{ "ticker": { "uuid": "d7d877b0-127d-4d7a-b4e8-8476bb716e1f", "symbol": "AXIA", "name": "AXIA Energia", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/d7d877b0-127d-4d7a-b4e8-8476bb716e1f/", "api_url": "https://sharemaestro.com/factors/api/tickers/d7d877b0-127d-4d7a-b4e8-8476bb716e1f/" }, "latest_snapshot": { "ticker": { "uuid": "d7d877b0-127d-4d7a-b4e8-8476bb716e1f", "symbol": "AXIA", "name": "AXIA Energia", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Utilities", "industry": "Utilities - Renewable", "page_url": "https://sharemaestro.com/factors/ticker/d7d877b0-127d-4d7a-b4e8-8476bb716e1f/", "api_url": "https://sharemaestro.com/factors/api/tickers/d7d877b0-127d-4d7a-b4e8-8476bb716e1f/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.96, "value": 0.9, "quality": 0.69, "momentum": 0.92, "coverage": 1, "confidence": 0.969, "delta": 0 }, "headline_factors": { "price": 9.79, "market_cap": 22290934352.06, "pe_ratio": 2.3484, "earnings_yield": 0.0261, "ebitda_to_ev": 0.082, "shareholder_yield": 0.0708, "roe": 0.0784, "piotroski_f_score": 6, "momentum_12_1": 0.9403, "volatility_252d": 0.3917 }, "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": 2.3484, "ev_ebitda": 12.1896, "earnings_yield": 0.0261, "fcf_yield": 0.1993, "shareholder_yield": 0.0708 }, "quality": { "roe": 0.0784, "roic": 0.009, "gross_margin": 0.8941, "fcf_margin": 0.3861, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.035, "eps_growth_1y": -0.0211, "fcf_growth_1y": -0.0331 }, "momentum": { "price_return_12m": 0.9034, "momentum_12_1": 0.9403, "relative_strength": 0.7544 }, "scores": { "value_percentile": 0.9, "quality_percentile": 0.69, "momentum_percentile": 0.92, "growth_composite": 92, "yield_composite": 5, "overall_composite": 4, "os_score": 0.96, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 9.8, "os": 0.96, "value": 0.89, "quality": 0.69, "momentum": 0.91, "confidence": 1, "coverage": 1, "pe_ratio": 2.322, "earnings_yield": 0.0262, "shareholder_yield": 0.0707, "roe": 0.0784, "momentum_12_1": 1.1986 }, { "week_end_date": "2026-06-14", "price": 10.28, "os": 0.96, "value": 0.89, "quality": 0.71, "momentum": 0.92, "confidence": 1, "coverage": 1, "pe_ratio": 2.4357, "earnings_yield": 0.0259, "shareholder_yield": 0.0674, "roe": 0.0784, "momentum_12_1": 0.9654 }, { "week_end_date": "2026-06-21", "price": 9.98, "os": 0.96, "value": 0.89, "quality": 0.68, "momentum": 0.9, "confidence": 1, "coverage": 1, "pe_ratio": 2.3647, "earnings_yield": 0.0261, "shareholder_yield": 0.0695, "roe": 0.0784, "momentum_12_1": 1.0214 }, { "week_end_date": "2026-06-28", "price": 10.82, "os": 0.96, "value": 0.89, "quality": 0.7, "momentum": 0.96, "confidence": 1, "coverage": 1, "pe_ratio": 2.5637, "earnings_yield": 0.0255, "shareholder_yield": 0.0641, "roe": 0.0784, "momentum_12_1": 0.9391 }, { "week_end_date": "2026-07-05", "price": 10.38, "os": 0.96, "value": 0.89, "quality": 0.68, "momentum": 0.91, "confidence": 0.991, "coverage": 1, "pe_ratio": 2.4594, "earnings_yield": 0.0258, "shareholder_yield": 0.0668, "roe": 0.0784, "momentum_12_1": 0.752 }, { "week_end_date": "2026-07-12", "price": 10.49, "os": 0.96, "value": 0.89, "quality": 0.71, "momentum": 0.88, "confidence": 0.98, "coverage": 1, "pe_ratio": 2.4855, "earnings_yield": 0.0257, "shareholder_yield": 0.0661, "roe": 0.0784, "momentum_12_1": 0.9648 }, { "week_end_date": "2026-07-19", "price": 9.79, "os": 0.96, "value": 0.9, "quality": 0.69, "momentum": 0.92, "confidence": 0.969, "coverage": 1, "pe_ratio": 2.3484, "earnings_yield": 0.0261, "shareholder_yield": 0.0708, "roe": 0.0784, "momentum_12_1": 0.9403 } ], "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": 41281593000, "cost_of_revenue": 5035552000, "gross_profit": 36246041000, "ebit": -964079000, "ebitda": 3612840000, "pretax_income": -6979950000, "tax_provision": -13539607000, "net_income": 6558475000, "net_income_to_common": 6558475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16417860000, "total_current_assets": 52090586000, "total_assets": 279685593000, "short_term_debt": 15757060000, "long_term_debt": 61091597000, "total_debt": 77264282000, "total_liabilities": 161183936000, "total_equity": 