{ "ticker": { "uuid": "f5927dd6-66c7-4164-9bf7-bbdd29f0058e", "symbol": "LI", "name": "Li Auto\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Manufacturers", "page_url": "https://sharemaestro.com/factors/ticker/f5927dd6-66c7-4164-9bf7-bbdd29f0058e/", "api_url": "https://sharemaestro.com/factors/api/tickers/f5927dd6-66c7-4164-9bf7-bbdd29f0058e/" }, "latest_snapshot": { "ticker": { "uuid": "f5927dd6-66c7-4164-9bf7-bbdd29f0058e", "symbol": "LI", "name": "Li Auto\u00a0Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto Manufacturers", "page_url": "https://sharemaestro.com/factors/ticker/f5927dd6-66c7-4164-9bf7-bbdd29f0058e/", "api_url": "https://sharemaestro.com/factors/api/tickers/f5927dd6-66c7-4164-9bf7-bbdd29f0058e/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.3, "value": 0.78, "quality": 0.01, "momentum": 0.02, "coverage": 0.848, "confidence": 0.822, "delta": 3 }, "headline_factors": { "price": 12.39, "market_cap": 12291957384.84, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.0258, "piotroski_f_score": 2, "momentum_12_1": -0.5846, "volatility_252d": 0.3535 }, "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": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": -1.085, "shareholder_yield": 0 }, "quality": { "roe": -0.0258, "roic": -0.0075, "gross_margin": 0.1599, "fcf_margin": -0.1224, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": -0.2488, "eps_growth_1y": null, "fcf_growth_1y": -1.5222 }, "momentum": { "price_return_12m": -0.6104, "momentum_12_1": -0.5846, "relative_strength": -0.8065 }, "scores": { "value_percentile": 0.78, "quality_percentile": 0.01, "momentum_percentile": 0.02, "growth_composite": 87, "yield_composite": 82, "overall_composite": 70, "os_score": 0.3, "factor_coverage": 0.848, "signal_confidence": 0.822 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.2, "os": 0.31, "value": 0.78, "quality": 0.01, "momentum": 0.04, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0258, "momentum_12_1": -0.3902 }, { "week_end_date": "2026-06-14", "price": 14.3, "os": 0.31, "value": 0.78, "quality": 0.01, "momentum": 0.04, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0258, "momentum_12_1": -0.3332 }, { "week_end_date": "2026-06-21", "price": 13.21, "os": 0.32, "value": 0.78, "quality": 0.01, "momentum": 0.05, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0258, "momentum_12_1": -0.3891 }, { "week_end_date": "2026-06-28", "price": 12.04, "os": 0.3, "value": 0.78, "quality": 0.01, "momentum": 0.03, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0258, "momentum_12_1": -0.4536 }, { "week_end_date": "2026-07-05", "price": 12.02, "os": 0.29, "value": 0.78, "quality": 0.01, "momentum": 0.03, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0258, "momentum_12_1": -0.4527 }, { "week_end_date": "2026-07-12", "price": 12.1, "os": 0.33, "value": 0.78, "quality": 0.01, "momentum": 0.09, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0258, "momentum_12_1": -0.483 }, { "week_end_date": "2026-07-19", "price": 12.39, "os": 0.3, "value": 0.78, "quality": 0.01, "momentum": 0.02, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0258, "momentum_12_1": -0.5846 } ], "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": 109252575000, "cost_of_revenue": 88839252000, "gross_profit": 20413324000, "ebit": 1425294000, "ebitda": 6060374000, "pretax_income": 1261795000, "tax_provision": 153410000, "net_income": 1093803000, "net_income_to_common": 1093803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56691765000, "total_current_assets": 115285994000, "total_assets": 154295818000, "short_term_debt": 7908101000, "long_term_debt": 3299203000, "total_debt": 17814767000, "total_liabilities": 81156075000, "total_equity": 72619255000, "shares_outstanding": 1071364000, "goodwill_and_intangibles": 2706475000 }, "cash_flow": { "operating_cash_flow": -8611397000, "capital_expenditure": 4205517000, "free_cash_flow": -4405880000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 692741000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 109252575000, "cost_of_revenue": 88839252000, "gross_profit": 20413324000, "ebit": 1425294000, "ebitda": 6060374000, "pretax_income": 1261795000, "tax_provision": 153410000, "net_income": 1093803000, "net_income_to_common": 