{ "ticker": { "uuid": "d4f92f08-a4e5-4c9b-8452-6720f955e894", "symbol": "TCOM", "name": "Trip.com Group Ltd ADR", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/d4f92f08-a4e5-4c9b-8452-6720f955e894/", "api_url": "https://sharemaestro.com/factors/api/tickers/d4f92f08-a4e5-4c9b-8452-6720f955e894/" }, "latest_snapshot": { "ticker": { "uuid": "d4f92f08-a4e5-4c9b-8452-6720f955e894", "symbol": "TCOM", "name": "Trip.com Group Ltd ADR", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Travel Services", "page_url": "https://sharemaestro.com/factors/ticker/d4f92f08-a4e5-4c9b-8452-6720f955e894/", "api_url": "https://sharemaestro.com/factors/api/tickers/d4f92f08-a4e5-4c9b-8452-6720f955e894/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.88, "value": 0.98, "quality": 0.91, "momentum": 0.09, "coverage": 1, "confidence": 0.958, "delta": -57 }, "headline_factors": { "price": 43.64, "market_cap": 27480335888.08, "pe_ratio": 0.874, "earnings_yield": null, "ebitda_to_ev": 10.7175, "shareholder_yield": 0.2118, "roe": 0.1911, "piotroski_f_score": 6, "momentum_12_1": -0.3654, "volatility_252d": 0.3514 }, "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": 0.874, "ev_ebitda": 0.0933, "earnings_yield": null, "fcf_yield": 4.4498, "shareholder_yield": 0.2118 }, "quality": { "roe": 0.1911, "roic": 0.2158, "gross_margin": 0.8033, "fcf_margin": 0.2354, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.1676, "eps_growth_1y": 0.846, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.3227, "momentum_12_1": -0.3654, "relative_strength": -0.5389 }, "scores": { "value_percentile": 0.98, "quality_percentile": 0.91, "momentum_percentile": 0.09, "growth_composite": 8, "yield_composite": 3, "overall_composite": 12, "os_score": 0.88, "factor_coverage": 1, "signal_confidence": 0.958 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 47.69, "os": 0.9, "value": 0.98, "quality": 0.92, "momentum": 0.15, "confidence": 1, "coverage": 1, "pe_ratio": 0.9551, "earnings_yield": null, "shareholder_yield": 0.1938, "roe": 0.1911, "momentum_12_1": -0.1308 }, { "week_end_date": "2026-06-14", "price": 46.47, "os": 0.89, "value": 0.98, "quality": 0.92, "momentum": 0.09, "confidence": 1, "coverage": 1, "pe_ratio": 0.9307, "earnings_yield": null, "shareholder_yield": 0.1989, "roe": 0.1911, "momentum_12_1": -0.1729 }, { "week_end_date": "2026-06-21", "price": 45.1, "os": 0.9, "value": 0.98, "quality": 0.92, "momentum": 0.14, "confidence": 1, "coverage": 1, "pe_ratio": 0.9032, "earnings_yield": null, "shareholder_yield": 0.2049, "roe": 0.1911, "momentum_12_1": -0.1697 }, { "week_end_date": "2026-06-28", "price": 40.89, "os": 0.44, "value": 0.47, "quality": 0.45, "momentum": 0.45, "confidence": 1, "coverage": 1, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0553, "roe": 0.1911, "momentum_12_1": -0.1916 }, { "week_end_date": "2026-07-05", "price": 41, "os": 0.67, "value": 0.57, "quality": 0.56, "momentum": 0.57, "confidence": 0.991, "coverage": 1, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0551, "roe": 0.1911, "momentum_12_1": -0.1881 }, { "week_end_date": "2026-07-12", "price": 42.8, "os": 0.3, "value": 0.4, "quality": 0.39, "momentum": 0.41, "confidence": 0.98, "coverage": 1, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0528, "roe": 0.1911, "momentum_12_1": -0.2495 }, { "week_end_date": "2026-07-19", "price": 42.45, "os": 0.31, "value": 0.41, "quality": 0.39, "momentum": 0.4, "confidence": 0.969, "coverage": 1, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0532, "roe": 0.1911, "momentum_12_1": -0.291 }, { "week_end_date": "2026-07-26", "price": 43.64, "os": 0.88, "value": 0.98, "quality": 0.91, "momentum": 0.09, "confidence": 0.958, "coverage": 1, "pe_ratio": 0.874, "earnings_yield": null, "shareholder_yield": 0.2118, "roe": 0.1911, "momentum_12_1": -0.3654 } ], "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": 60708677000, "cost_of_revenue": 11791738000, "gross_profit": 48916939000, "ebit": 38958844000, "ebitda": 39780822000, "pretax_income": 