{ "ticker": { "uuid": "ed104bd4-365a-4d42-927f-6eb14178a9de", "symbol": "SID", "name": "Companhia Siderurgica Nacional ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/ed104bd4-365a-4d42-927f-6eb14178a9de/", "api_url": "https://sharemaestro.com/factors/api/tickers/ed104bd4-365a-4d42-927f-6eb14178a9de/" }, "latest_snapshot": { "ticker": { "uuid": "ed104bd4-365a-4d42-927f-6eb14178a9de", "symbol": "SID", "name": "Companhia Siderurgica Nacional ADR", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Steel", "page_url": "https://sharemaestro.com/factors/ticker/ed104bd4-365a-4d42-927f-6eb14178a9de/", "api_url": "https://sharemaestro.com/factors/api/tickers/ed104bd4-365a-4d42-927f-6eb14178a9de/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.55, "value": 0.9, "quality": 0.14, "momentum": 0.1, "coverage": 0.909, "confidence": 0.881, "delta": -3 }, "headline_factors": { "price": 0.99, "market_cap": 1317924114.18, "pe_ratio": null, "earnings_yield": 0.0543, "ebitda_to_ev": 0.1535, "shareholder_yield": 0.5172, "roe": -0.1551, "piotroski_f_score": 6, "momentum_12_1": -0.2695, "volatility_252d": 0.5477 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 6.5138, "earnings_yield": 0.0543, "fcf_yield": 0.1254, "shareholder_yield": 0.5172 }, "quality": { "roe": -0.1551, "roic": 0.034, "gross_margin": 0.273, "fcf_margin": 0.12, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.0092, "eps_growth_1y": null, "fcf_growth_1y": -0.6176 }, "momentum": { "price_return_12m": -0.2971, "momentum_12_1": -0.2695, "relative_strength": -0.4461 }, "scores": { "value_percentile": 0.9, "quality_percentile": 0.14, "momentum_percentile": 0.1, "growth_composite": 77, "yield_composite": 1, "overall_composite": 45, "os_score": 0.55, "factor_coverage": 0.909, "signal_confidence": 0.881 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 1.18, "os": 0.57, "value": 0.88, "quality": 0.14, "momentum": 0.17, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.054, "shareholder_yield": 0.4344, "roe": -0.1551, "momentum_12_1": -0.0612 }, { "week_end_date": "2026-06-14", "price": 1.22, "os": 0.61, "value": 0.89, "quality": 0.16, "momentum": 0.2, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0539, "shareholder_yield": 0.4201, "roe": -0.1551, "momentum_12_1": -0.131 }, { "week_end_date": "2026-06-21", "price": 1.03, "os": 0.57, "value": 0.89, "quality": 0.14, "momentum": 0.14, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0542, "shareholder_yield": 0.4976, "roe": -0.1551, "momentum_12_1": -0.0559 }, { "week_end_date": "2026-06-28", "price": 0.94, "os": 0.61, "value": 0.89, "quality": 0.17, "momentum": 0.2, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0544, "shareholder_yield": 0.5462, "roe": -0.1551, "momentum_12_1": -0.0288 }, { "week_end_date": "2026-07-05", "price": 0.91, "os": 0.54, "value": 0.9, "quality": 0.14, "momentum": 0.08, "confidence": 0.901, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0544, "shareholder_yield": 0.566, "roe": -0.1551, "momentum_12_1": -0.2387 }, { "week_end_date": "2026-07-12", "price": 1.01, "os": 0.52, "value": 0.89, "quality": 0.14, "momentum": 0.05, "confidence": 0.891, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0543, "shareholder_yield": 0.5075, "roe": -0.1551, "momentum_12_1": -0.1974 }, { "week_end_date": "2026-07-19", "price": 0.99, "os": 0.55, "value": 0.9, "quality": 0.14, "momentum": 0.1, "confidence": 0.881, "coverage": 0.909, "pe_ratio": null, "earnings_yield": 0.0543, "shareholder_yield": 0.5172, "roe": -0.1551, "momentum_12_1": -0.2695 } ], "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": 43917971000, "cost_of_revenue": 32043603000, "gross_profit": 11874368000, "ebit": 2931086000, "ebitda": 7006721000, "pretax_income": -1646527000, "tax_provision": -169398000, "net_income": -1963041000, "net_income_to_common": -1963041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14413785000, "total_current_assets": 30315408000, "total_assets": 100524895000, "short_term_debt": 10661908000, "long_term_debt": 42495988000, "total_debt": 53991177000, "total_liabilities": 84796443000, "total_equity": 