1093803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56691765000, "total_current_assets": 115285994000, "total_assets": 154295818000, "short_term_debt": 7908101000, "long_term_debt": 3299203000, "total_debt": 17814767000, "total_liabilities": 81156075000, "total_equity": 72619255000, "shares_outstanding": 1071364000, "goodwill_and_intangibles": 2706475000 }, "cash_flow": { "operating_cash_flow": -8611397000, "capital_expenditure": 4205517000, "free_cash_flow": -4405880000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 692741000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 109252575000, "cost_of_revenue": 88839252000, "gross_profit": 20413324000, "ebit": 1425294000, "ebitda": 6060374000, "pretax_income": 1261795000, "tax_provision": 153410000, "net_income": 1093803000, "net_income_to_common": 1093803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56691765000, "total_current_assets": 115285994000, "total_assets": 154295818000, "short_term_debt": 7908101000, "long_term_debt": 3299203000, "total_debt": 17814767000, "total_liabilities": 81156075000, "total_equity": 72619255000, "shares_outstanding": 1071364000, "goodwill_and_intangibles": 2706475000 }, "cash_flow": { "operating_cash_flow": -8611397000, "capital_expenditure": 4205517000, "free_cash_flow": -4405880000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 692741000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 109252575000, "cost_of_revenue": 88839252000, "gross_profit": 20413324000, "ebit": 1425294000, "ebitda": 6060374000, "pretax_income": 1261795000, "tax_provision": 153410000, "net_income": 1093803000, "net_income_to_common": 1093803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56691765000, "total_current_assets": 115285994000, "total_assets": 154295818000, "short_term_debt": 7908101000, "long_term_debt": 3299203000, "total_debt": 17814767000, "total_liabilities": 81156075000, "total_equity": 72619255000, "shares_outstanding": 1071364000, "goodwill_and_intangibles": 2706475000 }, "cash_flow": { "operating_cash_flow": -8611397000, "capital_expenditure": 4205517000, "free_cash_flow": -4405880000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 692741000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 109252575000, "cost_of_revenue": 88839252000, "gross_profit": 20413324000, "ebit": 1425294000, "ebitda": 6060374000, "pretax_income": 1261795000, "tax_provision": 153410000, "net_income": 1093803000, "net_income_to_common": 1093803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56944318000, "total_current_assets": 115359407000, "total_assets": 154394072000, "short_term_debt": 7908101000, "long_term_debt": 3299203000, "total_debt": 17826111000, "total_liabilities": 81207755000, "total_equity": 72665498000, "shares_outstanding": 1071364000, "goodwill_and_intangibles": 2706475000 }, "cash_flow": { "operating_cash_flow": -8611397000, "capital_expenditure": 4205517000, "free_cash_flow": -4405880000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 692741000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 109252575465, "cost_of_revenue": 88839251856, "gross_profit": 20413323609, "ebit": -967646253, "ebitda": -967646253, "pretax_income": 1261794769, "tax_provision": 153410294, "net_income": 1093802868, "net_income_to_common": 1093802868, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56944318000, "total_current_assets": 115359407000, "total_assets": 154394072000, "short_term_debt": 7908101000, "long_term_debt": 3299203000, "total_debt": 17826111000, "total_liabilities": 81207755000, "total_equity": 72665498000, "shares_outstanding": 1071363763, "goodwill_and_intangibles": 2706475000 }, "cash_flow": { "operating_cash_flow": -8611397000, "capital_expenditure": 4205517000, "free_cash_flow": -4405880000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 692741000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 144522507000, "cost_of_revenue": 114853529000, "gross_profit": 29668979000, "ebit": 9507497000, "ebitda": 12566688000, "pretax_income": 9319664000, "tax_provision": 1270928000, "net_income": 8035832000, "net_income_to_common": 8035832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65901123000, "total_current_assets": 126309782000, "total_assets": 162349078000, "short_term_debt": 