38132975000, "tax_provision": 5656571000, "net_income": 32386911000, "net_income_to_common": 32386911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46480580000, "total_current_assets": 121127084000, "total_assets": 267557270000, "short_term_debt": 19347312000, "long_term_debt": 11430000000, "total_debt": 31369963000, "total_liabilities": 94847360000, "total_equity": 171057859000, "shares_outstanding": 698379000, "goodwill_and_intangibles": 75328939000 }, "cash_flow": { "operating_cash_flow": 14379000000, "capital_expenditure": 797000000, "free_cash_flow": 15176000000, "dividends_paid": 1423000000, "share_repurchases": -4396000000, "shares_issued": null, "net_debt_issued": -9119000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 60708677000, "cost_of_revenue": 11791738000, "gross_profit": 48916939000, "ebit": 38958844000, "ebitda": 39780822000, "pretax_income": 38132975000, "tax_provision": 5656571000, "net_income": 32386911000, "net_income_to_common": 32386911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46480580000, "total_current_assets": 121127084000, "total_assets": 267557270000, "short_term_debt": 19347312000, "long_term_debt": 11430000000, "total_debt": 31369963000, "total_liabilities": 94847360000, "total_equity": 171057859000, "shares_outstanding": 698379000, "goodwill_and_intangibles": 75328939000 }, "cash_flow": { "operating_cash_flow": 14379000000, "capital_expenditure": 797000000, "free_cash_flow": 15176000000, "dividends_paid": 1423000000, "share_repurchases": -4396000000, "shares_issued": null, "net_debt_issued": -9119000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 60708677000, "cost_of_revenue": 11791738000, "gross_profit": 48916939000, "ebit": 38958844000, "ebitda": 39780822000, "pretax_income": 38132975000, "tax_provision": 5656571000, "net_income": 32386911000, "net_income_to_common": 32386911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46480580000, "total_current_assets": 121127084000, "total_assets": 267557270000, "short_term_debt": 19347312000, "long_term_debt": 11430000000, "total_debt": 31369963000, "total_liabilities": 94847360000, "total_equity": 171057859000, "shares_outstanding": 698379000, "goodwill_and_intangibles": 75328939000 }, "cash_flow": { "operating_cash_flow": 14379000000, "capital_expenditure": 797000000, "free_cash_flow": 15176000000, "dividends_paid": 1423000000, "share_repurchases": -4396000000, "shares_issued": null, "net_debt_issued": -9119000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 60708677000, "cost_of_revenue": 11791738000, "gross_profit": 48916939000, "ebit": 38958844000, "ebitda": 39780822000, "pretax_income": 38132975000, "tax_provision": 5656571000, "net_income": 32386911000, "net_income_to_common": 32386911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46480580000, "total_current_assets": 121127084000, "total_assets": 267557270000, "short_term_debt": 19347312000, "long_term_debt": 11430000000, "total_debt": 31369963000, "total_liabilities": 94847360000, "total_equity": 171057859000, "shares_outstanding": 698379000, "goodwill_and_intangibles": 75328939000 }, "cash_flow": { "operating_cash_flow": 14379000000, "capital_expenditure": 797000000, "free_cash_flow": 15176000000, "dividends_paid": 1423000000, "share_repurchases": -4396000000, "shares_issued": null, "net_debt_issued": -9119000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 60708677000, "cost_of_revenue": 11791738000, "gross_profit": 48916939000, "ebit": 38958844000, "ebitda": 39780822000, "pretax_income": 38132975000, "tax_provision": 5656571000, "net_income": 32386911000, "net_income_to_common": 32386911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46480580000, "total_current_assets": 121127084000, "total_assets": 267557270000, "short_term_debt": 19347312000, "long_term_debt": 11430000000, "total_debt": 31369963000, "total_liabilities": 94847360000, "total_equity": 171057859000, "shares_outstanding": 698379000, "goodwill_and_intangibles": 75328939000 }, "cash_flow": { "operating_cash_flow": 14379000000, "capital_expenditure": 797000000, "free_cash_flow": 15176000000, "dividends_paid": 1423000000, "share_repurchases": -4396000000, "shares_issued": null, "net_debt_issued": -9119000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 60708677000, "cost_of_revenue": 11791738000, "gross_profit": 48916939000, "ebit": 38958844000, "ebitda": 39780822000, "pretax_income": 38132975000, "tax_provision": 5656571000, "net_income": 32386911000, "net_income_to_common": 32386911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46480580000, "total_current_assets": 121127084000, "total_assets": 267557270000, "short_term_debt": 19347312000, "long_term_debt": 11430000000, "total_debt": 31369963000, "total_liabilities": 94847360000, "total_equity": 171057859000, "shares_outstanding": 698379000, "goodwill_and_intangibles": 75328939000 }, "cash_flow": { "operating_cash_flow": 14379000000, "capital_expenditure": 797000000, "free_cash_flow": 15176000000, "dividends_paid": 1423000000, "share_repurchases": -4396000000, "shares_issued": null, "net_debt_issued": -9119000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 60708677000, "cost_of_revenue": 11791738000, "gross_profit": 48916939000, "ebit": 15343267000, "ebitda": 16165245000, "pretax_income": 38132975000, "tax_provision": 5656571000, "net_income": 32386911000, "net_income_to_common": 32386911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46480580000, "total_current_assets": 121127084000, "total_assets": 267557270000, "short_term_debt": 19347312000, "long_term_debt": 11430000000, "total_debt": 31369963000, "total_liabilities": 94847360000, "total_equity": 171057859000, "shares_outstanding": 698379000, "goodwill_and_intangibles": 75328939000 }, "cash_flow": { "operating_cash_flow": 14379000000, "capital_expenditure": 797000000, "free_cash_flow": 15176000000, "dividends_paid": 1423000000, "share_repurchases": -4396000000, "shares_issued": null, "net_debt_issued": -9119000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 53294000000, "cost_of_revenue": 9990000000, "gross_profit": 43304000000, "ebit": 21566000000, "ebitda": 22414000000, "pretax_income": 19831000000, "tax_provision": 2604000000, "net_income": 17067000000, "net_income_to_common": 17067000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 48439000000, "total_current_assets": 112120000000, "total_assets": 242581000000, "short_term_debt": 19627000000, "long_term_debt": 20134000000, "total_debt": 40322000000, "total_liabilities": 99099000000, "total_equity": 142550000000, "shares_outstanding": 688705000, "goodwill_and_intangibles": 73751000000 }, "cash_flow": { "operating_cash_flow": 19625000000, "capital_expenditure": 591000000, "free_cash_flow": 20216000000, "dividends_paid": 0, "share_repurchases": -2172000000, "shares_issued": null, "net_debt_issued": -6066000000 } } ], "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": 16109972762, "cost_of_revenue": 3309859898, "gross_profit": 12800112856, "ebit": 3921140329, "ebitda": 4113967000, "pretax_income": 3397327673, "tax_provision": 887599060, "net_income": 2483885854, "net_income_to_common": 2483885854, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56910659000, "total_current_assets": 122839512000, "total_assets": 262229980000, "short_term_debt": 20011981000, "long_term_debt": 10742000000, "total_debt": 31253839000, "total_liabilities": 96129640000, "total_equity": 164519268000, "shares_outstanding": 681679206, "goodwill_and_intangibles": 74920147000 }, "cash_flow": { "operating_cash_flow": 14379000000, "capital_expenditure": 797000000, "free_cash_flow": 15176000000, "dividends_paid": 1423000000, "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": 16109972762, "cost_of_revenue": 3309859898, "gross_profit": 12800112856, "ebit": 3921140329, "ebitda": 4113967000, "pretax_income": 3397327673, "tax_provision": 887599060, "net_income": 2483885854, "net_income_to_common": 