{ "ticker": { "uuid": "e586a509-bb18-42f1-9ac7-29b7446a2e5e", "symbol": "CS1", "name": "Expand Energy Corporation", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/e586a509-bb18-42f1-9ac7-29b7446a2e5e/", "api_url": "https://sharemaestro.com/factors/api/tickers/e586a509-bb18-42f1-9ac7-29b7446a2e5e/" }, "latest_snapshot": { "ticker": { "uuid": "e586a509-bb18-42f1-9ac7-29b7446a2e5e", "symbol": "CS1", "name": "Expand Energy Corporation", "exchange": "GER", "exchange_name": "XETRA", "country": "DE", "currency": "EUR", "sector": "Energy", "industry": "Oil & Gas E&P", "page_url": "https://sharemaestro.com/factors/ticker/e586a509-bb18-42f1-9ac7-29b7446a2e5e/", "api_url": "https://sharemaestro.com/factors/api/tickers/e586a509-bb18-42f1-9ac7-29b7446a2e5e/" }, "week_end_date": "2026-07-19", "universe": "EUR_DE", "score": { "os": 0.97, "value": 0.97, "quality": 0.92, "momentum": 0.43, "coverage": 0.818, "confidence": 0.793, "delta": 0 }, "headline_factors": { "price": 77.15, "market_cap": 18456506178.81, "pe_ratio": 5.7194, "earnings_yield": 0.2156, "ebitda_to_ev": 0.343, "shareholder_yield": 0.0145, "roe": 0.1651, "piotroski_f_score": 8, "momentum_12_1": null, "volatility_252d": 0.1871 }, "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": 5.7194, "ev_ebitda": 2.9152, "earnings_yield": 0.2156, "fcf_yield": 0.1316, "shareholder_yield": 0.0145 }, "quality": { "roe": 0.1651, "roic": 0.1539, "gross_margin": 0.5173, "fcf_margin": 0.1947, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 1.8877, "eps_growth_1y": null, "fcf_growth_1y": 204.5 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.97, "quality_percentile": 0.92, "momentum_percentile": 0.43, "growth_composite": 11, "yield_composite": 71, "overall_composite": 3, "os_score": 0.97, "factor_coverage": 0.818, "signal_confidence": 0.793 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 80.42, "os": 0.97, "value": 0.96, "quality": 0.91, "momentum": 0.55, "confidence": 0.758, "coverage": 0.758, "pe_ratio": 5.9618, "earnings_yield": 0.208, "shareholder_yield": 0.0139, "roe": 0.1651, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 76.71, "os": 0.97, "value": 0.97, "quality": 0.91, "momentum": 0.56, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 5.6868, "earnings_yield": 0.2167, "shareholder_yield": 0.0146, "roe": 0.1651, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 76.73, "os": 0.97, "value": 0.97, "quality": 0.92, "momentum": 0.44, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 5.6883, "earnings_yield": 0.2167, "shareholder_yield": 0.0146, "roe": 0.1651, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 78.92, "os": 0.97, "value": 0.97, "quality": 0.91, "momentum": 0.44, "confidence": 0.818, "coverage": 0.818, "pe_ratio": 5.8506, "earnings_yield": 0.2114, "shareholder_yield": 0.0142, "roe": 0.1651, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 78.83, "os": 0.97, "value": 0.96, "quality": 0.91, "momentum": 0.44, "confidence": 0.811, "coverage": 0.818, "pe_ratio": 5.8439, "earnings_yield": 0.2116, "shareholder_yield": 0.0142, "roe": 0.1651, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 75.64, "os": 0.97, "value": 0.97, "quality": 0.92, "momentum": 0.43, "confidence": 0.802, "coverage": 0.818, "pe_ratio": 5.6075, "earnings_yield": 0.2194, "shareholder_yield": 0.0149, "roe": 0.1651, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 77.15, "os": 0.97, "value": 0.97, "quality": 0.92, "momentum": 0.43, "confidence": 0.793, "coverage": 0.818, "pe_ratio": 5.7194, "earnings_yield": 0.2156, "shareholder_yield": 0.0145, "roe": 0.1651, "momentum_12_1": null } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 12189000000, "cost_of_revenue": 5991000000, "gross_profit": 6198000000, "ebit": 2771000000, "ebitda": 5497000000, "pretax_income": null, "tax_provision": null, "net_income": 1819000000, "net_income_to_common": 1819000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": null, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4575000000, "capital_expenditure": -2931000000, "free_cash_flow": 1644000000, "dividends_paid": -765000000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 12189000000, "cost_of_revenue": 5991000000, "gross_profit": 6198000000, "ebit": 2771000000, "ebitda": 5497000000, "pretax_income": null, "tax_provision": null, "net_income": 1819000000, "net_income_to_common": 1819000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": null, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4575000000, "capital_expenditure": -2931000000, "free_cash_flow": 1644000000, "dividends_paid": -765000000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 12189000000, "cost_of_revenue": 5991000000, "gross_profit": 6198000000, "ebit": 2771000000, "ebitda": 5497000000, "pretax_income": null, "tax_provision": null, "net_income": 1819000000, "net_income_to_common": 1819000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": null, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4575000000, "capital_expenditure": -2931000000, "free_cash_flow": 1644000000, "dividends_paid": -765000000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 12189000000, "cost_of_revenue": 5991000000, "gross_profit": 6198000000, "ebit": 2771000000, "ebitda": 5497000000, "pretax_income": null, "tax_provision": null, "net_income": 1819000000, "net_income_to_common": 