12869597000, "shares_outstanding": 1326094000, "goodwill_and_intangibles": 11000602000 }, "cash_flow": { "operating_cash_flow": -954062646, "capital_expenditure": 5819297027, "free_cash_flow": 4865234381, "dividends_paid": 681575417, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -967531000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 43917971000, "cost_of_revenue": 32043603000, "gross_profit": 11874368000, "ebit": 2931086000, "ebitda": 7006721000, "pretax_income": -1646527000, "tax_provision": -169398000, "net_income": -1963041000, "net_income_to_common": -1963041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14413785000, "total_current_assets": 30315408000, "total_assets": 100524895000, "short_term_debt": 10661908000, "long_term_debt": 42495988000, "total_debt": 53991177000, "total_liabilities": 84796443000, "total_equity": 12869597000, "shares_outstanding": 1326094000, "goodwill_and_intangibles": 11000602000 }, "cash_flow": { "operating_cash_flow": -954062646, "capital_expenditure": 5819297027, "free_cash_flow": 4865234381, "dividends_paid": 681575417, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -967531000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 43917971000, "cost_of_revenue": 32043603000, "gross_profit": 11874368000, "ebit": 2931086000, "ebitda": 7006721000, "pretax_income": -1646527000, "tax_provision": -169398000, "net_income": -1963041000, "net_income_to_common": -1963041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14413785000, "total_current_assets": 30315408000, "total_assets": 100524895000, "short_term_debt": 10661908000, "long_term_debt": 42495988000, "total_debt": 53991177000, "total_liabilities": 84796443000, "total_equity": 12869597000, "shares_outstanding": 1326094000, "goodwill_and_intangibles": 11000602000 }, "cash_flow": { "operating_cash_flow": -954062646, "capital_expenditure": 5819297027, "free_cash_flow": 4865234381, "dividends_paid": 681575417, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -967531000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 43917971000, "cost_of_revenue": 32043603000, "gross_profit": 11874368000, "ebit": 2931086000, "ebitda": 7006721000, "pretax_income": -1646527000, "tax_provision": -169398000, "net_income": -1963041000, "net_income_to_common": -1963041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14413785000, "total_current_assets": 30315408000, "total_assets": 100524895000, "short_term_debt": 10661908000, "long_term_debt": 42495988000, "total_debt": 53991177000, "total_liabilities": 84796443000, "total_equity": 12869597000, "shares_outstanding": 1326094000, "goodwill_and_intangibles": 11000602000 }, "cash_flow": { "operating_cash_flow": -954062646, "capital_expenditure": 5819297027, "free_cash_flow": 4865234381, "dividends_paid": 681575417, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -967531000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 43917971000, "cost_of_revenue": 32043603000, "gross_profit": 11874368000, "ebit": 2931086000, "ebitda": 7006721000, "pretax_income": -1646527000, "tax_provision": -169398000, "net_income": -1963041000, "net_income_to_common": -1963041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14413785000, "total_current_assets": 30315408000, "total_assets": 100524895000, "short_term_debt": 10661908000, "long_term_debt": 42495988000, "total_debt": 53991177000, "total_liabilities": 84796443000, "total_equity": 12869597000, "shares_outstanding": 1326094000, "goodwill_and_intangibles": 11000602000 }, "cash_flow": { "operating_cash_flow": -954062646, "capital_expenditure": 5819297027, "free_cash_flow": 4865234381, "dividends_paid": 681575417, "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": 43917971000, "cost_of_revenue": 32043603000, "gross_profit": 11874368000, "ebit": 4651854000, "ebitda": 8727489000, "pretax_income": -1646527000, "tax_provision": -169398000, "net_income": -1963041000, "net_income_to_common": -1963041000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14413785000, "total_current_assets": 30315408000, "total_assets": 100524895000, "short_term_debt": 10661908000, "long_term_debt": 