118430137000, "shares_outstanding": 2248467000, "goodwill_and_intangibles": 76625705000 }, "cash_flow": { "operating_cash_flow": 14509829000, "capital_expenditure": 2508723000, "free_cash_flow": 17018552000, "dividends_paid": 12186149000, "share_repurchases": -36728000, "shares_issued": null, "net_debt_issued": -5906122000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 41281593000, "cost_of_revenue": 5035552000, "gross_profit": 36246041000, "ebit": -964079000, "ebitda": 3612840000, "pretax_income": -6979950000, "tax_provision": -13539607000, "net_income": 6558475000, "net_income_to_common": 6558475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16417860000, "total_current_assets": 52090586000, "total_assets": 279685593000, "short_term_debt": 15757060000, "long_term_debt": 61091597000, "total_debt": 77264282000, "total_liabilities": 161183936000, "total_equity": 118430137000, "shares_outstanding": 2248467000, "goodwill_and_intangibles": 76625705000 }, "cash_flow": { "operating_cash_flow": 14509829000, "capital_expenditure": 2508723000, "free_cash_flow": 17018552000, "dividends_paid": 12186149000, "share_repurchases": -36728000, "shares_issued": null, "net_debt_issued": -5906122000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 41281593000, "cost_of_revenue": 5035552000, "gross_profit": 36246041000, "ebit": -964079000, "ebitda": 3612840000, "pretax_income": -6979950000, "tax_provision": -13539607000, "net_income": 6558475000, "net_income_to_common": 6558475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16417860000, "total_current_assets": 52090586000, "total_assets": 279685593000, "short_term_debt": 15757060000, "long_term_debt": 61091597000, "total_debt": 77264282000, "total_liabilities": 161183936000, "total_equity": 118430137000, "shares_outstanding": 2248467000, "goodwill_and_intangibles": 76625705000 }, "cash_flow": { "operating_cash_flow": 14509829000, "capital_expenditure": 2508723000, "free_cash_flow": 17018552000, "dividends_paid": 12186149000, "share_repurchases": -36728000, "shares_issued": null, "net_debt_issued": -5906122000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 41281593000, "cost_of_revenue": 5035552000, "gross_profit": 36246041000, "ebit": -964079000, "ebitda": 3612840000, "pretax_income": -6979950000, "tax_provision": -13539607000, "net_income": 6558475000, "net_income_to_common": 6558475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16417860000, "total_current_assets": 52090586000, "total_assets": 279685593000, "short_term_debt": 15757060000, "long_term_debt": 61091597000, "total_debt": 77264282000, "total_liabilities": 161183936000, "total_equity": 118430137000, "shares_outstanding": 2248467000, "goodwill_and_intangibles": 76625705000 }, "cash_flow": { "operating_cash_flow": 14509829000, "capital_expenditure": 2508723000, "free_cash_flow": 17018552000, "dividends_paid": 12186149000, "share_repurchases": -36728000, "shares_issued": null, "net_debt_issued": -5906122000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 41281593000, "cost_of_revenue": 5035552000, "gross_profit": 36246041000, "ebit": -964079000, "ebitda": 3612840000, "pretax_income": -6979950000, "tax_provision": -13539607000, "net_income": 6558475000, "net_income_to_common": 6558475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16417860000, "total_current_assets": 52090586000, "total_assets": 279685593000, "short_term_debt": 15757060000, "long_term_debt": 61091597000, "total_debt": 77264282000, "total_liabilities": 161183936000, "total_equity": 118430137000, "shares_outstanding": 2248467000, "goodwill_and_intangibles": 76625705000 }, "cash_flow": { "operating_cash_flow": 14509829000, "capital_expenditure": 2508723000, "free_cash_flow": 17018552000, "dividends_paid": 12186149000, "share_repurchases": -36728000, "shares_issued": null, "net_debt_issued": -5906122000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 41281593000, "cost_of_revenue": 5035552000, "gross_profit": 36246041000, "ebit": -964079000, "ebitda": 3612840000, "pretax_income": -6979950000, "tax_provision": -13539607000, "net_income": 6558475000, "net_income_to_common": 6558475000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16417860000, "total_current_assets": 