{ "ticker": { "uuid": "eaec6c1e-4ab3-484f-a1f9-546dd1c995aa", "symbol": "RLX", "name": "RLX Technology Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Tobacco", "page_url": "https://sharemaestro.com/factors/ticker/eaec6c1e-4ab3-484f-a1f9-546dd1c995aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/eaec6c1e-4ab3-484f-a1f9-546dd1c995aa/" }, "latest_snapshot": { "ticker": { "uuid": "eaec6c1e-4ab3-484f-a1f9-546dd1c995aa", "symbol": "RLX", "name": "RLX Technology Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Tobacco", "page_url": "https://sharemaestro.com/factors/ticker/eaec6c1e-4ab3-484f-a1f9-546dd1c995aa/", "api_url": "https://sharemaestro.com/factors/api/tickers/eaec6c1e-4ab3-484f-a1f9-546dd1c995aa/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.75, "value": 0.98, "quality": 0.29, "momentum": 0.2, "coverage": 1, "confidence": 0.969, "delta": -2 }, "headline_factors": { "price": 2.05, "market_cap": 2505621856.2, "pe_ratio": 2.561, "earnings_yield": 0.3702, "ebitda_to_ev": 0.4979, "shareholder_yield": 0.1099, "roe": 0.0618, "piotroski_f_score": 7, "momentum_12_1": -0.1481, "volatility_252d": 0.3 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "valuation": { "pe_ratio": 2.561, "ev_ebitda": 2.0084, "earnings_yield": 0.3702, "fcf_yield": 0.4254, "shareholder_yield": 0.1099 }, "quality": { "roe": 0.0618, "roic": 0.0703, "gross_margin": 0.3303, "fcf_margin": 0.2448, "piotroski_f_score": 7 }, "growth": { "revenue_growth_1y": 0.6233, "eps_growth_1y": 0.524, "fcf_growth_1y": -0.0015 }, "momentum": { "price_return_12m": -0.0509, "momentum_12_1": -0.1481, "relative_strength": -0.1998 }, "scores": { "value_percentile": 0.98, "quality_percentile": 0.29, "momentum_percentile": 0.2, "growth_composite": 6, "yield_composite": 7, "overall_composite": 25, "os_score": 0.75, "factor_coverage": 1, "signal_confidence": 0.969 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2, "os": 0.86, "value": 0.98, "quality": 0.67, "momentum": 0.25, "confidence": 1, "coverage": 1, "pe_ratio": 2.4985, "earnings_yield": 0.3795, "shareholder_yield": 0.1127, "roe": 0.0618, "momentum_12_1": 0.022 }, { "week_end_date": "2026-06-14", "price": 2.05, "os": 0.88, "value": 0.98, "quality": 0.68, "momentum": 0.3, "confidence": 1, "coverage": 1, "pe_ratio": 2.561, "earnings_yield": 0.3702, "shareholder_yield": 0.1099, "roe": 0.0618, "momentum_12_1": 0.0512 }, { "week_end_date": "2026-06-21", "price": 1.84, "os": 0.86, "value": 0.98, "quality": 0.68, "momentum": 0.21, "confidence": 1, "coverage": 1, "pe_ratio": 2.2986, "earnings_yield": 0.4125, "shareholder_yield": 0.1225, "roe": 0.0618, "momentum_12_1": 0.0314 }, { "week_end_date": "2026-06-28", "price": 1.86, "os": 0.86, "value": 0.98, "quality": 0.67, "momentum": 0.26, "confidence": 1, "coverage": 1, "pe_ratio": 2.3236, "earnings_yield": 0.408, "shareholder_yield": 0.1211, "roe": 0.0618, "momentum_12_1": -0.029 }, { "week_end_date": "2026-07-05", "price": 1.93, "os": 0.85, "value": 0.98, "quality": 0.68, "momentum": 0.18, "confidence": 0.991, "coverage": 1, "pe_ratio": 2.4111, "earnings_yield": 0.3932, "shareholder_yield": 0.1167, "roe": 0.0618, "momentum_12_1": -0.128 }, { "week_end_date": "2026-07-12", "price": 1.95, "os": 0.73, "value": 0.98, "quality": 0.31, "momentum": 0.14, "confidence": 0.98, "coverage": 1, "pe_ratio": 2.436, "earnings_yield": 0.3892, "shareholder_yield": 0.1155, "roe": 0.0618, "momentum_12_1": -0.055 }, { "week_end_date": "2026-07-19", "price": 2.05, "os": 0.75, "value": 0.98, "quality": 0.29, "momentum": 0.2, "confidence": 0.969, "coverage": 1, "pe_ratio": 2.561, "earnings_yield": 0.3702, "shareholder_yield": 0.1099, "roe": 0.0618, "momentum_12_1": -0.1481 } ], "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": 3518714191, "cost_of_revenue": 2367351449, "gross_profit": 1151362742, "ebit": 1024667214, "ebitda": 1116185214, "pretax_income": 1024667214, "tax_provision": 115747158, "net_income": 896750882, "net_income_to_common": 