42495988000, "total_debt": 53991177000, "total_liabilities": 84796443000, "total_equity": 12869597000, "shares_outstanding": 1326094000, "goodwill_and_intangibles": 11000602000 }, "cash_flow": { "operating_cash_flow": -954062646, "capital_expenditure": 5819297027, "free_cash_flow": 4865234381, "dividends_paid": 681575417, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -967531000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 43687460000, "cost_of_revenue": 31990696000, "gross_profit": 11696764000, "ebit": 3057637000, "ebitda": 6849050000, "pretax_income": -1543349000, "tax_provision": -5208000, "net_income": -2591851000, "net_income_to_common": -2591851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23310197000, "total_current_assets": 39785693000, "total_assets": 103906654000, "short_term_debt": 8370022000, "long_term_debt": 48092942000, "total_debt": 57096946000, "total_liabilities": 88447538000, "total_equity": 12271438000, "shares_outstanding": 1326094000, "goodwill_and_intangibles": 10438091000 }, "cash_flow": { "operating_cash_flow": 8650505000, "capital_expenditure": 5494335000, "free_cash_flow": 14144840000, "dividends_paid": 2535325000, "share_repurchases": -336162000, "shares_issued": null, "net_debt_issued": 2912842000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 43687460000, "cost_of_revenue": 31990696000, "gross_profit": 11696764000, "ebit": 3057637000, "ebitda": 6849050000, "pretax_income": -1543349000, "tax_provision": -5208000, "net_income": -2591851000, "net_income_to_common": -2591851000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23310197000, "total_current_assets": 39785693000, "total_assets": 103906654000, "short_term_debt": 8370022000, "long_term_debt": 48092942000, "total_debt": 57096946000, "total_liabilities": 88447538000, "total_equity": 12271438000, "shares_outstanding": 1326094000, "goodwill_and_intangibles": 10438091000 }, "cash_flow": { "operating_cash_flow": 8650505000, "capital_expenditure": 5494335000, "free_cash_flow": 14144840000, "dividends_paid": 2535325000, "share_repurchases": -336162000, "shares_issued": null, "net_debt_issued": 2912842000 } } ], "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": 10405323354, "cost_of_revenue": 8000046408, "gross_profit": 2405276946, "ebit": 57464050, "ebitda": 1199891849, "pretax_income": -993559004, "tax_provision": -448923206, "net_income": -604011392, "net_income_to_common": -604011392, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12665555000, "total_current_assets": 29031361000, "total_assets": 97912474000, "short_term_debt": 9174067000, "long_term_debt": 41359574000, "total_debt": 50855188000, "total_liabilities": 82213143000, "total_equity": 12692152000, "shares_outstanding": 1326093947, "goodwill_and_intangibles": 10821162000 }, "cash_flow": { "operating_cash_flow": -761968850, "capital_expenditure": 1104527643, "free_cash_flow": 342558793, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -933314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10405323354, "cost_of_revenue": 8000046408, "gross_profit": 2405276946, "ebit": 57464050, "ebitda": 1199891849, "pretax_income": -993559004, "tax_provision": -448923206, "net_income": -604011392, "net_income_to_common": -604011392, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12665555000, "total_current_assets": 29031361000, "total_assets": 97912474000, "short_term_debt": 9174067000, "long_term_debt": 41359574000, "total_debt": 50855188000, "total_liabilities": 82213143000, "total_equity": 12692152000, "shares_outstanding": 1326093947, "goodwill_and_intangibles": 10821162000 }, "cash_flow": { "operating_cash_flow": -761968850, "capital_expenditure": 1104527643, "free_cash_flow": 342558793, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -933314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10405323354, "cost_of_revenue": 8000046408, "gross_profit": 2405276946, "ebit": 57464050, "ebitda": 1199891849, "pretax_income": -993559004, "tax_provision": -448923206, "net_income": -604011392, "net_income_to_common": -604011392, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12665555000, "total_current_assets": 