52090586000, "total_assets": 279685593000, "short_term_debt": 15757060000, "long_term_debt": 61091597000, "total_debt": 77264282000, "total_liabilities": 161183936000, "total_equity": 118430137000, "shares_outstanding": 2248467000, "goodwill_and_intangibles": 76625705000 }, "cash_flow": { "operating_cash_flow": 14509829000, "capital_expenditure": 2508723000, "free_cash_flow": 17018552000, "dividends_paid": 12186149000, "share_repurchases": -36728000, "shares_issued": null, "net_debt_issued": -5906122000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 40181552000, "cost_of_revenue": 5946585000, "gross_profit": 34234967000, "ebit": 16738247000, "ebitda": 20726022000, "pretax_income": 10620784000, "tax_provision": 240030000, "net_income": 10378122000, "net_income_to_common": 10378122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26572522000, "total_current_assets": 64451102000, "total_assets": 289871330000, "short_term_debt": 15269192000, "long_term_debt": 62810702000, "total_debt": 78235616000, "total_liabilities": 167871554000, "total_equity": 121863225000, "shares_outstanding": 2249585000, "goodwill_and_intangibles": 78173273000 }, "cash_flow": { "operating_cash_flow": 12385583000, "capital_expenditure": 3525365000, "free_cash_flow": 15910948000, "dividends_paid": 1307858000, "share_repurchases": -115099000, "shares_issued": 0, "net_debt_issued": 11223846000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 40181552000, "cost_of_revenue": 5946585000, "gross_profit": 34234967000, "ebit": 16738247000, "ebitda": 20726022000, "pretax_income": 10620784000, "tax_provision": 240030000, "net_income": 10378122000, "net_income_to_common": 10378122000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26572522000, "total_current_assets": 64451102000, "total_assets": 289871330000, "short_term_debt": 15269192000, "long_term_debt": 62810702000, "total_debt": 78235616000, "total_liabilities": 167871554000, "total_equity": 121863225000, "shares_outstanding": 2249585000, "goodwill_and_intangibles": 78173273000 }, "cash_flow": { "operating_cash_flow": 12385583000, "capital_expenditure": 3525365000, "free_cash_flow": 15910948000, "dividends_paid": 1307858000, "share_repurchases": -115099000, "shares_issued": 0, "net_debt_issued": 11223846000 } } ], "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": 12473690000, "cost_of_revenue": 5162885000, "gross_profit": 7310805000, "ebit": 5171588000, "ebitda": 6400748000, "pretax_income": 3011391000, "tax_provision": 429956000, "net_income": 2580452000, "net_income_to_common": 2580452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12535253000, "total_current_assets": 55252589000, "total_assets": 279912545000, "short_term_debt": 11225692000, "long_term_debt": 62382521000, "total_debt": 74164931000, "total_liabilities": 158716162000, "total_equity": 121147598000, "shares_outstanding": 2265588000, "goodwill_and_intangibles": 76026621000 }, "cash_flow": { "operating_cash_flow": 2710707000, "capital_expenditure": 407449000, "free_cash_flow": 3118156000, "dividends_paid": 167000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -299167000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12473690000, "cost_of_revenue": 5162885000, "gross_profit": 7310805000, "ebit": 5171588000, "ebitda": 6400748000, "pretax_income": 3011391000, "tax_provision": 429956000, "net_income": 2580452000, "net_income_to_common": 2580452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12535253000, "total_current_assets": 55252589000, "total_assets": 279912545000, "short_term_debt": 11225692000, "long_term_debt": 62382521000, "total_debt": 74164931000, "total_liabilities": 158716162000, "total_equity": 121147598000, "shares_outstanding": 2265588000, "goodwill_and_intangibles": 76026621000 }, "cash_flow": { "operating_cash_flow": 2710707000, "capital_expenditure": 407449000, "free_cash_flow": 3118156000, "dividends_paid": 167000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -299167000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12473690000, "cost_of_revenue": 5162885000, "gross_profit": 7310805000, "ebit": 5171588000, "ebitda": 