2483885854, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56910659000, "total_current_assets": 122839512000, "total_assets": 262229980000, "short_term_debt": 20011981000, "long_term_debt": 10742000000, "total_debt": 31253839000, "total_liabilities": 96129640000, "total_equity": 164519268000, "shares_outstanding": 681679206, "goodwill_and_intangibles": 74920147000 }, "cash_flow": { "operating_cash_flow": 14379000000, "capital_expenditure": 797000000, "free_cash_flow": 15176000000, "dividends_paid": 1423000000, "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": 16109972762, "cost_of_revenue": 3309859898, "gross_profit": 12800112856, "ebit": 3921140329, "ebitda": 4113967000, "pretax_income": 3397327673, "tax_provision": 887599060, "net_income": 2483885854, "net_income_to_common": 2483885854, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56910659000, "total_current_assets": 122839512000, "total_assets": 262229980000, "short_term_debt": 20011981000, "long_term_debt": 10742000000, "total_debt": 31253839000, "total_liabilities": 96129640000, "total_equity": 164519268000, "shares_outstanding": 681679206, "goodwill_and_intangibles": 74920147000 }, "cash_flow": { "operating_cash_flow": 14379000000, "capital_expenditure": 797000000, "free_cash_flow": 15176000000, "dividends_paid": 1423000000, "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": 16109972762, "cost_of_revenue": 3309859898, "gross_profit": 12800112856, "ebit": 3921140329, "ebitda": 4113967000, "pretax_income": 3397327673, "tax_provision": 887599060, "net_income": 2483885854, "net_income_to_common": 2483885854, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56910659000, "total_current_assets": 122839512000, "total_assets": 262229980000, "short_term_debt": 20011981000, "long_term_debt": null, "total_debt": 31253839000, "total_liabilities": 96129640000, "total_equity": 164519268000, "shares_outstanding": 681679206, "goodwill_and_intangibles": 74920147000 }, "cash_flow": { "operating_cash_flow": 14379000000, "capital_expenditure": 797000000, "free_cash_flow": 15176000000, "dividends_paid": 1423000000, "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": 16109972762, "cost_of_revenue": 3309859898, "gross_profit": 12800112856, "ebit": 3921140329, "ebitda": 4113967000, "pretax_income": 3397327673, "tax_provision": 887599060, "net_income": 2483885854, "net_income_to_common": 2483885854, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56910659000, "total_current_assets": 122839512000, "total_assets": 262229980000, "short_term_debt": 20011981000, "long_term_debt": null, "total_debt": 31253839000, "total_liabilities": 96129640000, "total_equity": 164519268000, "shares_outstanding": 681679206, "goodwill_and_intangibles": 74920147000 }, "cash_flow": { "operating_cash_flow": 14379000000, "capital_expenditure": 797000000, "free_cash_flow": 15176000000, "dividends_paid": 1423000000, "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": 15185475699, "cost_of_revenue": 3195281282, "gross_profit": 11990194416, "ebit": 5150911772, "ebitda": 5364916721, "pretax_income": 5037499017, "tax_provision": 823475266, "net_income": 4221913326, "net_income_to_common": 4221913326, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46480580000, "total_current_assets": 121127084000, "total_assets": 267557270000, "short_term_debt": 19347312000, "long_term_debt": null, "total_debt": 31369963000, "total_liabilities": 94847360000, "total_equity": 171057859000, "shares_outstanding": 700452261, "goodwill_and_intangibles": 75328939000 }, "cash_flow": { "operating_cash_flow": 14379000000, "capital_expenditure": 797000000, "free_cash_flow": 15176000000, "dividends_paid": 1423000000, "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": 15185475699, "cost_of_revenue": 3195281282, "gross_profit": 11990194416, "ebit": 2499025549, "ebitda": 2713030498, "pretax_income": 5037499017, "tax_provision": 823475266, "net_income": 4221913326, "net_income_to_common": 4221913326, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46480580000, "total_current_assets": 