1819000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": null, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4575000000, "capital_expenditure": -2931000000, "free_cash_flow": 1644000000, "dividends_paid": -765000000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 12189000000, "cost_of_revenue": 5991000000, "gross_profit": 6198000000, "ebit": 2771000000, "ebitda": 5497000000, "pretax_income": null, "tax_provision": null, "net_income": 1819000000, "net_income_to_common": 1819000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": null, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4575000000, "capital_expenditure": -2931000000, "free_cash_flow": 1644000000, "dividends_paid": -765000000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 12189000000, "cost_of_revenue": 5991000000, "gross_profit": 6198000000, "ebit": 2771000000, "ebitda": 5497000000, "pretax_income": null, "tax_provision": null, "net_income": 1819000000, "net_income_to_common": 1819000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": null, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 4575000000, "capital_expenditure": -2931000000, "free_cash_flow": 1644000000, "dividends_paid": -765000000, "share_repurchases": -100000000, "shares_issued": null, "net_debt_issued": -663000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4221000000, "cost_of_revenue": 3080000000, "gross_profit": 1141000000, "ebit": -697000000, "ebitda": 1018000000, "pretax_income": null, "tax_provision": null, "net_income": -714000000, "net_income_to_common": -714000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 1997000000, "total_assets": 27894000000, "short_term_debt": 389000000, "long_term_debt": 5291000000, "total_debt": 5751000000, "total_liabilities": null, "total_equity": 17565000000, "shares_outstanding": 231769886, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1565000000, "capital_expenditure": -1557000000, "free_cash_flow": 8000000, "dividends_paid": -388000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -20000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4221000000, "cost_of_revenue": 3080000000, "gross_profit": 1141000000, "ebit": -697000000, "ebitda": 1018000000, "pretax_income": null, "tax_provision": null, "net_income": -714000000, "net_income_to_common": -714000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 317000000, "total_current_assets": 1997000000, "total_assets": 27894000000, "short_term_debt": 389000000, "long_term_debt": 5291000000, "total_debt": 5751000000, "total_liabilities": null, "total_equity": 17565000000, "shares_outstanding": 231769886, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1565000000, "capital_expenditure": -1557000000, "free_cash_flow": 8000000, "dividends_paid": -388000000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -20000000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4398000000, "cost_of_revenue": 1586000000, "gross_profit": 2812000000, "ebit": 1601000000, "ebitda": 2259000000, "pretax_income": null, "tax_provision": null, "net_income": 1159000000, "net_income_to_common": 1159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_assets": 29521000000, "short_term_debt": 875000000, "long_term_debt": 4133000000, "total_debt": 5059000000, "total_liabilities": null, "total_equity": 19546000000, "shares_outstanding": 240085572, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2402000000, "capital_expenditure": -711000000, "free_cash_flow": 1691000000, "dividends_paid": -141000000, "share_repurchases": -66000000, "shares_issued": 15000000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4398000000, "cost_of_revenue": 1586000000, "gross_profit": 2812000000, "ebit": 1601000000, "ebitda": 2259000000, "pretax_income": null, "tax_provision": null, "net_income": 1159000000, "net_income_to_common": 1159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_assets": 29521000000, "short_term_debt": 875000000, "long_term_debt": 4133000000, "total_debt": 5059000000, "total_liabilities": null, "total_equity": 19546000000, "shares_outstanding": 240085572, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2402000000, "capital_expenditure": -711000000, "free_cash_flow": 1691000000, "dividends_paid": -141000000, "share_repurchases": -66000000, "shares_issued": 15000000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4398000000, "cost_of_revenue": 1586000000, "gross_profit": 2812000000, "ebit": 1601000000, "ebitda": 2259000000, "pretax_income": null, "tax_provision": null, "net_income": 1159000000, "net_income_to_common": 1159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_assets": 29521000000, "short_term_debt": 875000000, "long_term_debt": 4133000000, "total_debt": 5059000000, "total_liabilities": null, "total_equity": 19546000000, "shares_outstanding": 240085572, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2402000000, "capital_expenditure": -711000000, "free_cash_flow": 1691000000, "dividends_paid": -141000000, "share_repurchases": -66000000, "shares_issued": 15000000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4398000000, "cost_of_revenue": 1586000000, "gross_profit": 2812000000, "ebit": 1601000000, "ebitda": 2259000000, "pretax_income": null, "tax_provision": null, "net_income": 1159000000, "net_income_to_common": 1159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_assets": 