896750882, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5548543014, "total_current_assets": 11211163633, "total_assets": 17940979403, "short_term_debt": 120764852, "long_term_debt": 55671000, "total_debt": 176471302, "total_liabilities": 2199349633, "total_equity": 15643704448, "shares_outstanding": 1223955737, "goodwill_and_intangibles": 780818895 }, "cash_flow": { "operating_cash_flow": 1104548000, "capital_expenditure": 118721000, "free_cash_flow": 1223269000, "dividends_paid": 91471000, "share_repurchases": -183930000, "shares_issued": null, "net_debt_issued": -6919000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3518714191, "cost_of_revenue": 2367351449, "gross_profit": 1151362742, "ebit": 1024667214, "ebitda": 1116185214, "pretax_income": 1024667214, "tax_provision": 115747158, "net_income": 896750882, "net_income_to_common": 896750882, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5548543014, "total_current_assets": 11211163633, "total_assets": 17940979403, "short_term_debt": 120764852, "long_term_debt": 55671000, "total_debt": 176471302, "total_liabilities": 2199349633, "total_equity": 15643704448, "shares_outstanding": 1223955737, "goodwill_and_intangibles": 780818895 }, "cash_flow": { "operating_cash_flow": 1104548000, "capital_expenditure": 118721000, "free_cash_flow": 1223269000, "dividends_paid": 91471000, "share_repurchases": -183930000, "shares_issued": null, "net_debt_issued": -6919000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3518714191, "cost_of_revenue": 2367351449, "gross_profit": 1151362742, "ebit": 1024667214, "ebitda": 1116185214, "pretax_income": 1024667214, "tax_provision": 115747158, "net_income": 896750882, "net_income_to_common": 896750882, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5548543014, "total_current_assets": 11211163633, "total_assets": 17940979403, "short_term_debt": 120764852, "long_term_debt": 55671000, "total_debt": 176471302, "total_liabilities": 2199349633, "total_equity": 15643704448, "shares_outstanding": 1223955737, "goodwill_and_intangibles": 780818895 }, "cash_flow": { "operating_cash_flow": 1104548000, "capital_expenditure": 118721000, "free_cash_flow": 1223269000, "dividends_paid": 91471000, "share_repurchases": -183930000, "shares_issued": null, "net_debt_issued": -6919000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3518714191, "cost_of_revenue": 2367351449, "gross_profit": 1151362742, "ebit": 1024667214, "ebitda": 1116185214, "pretax_income": 1024667214, "tax_provision": 115747158, "net_income": 896750882, "net_income_to_common": 896750882, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5548543014, "total_current_assets": 11211163633, "total_assets": 17940979403, "short_term_debt": 120764852, "long_term_debt": 55671000, "total_debt": 176471302, "total_liabilities": 2199349633, "total_equity": 15643704448, "shares_outstanding": 1223955737, "goodwill_and_intangibles": 780818895 }, "cash_flow": { "operating_cash_flow": 1104548000, "capital_expenditure": 118721000, "free_cash_flow": 1223269000, "dividends_paid": 91471000, "share_repurchases": -183930000, "shares_issued": null, "net_debt_issued": -6919000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3518714191, "cost_of_revenue": 2367351449, "gross_profit": 1151362742, "ebit": 1024667214, "ebitda": 1116185214, "pretax_income": 1024667214, "tax_provision": 115747158, "net_income": 896750882, "net_income_to_common": 896750882, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5548543014, "total_current_assets": 11211163633, "total_assets": 17940979403, "short_term_debt": 120764852, "long_term_debt": null, "total_debt": 176471302, "total_liabilities": 2199349633, "total_equity": 15643704448, "shares_outstanding": 1223955737, "goodwill_and_intangibles": 780818895 }, "cash_flow": { "operating_cash_flow": 1104548000, "capital_expenditure": 118721000, "free_cash_flow": 1223269000, "dividends_paid": 91471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 3518714191, "cost_of_revenue": 