121127084000, "total_assets": 267557270000, "short_term_debt": 19347312000, "long_term_debt": null, "total_debt": 31369963000, "total_liabilities": 94847360000, "total_equity": 171057859000, "shares_outstanding": 700452261, "goodwill_and_intangibles": 75328939000 }, "cash_flow": { "operating_cash_flow": 14379000000, "capital_expenditure": 797000000, "free_cash_flow": 15176000000, "dividends_paid": 1423000000, "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": 15185475699, "cost_of_revenue": 3195281282, "gross_profit": 11990194416, "ebit": 2499025549, "ebitda": 2713030498, "pretax_income": 5037499017, "tax_provision": 823475266, "net_income": 4221913326, "net_income_to_common": 4221913326, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46480580000, "total_current_assets": 121127084000, "total_assets": 267557270000, "short_term_debt": 19347312000, "long_term_debt": 11430000000, "total_debt": 31369963000, "total_liabilities": 94847360000, "total_equity": 171057859000, "shares_outstanding": 700452261, "goodwill_and_intangibles": 75328939000 }, "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": 15185475699, "cost_of_revenue": 3195281282, "gross_profit": 11990194416, "ebit": 2499025549, "ebitda": 2713030498, "pretax_income": 5037499017, "tax_provision": 823475266, "net_income": 4221913326, "net_income_to_common": 4221913326, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46480580000, "total_current_assets": 121127084000, "total_assets": 267557270000, "short_term_debt": 19347312000, "long_term_debt": 11430000000, "total_debt": 31369963000, "total_liabilities": 94847360000, "total_equity": 171057859000, "shares_outstanding": 700452261, "goodwill_and_intangibles": 75328939000 }, "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": 15185475699, "cost_of_revenue": 3195281282, "gross_profit": 11990194416, "ebit": 2499025549, "ebitda": 2713030498, "pretax_income": 5037499017, "tax_provision": 823475266, "net_income": 4221913326, "net_income_to_common": 4221913326, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46480580000, "total_current_assets": 121127084000, "total_assets": 267557270000, "short_term_debt": 19347312000, "long_term_debt": 11430000000, "total_debt": 31369963000, "total_liabilities": 94847360000, "total_equity": 171057859000, "shares_outstanding": 700452261, "goodwill_and_intangibles": 75328939000 }, "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": 15185475699, "cost_of_revenue": 3195281282, "gross_profit": 11990194416, "ebit": 2499025549, "ebitda": 2713030498, "pretax_income": 5037499017, "tax_provision": 823475266, "net_income": 4221913326, "net_income_to_common": 4221913326, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46480580000, "total_current_assets": 121127084000, "total_assets": 267557270000, "short_term_debt": 19347312000, "long_term_debt": 11430000000, "total_debt": 31369963000, "total_liabilities": 94847360000, "total_equity": 171057859000, "shares_outstanding": 700452261, "goodwill_and_intangibles": 75328939000 }, "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": 15185475699, "cost_of_revenue": 3195281282, "gross_profit": 11990194416, "ebit": 2499025549, "ebitda": 2713030498, "pretax_income": 5037499017, "tax_provision": 823475266, "net_income": 4221913326, "net_income_to_common": 4221913326, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46480580000, "total_current_assets": 121127084000, "total_assets": 267557270000, "short_term_debt": 19347312000, "long_term_debt": 11430000000, "total_debt": 31369963000, "total_liabilities": 94847360000, "total_equity": 171057859000, "shares_outstanding": 700452261, "goodwill_and_intangibles": 75328939000 }, "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": "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": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "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/" }, { "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 } }