29031361000, "total_assets": 97912474000, "short_term_debt": 9174067000, "long_term_debt": 41359574000, "total_debt": 50855188000, "total_liabilities": 82213143000, "total_equity": 12692152000, "shares_outstanding": 1326093947, "goodwill_and_intangibles": 10821162000 }, "cash_flow": { "operating_cash_flow": -761968850, "capital_expenditure": 1104527643, "free_cash_flow": 342558793, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -933314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10405323354, "cost_of_revenue": 8000046408, "gross_profit": 2405276946, "ebit": 57464050, "ebitda": 1199891849, "pretax_income": -993559004, "tax_provision": -448923206, "net_income": -604011392, "net_income_to_common": -604011392, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12665555000, "total_current_assets": 29031361000, "total_assets": 97912474000, "short_term_debt": 9174067000, "long_term_debt": 41359574000, "total_debt": 50855188000, "total_liabilities": 82213143000, "total_equity": 12692152000, "shares_outstanding": 1326093947, "goodwill_and_intangibles": 10821162000 }, "cash_flow": { "operating_cash_flow": -761968850, "capital_expenditure": 1104527643, "free_cash_flow": 342558793, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -933314000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 10405323354, "cost_of_revenue": 8000046408, "gross_profit": 2405276946, "ebit": 57464050, "ebitda": 1199891849, "pretax_income": -993559004, "tax_provision": -448923206, "net_income": -604011392, "net_income_to_common": -604011392, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12665555000, "total_current_assets": 29031361000, "total_assets": 97912474000, "short_term_debt": 9174067000, "long_term_debt": 41359574000, "total_debt": 50855188000, "total_liabilities": 82213143000, "total_equity": 12692152000, "shares_outstanding": 1326093947, "goodwill_and_intangibles": 10821162000 }, "cash_flow": { "operating_cash_flow": -761968850, "capital_expenditure": 1104527643, "free_cash_flow": 342558793, "dividends_paid": null, "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": 10405323354, "cost_of_revenue": 8000046408, "gross_profit": 2405276946, "ebit": 803822620, "ebitda": 1946250419, "pretax_income": -993559004, "tax_provision": -448923206, "net_income": -604011392, "net_income_to_common": -604011392, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12665555000, "total_current_assets": 29031361000, "total_assets": 97912474000, "short_term_debt": 9174067000, "long_term_debt": 41359574000, "total_debt": 50855188000, "total_liabilities": 82213143000, "total_equity": 12692152000, "shares_outstanding": 1326093947, "goodwill_and_intangibles": 10821162000 }, "cash_flow": { "operating_cash_flow": -761968850, "capital_expenditure": 1104527643, "free_cash_flow": 342558793, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -933314000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11576556897, "cost_of_revenue": 7974154034, "gross_profit": 3602402857, "ebit": 495979791, "ebitda": 1567792416, "pretax_income": -751172072, "tax_provision": -18990434, "net_income": -1096572483, "net_income_to_common": -1096572483, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14413785000, "total_current_assets": 30315408000, "total_assets": 100524895000, "short_term_debt": 10661908000, "long_term_debt": 42495988000, "total_debt": 53991177000, "total_liabilities": 84796443000, "total_equity": 12869597000, "shares_outstanding": 1326093947, "goodwill_and_intangibles": 11000602000 }, "cash_flow": { "operating_cash_flow": 21687857, "capital_expenditure": 2057003495, "free_cash_flow": 2078691352, "dividends_paid": 254605645, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -343398000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11576556897, "cost_of_revenue": 7974154034, "gross_profit": 3602402857, "ebit": 495979791, "ebitda": 1567792416, "pretax_income": -751172072, "tax_provision": -18990434, "net_income": -1096572483, "net_income_to_common": -1096572483, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14413785000, "total_current_assets": 