2367351449, "gross_profit": 1151362742, "ebit": 319608432, "ebitda": 319608432, "pretax_income": 1024667214, "tax_provision": 115747158, "net_income": 896750882, "net_income_to_common": 896750882, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5548543014, "total_current_assets": 11211163633, "total_assets": 17940979403, "short_term_debt": 120764852, "long_term_debt": 55671000, "total_debt": 176471302, "total_liabilities": 2199349633, "total_equity": 15643704448, "shares_outstanding": 1223955737, "goodwill_and_intangibles": 780818895 }, "cash_flow": { "operating_cash_flow": 1104548000, "capital_expenditure": 118721000, "free_cash_flow": 1223269000, "dividends_paid": 91471000, "share_repurchases": -183930000, "shares_issued": null, "net_debt_issued": -6919000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2444523000, "cost_of_revenue": 1718006000, "gross_profit": 726517000, "ebit": 658803000, "ebitda": 705317000, "pretax_income": 658803000, "tax_provision": 94459000, "net_income": 551837000, "net_income_to_common": 551837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5593492000, "total_current_assets": 9300981000, "total_assets": 16871049000, "short_term_debt": 51447000, "long_term_debt": 7050000, "total_debt": 58497000, "total_liabilities": 881096000, "total_equity": 15988216000, "shares_outstanding": 1288912000, "goodwill_and_intangibles": 112377000 }, "cash_flow": { "operating_cash_flow": 854349000, "capital_expenditure": 12263000, "free_cash_flow": 866612000, "dividends_paid": 88839000, "share_repurchases": -589357000, "shares_issued": null, "net_debt_issued": 40000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2444523000, "cost_of_revenue": 1718006000, "gross_profit": 726517000, "ebit": 658803000, "ebitda": 705317000, "pretax_income": 658803000, "tax_provision": 94459000, "net_income": 551837000, "net_income_to_common": 551837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5593492000, "total_current_assets": 9300981000, "total_assets": 16871049000, "short_term_debt": 51447000, "long_term_debt": 7050000, "total_debt": 58497000, "total_liabilities": 881096000, "total_equity": 15988216000, "shares_outstanding": 1288912000, "goodwill_and_intangibles": 112377000 }, "cash_flow": { "operating_cash_flow": 854349000, "capital_expenditure": 12263000, "free_cash_flow": 866612000, "dividends_paid": 88839000, "share_repurchases": -589357000, "shares_issued": null, "net_debt_issued": 40000000 } } ], "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": 1460813123, "cost_of_revenue": 969968855, "gross_profit": 490844268, "ebit": 337359205, "ebitda": 347721153, "pretax_income": 337359205, "tax_provision": 44983276, "net_income": 282417522, "net_income_to_common": 282417522, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4421908620, "total_current_assets": 11508262061, "total_assets": 17492429259, "short_term_debt": 160498338, "long_term_debt": 50475000, "total_debt": 210784828, "total_liabilities": 1559456078, "total_equity": 15823820361, "shares_outstanding": 1313480246, "goodwill_and_intangibles": 755389270 }, "cash_flow": { "operating_cash_flow": -68841000, "capital_expenditure": 118721000, "free_cash_flow": 49880000, "dividends_paid": 91471000, "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": 1460813123, "cost_of_revenue": 969968855, "gross_profit": 490844268, "ebit": 337359205, "ebitda": 347721153, "pretax_income": 337359205, "tax_provision": 44983276, "net_income": 282417522, "net_income_to_common": 282417522, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4421908620, "total_current_assets": 11508262061, "total_assets": 17492429259, "short_term_debt": 160498338, "long_term_debt": 50475000, "total_debt": 210784828, "total_liabilities": 1559456078, "total_equity": 15823820361, "shares_outstanding": 1313480246, "goodwill_and_intangibles": 755389270 }, "cash_flow": { "operating_cash_flow": -68841000, "capital_expenditure": 118721000, "free_cash_flow": 