6400748000, "pretax_income": 3011391000, "tax_provision": 429956000, "net_income": 2580452000, "net_income_to_common": 2580452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12535253000, "total_current_assets": 55252589000, "total_assets": 279912545000, "short_term_debt": 11225692000, "long_term_debt": 62382521000, "total_debt": 74164931000, "total_liabilities": 158716162000, "total_equity": 121147598000, "shares_outstanding": 2265588000, "goodwill_and_intangibles": 76026621000 }, "cash_flow": { "operating_cash_flow": 2710707000, "capital_expenditure": 407449000, "free_cash_flow": 3118156000, "dividends_paid": 167000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -299167000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12473690000, "cost_of_revenue": 5162885000, "gross_profit": 7310805000, "ebit": 5171588000, "ebitda": 6400748000, "pretax_income": 3011391000, "tax_provision": 429956000, "net_income": 2580452000, "net_income_to_common": 2580452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12535253000, "total_current_assets": 55252589000, "total_assets": 279912545000, "short_term_debt": 11225692000, "long_term_debt": 62382521000, "total_debt": 74164931000, "total_liabilities": 158716162000, "total_equity": 121147598000, "shares_outstanding": 2265588000, "goodwill_and_intangibles": 76026621000 }, "cash_flow": { "operating_cash_flow": 2710707000, "capital_expenditure": 407449000, "free_cash_flow": 3118156000, "dividends_paid": 167000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -299167000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12473690000, "cost_of_revenue": 5162885000, "gross_profit": 7310805000, "ebit": 5171588000, "ebitda": 6400748000, "pretax_income": 3011391000, "tax_provision": 429956000, "net_income": 2580452000, "net_income_to_common": 2580452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12535253000, "total_current_assets": 55252589000, "total_assets": 279912545000, "short_term_debt": 11225692000, "long_term_debt": 62382521000, "total_debt": 74164931000, "total_liabilities": 158716162000, "total_equity": 121147598000, "shares_outstanding": 2265588000, "goodwill_and_intangibles": 76026621000 }, "cash_flow": { "operating_cash_flow": 2710707000, "capital_expenditure": 407449000, "free_cash_flow": 3118156000, "dividends_paid": 167000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -299167000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12473690000, "cost_of_revenue": 5162885000, "gross_profit": 7310805000, "ebit": 5589611000, "ebitda": 6818771000, "pretax_income": 3011391000, "tax_provision": 429956000, "net_income": 2580452000, "net_income_to_common": 2580452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12535253000, "total_current_assets": 55252589000, "total_assets": 279912545000, "short_term_debt": 11225692000, "long_term_debt": 62382521000, "total_debt": 74164931000, "total_liabilities": 158716162000, "total_equity": 121147598000, "shares_outstanding": 2265588000, "goodwill_and_intangibles": 76026621000 }, "cash_flow": { "operating_cash_flow": 2710707000, "capital_expenditure": 407449000, "free_cash_flow": 3118156000, "dividends_paid": 167000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -299167000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10665957000, "cost_of_revenue": -11808106000, "gross_profit": 22474063000, "ebit": 373163000, "ebitda": 1550857000, "pretax_income": 958133000, "tax_provision": -12728363000, "net_income": 13685591000, "net_income_to_common": 13685591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16417860000, "total_current_assets": 52090586000, "total_assets": 279685593000, "short_term_debt": 15757060000, "long_term_debt": 61091597000, "total_debt": 77264282000, "total_liabilities": 161183936000, "total_equity": 118430137000, "shares_outstanding": 2248467000, "goodwill_and_intangibles": 76625705000 }, "cash_flow": { "operating_cash_flow": 3215563000, "capital_expenditure": 952732000, "free_cash_flow": 4168295000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 57970000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10665957000, "cost_of_revenue": -11808106000, "gross_profit": 22474063000, "ebit": 