1814399000, "long_term_debt": 8151598000, "total_debt": 16344719000, "total_liabilities": 91028696000, "total_equity": 70874884000, "shares_outstanding": 1064636500, "goodwill_and_intangibles": 2441542000 }, "cash_flow": { "operating_cash_flow": 15933160000, "capital_expenditure": 7730022000, "free_cash_flow": 23663182000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -430306000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 144522507000, "cost_of_revenue": 114853529000, "gross_profit": 29668979000, "ebit": 9507497000, "ebitda": 12566688000, "pretax_income": 9319664000, "tax_provision": 1270928000, "net_income": 8035832000, "net_income_to_common": 8035832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65901123000, "total_current_assets": 126309782000, "total_assets": 162349078000, "short_term_debt": 1814399000, "long_term_debt": 8151598000, "total_debt": 16344719000, "total_liabilities": 91028696000, "total_equity": 70874884000, "shares_outstanding": 1064636500, "goodwill_and_intangibles": 2441542000 }, "cash_flow": { "operating_cash_flow": 15933160000, "capital_expenditure": 7730022000, "free_cash_flow": 23663182000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -430306000 } } ], "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": 22843908574, "cost_of_revenue": 21046798771, "gross_profit": 1797109803, "ebit": 9935946, "ebitda": -2545035766, "pretax_income": -2585447862, "tax_provision": -323181474, "net_income": -2275683736, "net_income_to_common": -2275683736, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42710459000, "total_current_assets": 105210375000, "total_assets": 144025613000, "short_term_debt": 7708926000, "long_term_debt": 3787859000, "total_debt": 17671660000, "total_liabilities": 73682416000, "total_equity": 69811204000, "shares_outstanding": 1013814503, "goodwill_and_intangibles": 1173164000 }, "cash_flow": { "operating_cash_flow": -6090994000, "capital_expenditure": 1297326000, "free_cash_flow": -4793668000, "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": 22843908574, "cost_of_revenue": 21046798771, "gross_profit": 1797109803, "ebit": 9935946, "ebitda": -2545035766, "pretax_income": -2585447862, "tax_provision": -323181474, "net_income": -2275683736, "net_income_to_common": -2275683736, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42710459000, "total_current_assets": 105210375000, "total_assets": 144025613000, "short_term_debt": 7708926000, "long_term_debt": 3787859000, "total_debt": 17671660000, "total_liabilities": 73682416000, "total_equity": 69811204000, "shares_outstanding": 1013814503, "goodwill_and_intangibles": 1173164000 }, "cash_flow": { "operating_cash_flow": -6090994000, "capital_expenditure": 1297326000, "free_cash_flow": -4793668000, "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": 22843908574, "cost_of_revenue": 21046798771, "gross_profit": 1797109803, "ebit": 9935946, "ebitda": -2545035766, "pretax_income": -2585447862, "tax_provision": -323181474, "net_income": -2275683736, "net_income_to_common": -2275683736, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42710459000, "total_current_assets": 105210375000, "total_assets": 144025613000, "short_term_debt": 7708926000, "long_term_debt": 3787859000, "total_debt": 17671660000, "total_liabilities": 73682416000, "total_equity": 69811204000, "shares_outstanding": 1013814503, "goodwill_and_intangibles": 1173164000 }, "cash_flow": { "operating_cash_flow": 3521370000, "capital_expenditure": 2570376000, "free_cash_flow": 6091746000, "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": 22843908574, "cost_of_revenue": 21046798771, "gross_profit": 1797109803, "ebit": 9935946, "ebitda": -2545035766, "pretax_income": -2585447862, "tax_provision": -323181474, "net_income": -2275683736, "net_income_to_common": -2275683736, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42710459000, "total_current_assets": 105210375000, "total_assets": 144025613000, "short_term_debt": 7708926000, "long_term_debt": 3787859000, "total_debt": 17671660000, "total_liabilities": 73682416000, "total_equity": 69811204000, "shares_outstanding": 1013814503, "goodwill_and_intangibles": 1173164000 }, "cash_flow": { "operating_cash_flow": 3521370000, "capital_expenditure": 2570376000, "free_cash_flow": 