49880000, "dividends_paid": 91471000, "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": 1460813123, "cost_of_revenue": 969968855, "gross_profit": 490844268, "ebit": 337359205, "ebitda": 347721153, "pretax_income": 337359205, "tax_provision": 44983276, "net_income": 282417522, "net_income_to_common": 282417522, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4421908620, "total_current_assets": 11508262061, "total_assets": 17492429259, "short_term_debt": 160498338, "long_term_debt": 50475000, "total_debt": 210784828, "total_liabilities": 1559456078, "total_equity": 15823820361, "shares_outstanding": 1313480246, "goodwill_and_intangibles": 755389270 }, "cash_flow": { "operating_cash_flow": 310221000, "capital_expenditure": 118721000, "free_cash_flow": 428942000, "dividends_paid": 91471000, "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": 1460813123, "cost_of_revenue": 969968855, "gross_profit": 490844268, "ebit": 337359205, "ebitda": 347721153, "pretax_income": 337359205, "tax_provision": 44983276, "net_income": 282417522, "net_income_to_common": 282417522, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4421908620, "total_current_assets": 11508262061, "total_assets": 17492429259, "short_term_debt": 160498338, "long_term_debt": 50475000, "total_debt": 210784828, "total_liabilities": 1559456078, "total_equity": 15823820361, "shares_outstanding": 1313480246, "goodwill_and_intangibles": 755389270 }, "cash_flow": { "operating_cash_flow": 310221000, "capital_expenditure": 118721000, "free_cash_flow": 428942000, "dividends_paid": 91471000, "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": 1460813123, "cost_of_revenue": 969968855, "gross_profit": 490844268, "ebit": 337359205, "ebitda": 347721153, "pretax_income": 337359205, "tax_provision": 44983276, "net_income": 282417522, "net_income_to_common": 282417522, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4421908620, "total_current_assets": 11508262061, "total_assets": 17492429259, "short_term_debt": 160498338, "long_term_debt": null, "total_debt": 210784828, "total_liabilities": 1559456078, "total_equity": 15823820361, "shares_outstanding": 1313480246, "goodwill_and_intangibles": 755389270 }, "cash_flow": { "operating_cash_flow": 310221000, "capital_expenditure": 118721000, "free_cash_flow": 428942000, "dividends_paid": 91471000, "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": 1460813123, "cost_of_revenue": 969968855, "gross_profit": 490844268, "ebit": 243155426, "ebitda": 253517374, "pretax_income": 337359205, "tax_provision": 44983276, "net_income": 282417522, "net_income_to_common": 282417522, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4421908620, "total_current_assets": 11508262061, "total_assets": 17492429259, "short_term_debt": 160498338, "long_term_debt": 50475000, "total_debt": 210784828, "total_liabilities": 1559456078, "total_equity": 15823820361, "shares_outstanding": 1313480246, "goodwill_and_intangibles": 755389270 }, "cash_flow": { "operating_cash_flow": 310221000, "capital_expenditure": 118721000, "free_cash_flow": 428942000, "dividends_paid": 91471000, "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": 1065900471, "cost_of_revenue": 712821888, "gross_profit": 353078575, "ebit": 298529016, "ebitda": 390047016, "pretax_income": 298529016, "tax_provision": 16163779, "net_income": 275688667, "net_income_to_common": 275688667, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5548543014, "total_current_assets": 11211163633, "total_assets": 17940979403, "short_term_debt": 120764852, "long_term_debt": 55671000, "total_debt": 176471302, "total_liabilities": 2199349633, "total_equity": 15643704448, "shares_outstanding": 1232499617, "goodwill_and_intangibles": 780818895 }, "cash_flow": { "operating_cash_flow": 310221000, "capital_expenditure": 118721000, "free_cash_flow": 428942000, "dividends_paid": 91471000, "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": 1065900471, "cost_of_revenue": 