29521000000, "short_term_debt": 875000000, "long_term_debt": 4133000000, "total_debt": 5059000000, "total_liabilities": null, "total_equity": 19546000000, "shares_outstanding": 240085572, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2402000000, "capital_expenditure": -711000000, "free_cash_flow": 1691000000, "dividends_paid": -141000000, "share_repurchases": -66000000, "shares_issued": 15000000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4398000000, "cost_of_revenue": 1586000000, "gross_profit": 2812000000, "ebit": 1601000000, "ebitda": 2259000000, "pretax_income": null, "tax_provision": null, "net_income": 1159000000, "net_income_to_common": 1159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_assets": 29521000000, "short_term_debt": 875000000, "long_term_debt": 4133000000, "total_debt": 5059000000, "total_liabilities": null, "total_equity": 19546000000, "shares_outstanding": 240085572, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2402000000, "capital_expenditure": -711000000, "free_cash_flow": 1691000000, "dividends_paid": -141000000, "share_repurchases": -66000000, "shares_issued": 15000000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 4398000000, "cost_of_revenue": 1586000000, "gross_profit": 2812000000, "ebit": 1601000000, "ebitda": 2259000000, "pretax_income": null, "tax_provision": null, "net_income": 1159000000, "net_income_to_common": 1159000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2220000000, "total_current_assets": 4387000000, "total_assets": 29521000000, "short_term_debt": 875000000, "long_term_debt": 4133000000, "total_debt": 5059000000, "total_liabilities": null, "total_equity": 19546000000, "shares_outstanding": 240085572, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2402000000, "capital_expenditure": -711000000, "free_cash_flow": 1691000000, "dividends_paid": -141000000, "share_repurchases": -66000000, "shares_issued": 15000000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3340000000, "cost_of_revenue": 1569000000, "gross_profit": 1771000000, "ebit": 898000000, "ebitda": 1505000000, "pretax_income": null, "tax_provision": null, "net_income": 553000000, "net_income_to_common": 553000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": null, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 956000000, "capital_expenditure": -867000000, "free_cash_flow": 89000000, "dividends_paid": -137000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3340000000, "cost_of_revenue": 1569000000, "gross_profit": 1771000000, "ebit": 898000000, "ebitda": 1505000000, "pretax_income": null, "tax_provision": null, "net_income": 553000000, "net_income_to_common": 553000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": null, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 956000000, "capital_expenditure": -867000000, "free_cash_flow": 89000000, "dividends_paid": -137000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3340000000, "cost_of_revenue": 1569000000, "gross_profit": 1771000000, "ebit": 898000000, "ebitda": 1505000000, "pretax_income": null, "tax_provision": null, "net_income": 553000000, "net_income_to_common": 553000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": null, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 956000000, "capital_expenditure": -867000000, "free_cash_flow": 89000000, "dividends_paid": -137000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3340000000, "cost_of_revenue": 1569000000, "gross_profit": 1771000000, "ebit": 898000000, "ebitda": 1505000000, "pretax_income": null, "tax_provision": null, "net_income": 553000000, "net_income_to_common": 553000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": null, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 956000000, "capital_expenditure": -867000000, "free_cash_flow": 89000000, "dividends_paid": -137000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3340000000, "cost_of_revenue": 1569000000, "gross_profit": 1771000000, "ebit": 898000000, "ebitda": 1505000000, "pretax_income": null, "tax_provision": null, "net_income": 553000000, "net_income_to_common": 553000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": null, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 956000000, "capital_expenditure": -867000000, "free_cash_flow": 89000000, "dividends_paid": -137000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -663000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "EUR", "is_restated": false, "income_statement": { "revenue": 3340000000, "cost_of_revenue": 1569000000, "gross_profit": 1771000000, "ebit": 898000000, "ebitda": 1505000000, "pretax_income": null, "tax_provision": null, "net_income": 553000000, "net_income_to_common": 553000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 616000000, "total_current_assets": 2916000000, "total_assets": 28287000000, "short_term_debt": null, "long_term_debt": 5009000000, "total_debt": 5060000000, "total_liabilities": null, "total_equity": 18578000000, "shares_outstanding": 239249874, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 956000000, "capital_expenditure": -867000000, "free_cash_flow": 89000000, "dividends_paid": -137000000, "share_repurchases": 0, "shares_issued": 2000000, "net_debt_issued": -663000000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "key": "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 } }