flow": 1627000000, "dividends_paid": 252000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9794000000, "cost_of_revenue": 9154000000, "gross_profit": 640000000, "ebit": 149000000, "ebitda": 195000000, "pretax_income": -390000000, "tax_provision": 55000000, "net_income": -445000000, "net_income_to_common": -445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4110000000, "total_current_assets": 19469000000, "total_assets": 59780000000, "short_term_debt": 1229000000, "long_term_debt": 17254000000, "total_debt": 19629000000, "total_liabilities": 43017000000, "total_equity": 15249000000, "shares_outstanding": 721200000, "goodwill_and_intangibles": 9373000000 }, "cash_flow": { "operating_cash_flow": 1124000000, "capital_expenditure": 503000000, "free_cash_flow": 1627000000, "dividends_paid": 252000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9794000000, "cost_of_revenue": 9154000000, "gross_profit": 640000000, "ebit": 149000000, "ebitda": 195000000, "pretax_income": -390000000, "tax_provision": 55000000, "net_income": -445000000, "net_income_to_common": -445000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4110000000, "total_current_assets": 19469000000, "total_assets": 59780000000, "short_term_debt": 1229000000, "long_term_debt": 17254000000, "total_debt": 19629000000, "total_liabilities": 43017000000, "total_equity": 15249000000, "shares_outstanding": 721200000, "goodwill_and_intangibles": 9373000000 }, "cash_flow": { "operating_cash_flow": 1124000000, "capital_expenditure": 503000000, "free_cash_flow": 1627000000, "dividends_paid": 252000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": 6000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9460000000, "cost_of_revenue": 8912000000, "gross_profit": 548000000, "ebit": -1329000000, "ebitda": -621000000, "pretax_income": -1548000000, "tax_provision": -71000000, "net_income": -1543000000, "net_income_to_common": -1543000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3816000000, "total_current_assets": 18062000000, "total_assets": 58538000000, "short_term_debt": 652000000, "long_term_debt": 17849000000, "total_debt": 19598000000, "total_liabilities": 41016000000, "total_equity": 16008000000, "shares_outstanding": 718200000, "goodwill_and_intangibles": 9464000000 }, "cash_flow": { "operating_cash_flow": 1032000000, "capital_expenditure": 2479000000, "free_cash_flow": 3511000000, "dividends_paid": 1490000000, "share_repurchases": 0, "shares_issued": 85000000, "net_debt_issued": -172000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9460000000, "cost_of_revenue": 8912000000, "gross_profit": 548000000, "ebit": -1329000000, "ebitda": -621000000, "pretax_income": -1548000000, "tax_provision": -71000000, "net_income": -1543000000, "net_income_to_common": -1543000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3816000000, "total_current_assets": 18062000000, "total_assets": 58538000000, "short_term_debt": 652000000, "long_term_debt": 17849000000, "total_debt": 19598000000, "total_liabilities": 41016000000, "total_equity": 16008000000, "shares_outstanding": 718200000, "goodwill_and_intangibles": 9464000000 }, "cash_flow": { "operating_cash_flow": 1032000000, "capital_expenditure": 2479000000, "free_cash_flow": 3511000000, "dividends_paid": 1490000000, "share_repurchases": 0, "shares_issued": 85000000, "net_debt_issued": -172000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9460000000, "cost_of_revenue": 8912000000, "gross_profit": 548000000, "ebit": -1329000000, "ebitda": -621000000, "pretax_income": -1548000000, "tax_provision": -71000000, "net_income": -1543000000, "net_income_to_common": -1543000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3816000000, "total_current_assets": 18062000000, "total_assets": 58538000000, "short_term_debt": 652000000, "long_term_debt": 17849000000, "total_debt": 19598000000, "total_liabilities": 41016000000, "total_equity": 16008000000, "shares_outstanding": 718200000, "goodwill_and_intangibles": 9464000000 }, "cash_flow": { "operating_cash_flow": 1032000000, "capital_expenditure": 2479000000, "free_cash_flow": 3511000000, "dividends_paid": 1490000000, "share_repurchases": 0, "shares_issued": 85000000, "net_debt_issued": -172000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 9460000000, "cost_of_revenue": 8912000000, "gross_profit": 548000000, "ebit": -1329000000, "ebitda": -621000000, "pretax_income": -1548000000, "tax_provision": -71000000, "net_income": -1543000000, "net_income_to_common": -1543000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3816000000, "total_current_assets": 18062000000, "total_assets": 58538000000, "short_term_debt": 652000000, "long_term_debt": 17849000000, "total_debt": 19598000000, "total_liabilities": 41016000000, "total_equity": 16008000000, "shares_outstanding": 718200000, "goodwill_and_intangibles": 9464000000 }, "cash_flow": { "operating_cash_flow": 1032000000, "capital_expenditure": 2479000000, "free_cash_flow": 3511000000, "dividends_paid": 1490000000, "share_repurchases": 0, "shares_issued": 85000000, "net_debt_issued": -172000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "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": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/" }, { "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": 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 } }