712821888, "gross_profit": 353078575, "ebit": 298529016, "ebitda": 390047016, "pretax_income": 298529016, "tax_provision": 16163779, "net_income": 275688667, "net_income_to_common": 275688667, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5548543014, "total_current_assets": 11211163633, "total_assets": 17940979403, "short_term_debt": 120764852, "long_term_debt": 55671000, "total_debt": 176471302, "total_liabilities": 2199349633, "total_equity": 15643704448, "shares_outstanding": 1232499617, "goodwill_and_intangibles": 780818895 }, "cash_flow": { "operating_cash_flow": 310221000, "capital_expenditure": 118721000, "free_cash_flow": 428942000, "dividends_paid": 91471000, "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": 1065900471, "cost_of_revenue": 712821888, "gross_profit": 353078575, "ebit": 298529016, "ebitda": 390047016, "pretax_income": 298529016, "tax_provision": 16163779, "net_income": 275688667, "net_income_to_common": 275688667, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5548543014, "total_current_assets": 11211163633, "total_assets": 17940979403, "short_term_debt": 120764852, "long_term_debt": 55671000, "total_debt": 176471302, "total_liabilities": 2199349633, "total_equity": 15643704448, "shares_outstanding": 1232499617, "goodwill_and_intangibles": 780818895 }, "cash_flow": { "operating_cash_flow": 310221000, "capital_expenditure": 118721000, "free_cash_flow": 428942000, "dividends_paid": 91471000, "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": 1065900471, "cost_of_revenue": 712821888, "gross_profit": 353078575, "ebit": 298529016, "ebitda": 390047016, "pretax_income": 298529016, "tax_provision": 16163779, "net_income": 275688667, "net_income_to_common": 275688667, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5548543014, "total_current_assets": 11211163633, "total_assets": 17940979403, "short_term_debt": 120764852, "long_term_debt": 55671000, "total_debt": 176471302, "total_liabilities": 2199349633, "total_equity": 15643704448, "shares_outstanding": 1232499617, "goodwill_and_intangibles": 780818895 }, "cash_flow": { "operating_cash_flow": 310221000, "capital_expenditure": 118721000, "free_cash_flow": 428942000, "dividends_paid": 91471000, "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": 1065900471, "cost_of_revenue": 712821888, "gross_profit": 353078575, "ebit": 298529016, "ebitda": 390047016, "pretax_income": 298529016, "tax_provision": 16163779, "net_income": 275688667, "net_income_to_common": 275688667, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5548543014, "total_current_assets": 11211163633, "total_assets": 17940979403, "short_term_debt": 120764852, "long_term_debt": null, "total_debt": 176471302, "total_liabilities": 2199349633, "total_equity": 15643704448, "shares_outstanding": 1232499617, "goodwill_and_intangibles": 780818895 }, "cash_flow": { "operating_cash_flow": 310221000, "capital_expenditure": 118721000, "free_cash_flow": 428942000, "dividends_paid": 91471000, "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": 1065900471, "cost_of_revenue": 712821888, "gross_profit": 353078575, "ebit": 117270761, "ebitda": 117270761, "pretax_income": 298529016, "tax_provision": 16163779, "net_income": 275688667, "net_income_to_common": 275688667, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 5548543014, "total_current_assets": 11211163633, "total_assets": 17940979403, "short_term_debt": 120764852, "long_term_debt": 55671000, "total_debt": 176471302, "total_liabilities": 2199349633, "total_equity": 15643704448, "shares_outstanding": 1232499617, "goodwill_and_intangibles": 780818895 }, "cash_flow": { "operating_cash_flow": 310221000, "capital_expenditure": 118721000, "free_cash_flow": 428942000, "dividends_paid": 91471000, "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": "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": "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": 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 } }