30315408000, "total_assets": 100524895000, "short_term_debt": 10661908000, "long_term_debt": 42495988000, "total_debt": 53991177000, "total_liabilities": 84796443000, "total_equity": 12869597000, "shares_outstanding": 1326093947, "goodwill_and_intangibles": 11000602000 }, "cash_flow": { "operating_cash_flow": 21687857, "capital_expenditure": 2057003495, "free_cash_flow": 2078691352, "dividends_paid": 254605645, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -343398000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11576556897, "cost_of_revenue": 7974154034, "gross_profit": 3602402857, "ebit": 495979791, "ebitda": 1567792416, "pretax_income": -751172072, "tax_provision": -18990434, "net_income": -1096572483, "net_income_to_common": -1096572483, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14413785000, "total_current_assets": 30315408000, "total_assets": 100524895000, "short_term_debt": 10661908000, "long_term_debt": 42495988000, "total_debt": 53991177000, "total_liabilities": 84796443000, "total_equity": 12869597000, "shares_outstanding": 1326093947, "goodwill_and_intangibles": 11000602000 }, "cash_flow": { "operating_cash_flow": 21687857, "capital_expenditure": 2057003495, "free_cash_flow": 2078691352, "dividends_paid": 254605645, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -343398000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11576556897, "cost_of_revenue": 7974154034, "gross_profit": 3602402857, "ebit": 495979791, "ebitda": 1567792416, "pretax_income": -751172072, "tax_provision": -18990434, "net_income": -1096572483, "net_income_to_common": -1096572483, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14413785000, "total_current_assets": 30315408000, "total_assets": 100524895000, "short_term_debt": 10661908000, "long_term_debt": 42495988000, "total_debt": 53991177000, "total_liabilities": 84796443000, "total_equity": 12869597000, "shares_outstanding": 1326093947, "goodwill_and_intangibles": 11000602000 }, "cash_flow": { "operating_cash_flow": 21687857, "capital_expenditure": 2057003495, "free_cash_flow": 2078691352, "dividends_paid": 254605645, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -343398000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 11576556897, "cost_of_revenue": 7974154034, "gross_profit": 3602402857, "ebit": 495979791, "ebitda": 1567792416, "pretax_income": -751172072, "tax_provision": -18990434, "net_income": -1096572483, "net_income_to_common": -1096572483, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14413785000, "total_current_assets": 30315408000, "total_assets": 100524895000, "short_term_debt": 10661908000, "long_term_debt": 42495988000, "total_debt": 53991177000, "total_liabilities": 84796443000, "total_equity": 12869597000, "shares_outstanding": 1326093947, "goodwill_and_intangibles": 11000602000 }, "cash_flow": { "operating_cash_flow": 21687857, "capital_expenditure": 2057003495, "free_cash_flow": 2078691352, "dividends_paid": 254605645, "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": 11576556897, "cost_of_revenue": 7974154034, "gross_profit": 3602402857, "ebit": 973160009, "ebitda": 2044972634, "pretax_income": -751172072, "tax_provision": -18990434, "net_income": -1096572483, "net_income_to_common": -1096572483, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14413785000, "total_current_assets": 30315408000, "total_assets": 100524895000, "short_term_debt": 10661908000, "long_term_debt": 42495988000, "total_debt": 53991177000, "total_liabilities": 84796443000, "total_equity": 12869597000, "shares_outstanding": 1326093947, "goodwill_and_intangibles": 11000602000 }, "cash_flow": { "operating_cash_flow": 21687857, "capital_expenditure": 2057003495, "free_cash_flow": 2078691352, "dividends_paid": 254605645, "share_repurchases": null, "shares_issued": null, "net_debt_issued": -343398000 } } ] }, "strategy_matches": [ { "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": "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/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "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 } }