373163000, "ebitda": 1550857000, "pretax_income": 958133000, "tax_provision": -12728363000, "net_income": 13685591000, "net_income_to_common": 13685591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16417860000, "total_current_assets": 52090586000, "total_assets": 279685593000, "short_term_debt": 15757060000, "long_term_debt": 61091597000, "total_debt": 77264282000, "total_liabilities": 161183936000, "total_equity": 118430137000, "shares_outstanding": 2248467000, "goodwill_and_intangibles": 76625705000 }, "cash_flow": { "operating_cash_flow": 3215563000, "capital_expenditure": 952732000, "free_cash_flow": 4168295000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 57970000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10665957000, "cost_of_revenue": -11808106000, "gross_profit": 22474063000, "ebit": 373163000, "ebitda": 1550857000, "pretax_income": 958133000, "tax_provision": -12728363000, "net_income": 13685591000, "net_income_to_common": 13685591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16417860000, "total_current_assets": 52090586000, "total_assets": 279685593000, "short_term_debt": 15757060000, "long_term_debt": 61091597000, "total_debt": 77264282000, "total_liabilities": 161183936000, "total_equity": 118430137000, "shares_outstanding": 2248467000, "goodwill_and_intangibles": 76625705000 }, "cash_flow": { "operating_cash_flow": 3215563000, "capital_expenditure": 952732000, "free_cash_flow": 4168295000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 57970000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10665957000, "cost_of_revenue": -11808106000, "gross_profit": 22474063000, "ebit": 373163000, "ebitda": 1550857000, "pretax_income": 958133000, "tax_provision": -12728363000, "net_income": 13685591000, "net_income_to_common": 13685591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16417860000, "total_current_assets": 52090586000, "total_assets": 279685593000, "short_term_debt": 15757060000, "long_term_debt": 61091597000, "total_debt": 77264282000, "total_liabilities": 161183936000, "total_equity": 118430137000, "shares_outstanding": 2248467000, "goodwill_and_intangibles": 76625705000 }, "cash_flow": { "operating_cash_flow": 3215563000, "capital_expenditure": 952732000, "free_cash_flow": 4168295000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 57970000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10665957000, "cost_of_revenue": -11808106000, "gross_profit": 22474063000, "ebit": 373163000, "ebitda": 1550857000, "pretax_income": 958133000, "tax_provision": -12728363000, "net_income": 13685591000, "net_income_to_common": 13685591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16417860000, "total_current_assets": 52090586000, "total_assets": 279685593000, "short_term_debt": 15757060000, "long_term_debt": 61091597000, "total_debt": 77264282000, "total_liabilities": 161183936000, "total_equity": 118430137000, "shares_outstanding": 2248467000, "goodwill_and_intangibles": 76625705000 }, "cash_flow": { "operating_cash_flow": 3215563000, "capital_expenditure": 952732000, "free_cash_flow": 4168295000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 57970000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10665957000, "cost_of_revenue": -11808106000, "gross_profit": 22474063000, "ebit": 373163000, "ebitda": 1550857000, "pretax_income": 958133000, "tax_provision": -12728363000, "net_income": 13685591000, "net_income_to_common": 13685591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16417860000, "total_current_assets": 52090586000, "total_assets": 279685593000, "short_term_debt": 15757060000, "long_term_debt": 61091597000, "total_debt": 77264282000, "total_liabilities": 161183936000, "total_equity": 118430137000, "shares_outstanding": 2248467000, "goodwill_and_intangibles": 76625705000 }, "cash_flow": { "operating_cash_flow": 3215563000, "capital_expenditure": 952732000, "free_cash_flow": 4168295000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": 57970000 } } ] }, "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": "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": 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 } }