6091746000, "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": 22843908574, "cost_of_revenue": 21046798771, "gross_profit": 1797109803, "ebit": 9935946, "ebitda": -2545035766, "pretax_income": -2585447862, "tax_provision": -323181474, "net_income": -2275683736, "net_income_to_common": -2275683736, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42710459000, "total_current_assets": 105210375000, "total_assets": 144025613000, "short_term_debt": 7708926000, "long_term_debt": 3787859000, "total_debt": 17671660000, "total_liabilities": 73682416000, "total_equity": 69811204000, "shares_outstanding": 1013814503, "goodwill_and_intangibles": 1173164000 }, "cash_flow": { "operating_cash_flow": 3521370000, "capital_expenditure": 2570376000, "free_cash_flow": 6091746000, "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": 22843908574, "cost_of_revenue": 21046798771, "gross_profit": 1797109803, "ebit": -2945394629, "ebitda": -2945394629, "pretax_income": -2585447862, "tax_provision": -323181474, "net_income": -2275683736, "net_income_to_common": -2275683736, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42710459000, "total_current_assets": 105210375000, "total_assets": 144025613000, "short_term_debt": 7680136000, "long_term_debt": 3787859000, "total_debt": 17671660000, "total_liabilities": 73682416000, "total_equity": 69811204000, "shares_outstanding": 1013814503, "goodwill_and_intangibles": 1173164000 }, "cash_flow": { "operating_cash_flow": 3521370000, "capital_expenditure": 2570376000, "free_cash_flow": 6091746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28378261568, "cost_of_revenue": 23318445878, "gross_profit": 5059815690, "ebit": -525669131, "ebitda": -525669131, "pretax_income": -26966591, "tax_provision": -46930198, "net_income": 6429017, "net_income_to_common": 6429017, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56944318000, "total_current_assets": 115359407000, "total_assets": 154394072000, "short_term_debt": 7913137000, "long_term_debt": 3299203000, "total_debt": 17826111000, "total_liabilities": 81207755000, "total_equity": 72665498000, "shares_outstanding": 1041928950, "goodwill_and_intangibles": 3899212000 }, "cash_flow": { "operating_cash_flow": -791977000, "capital_expenditure": 0, "free_cash_flow": -791977000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28378261568, "cost_of_revenue": 23318445878, "gross_profit": 5059815690, "ebit": -525669131, "ebitda": -525669131, "pretax_income": -26966591, "tax_provision": -46930198, "net_income": 6429017, "net_income_to_common": 6429017, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56944318000, "total_current_assets": 115359407000, "total_assets": 154394072000, "short_term_debt": 7913137000, "long_term_debt": 3299203000, "total_debt": 17826111000, "total_liabilities": 81207755000, "total_equity": 72665498000, "shares_outstanding": 1041928950, "goodwill_and_intangibles": 3899212000 }, "cash_flow": { "operating_cash_flow": -791977000, "capital_expenditure": 0, "free_cash_flow": -791977000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28378261568, "cost_of_revenue": 23318445878, "gross_profit": 5059815690, "ebit": -525669131, "ebitda": -525669131, "pretax_income": -26966591, "tax_provision": -46930198, "net_income": 6429017, "net_income_to_common": 6429017, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56944318000, "total_current_assets": 115359407000, "total_assets": 154394072000, "short_term_debt": 7913137000, "long_term_debt": 3299203000, "total_debt": 17826111000, "total_liabilities": 81207755000, "total_equity": 72665498000, "shares_outstanding": 1041928950, "goodwill_and_intangibles": 3899212000 }, "cash_flow": { "operating_cash_flow": -791977000, "capital_expenditure": 0, "free_cash_flow": -791977000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28378261568, "cost_of_revenue": 23318445878, "gross_profit": 5059815690, "ebit": -525669131, "ebitda": -525669131, "pretax_income": -26966591, "tax_provision": -46930198, "net_income": 6429017, "net_income_to_common": 6429017, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56944318000, "total_current_assets": 115359407000, "total_assets": 154394072000, "short_term_debt": 7913137000, "long_term_debt": 3299203000, "total_debt": 17826111000, "total_liabilities": 81207755000, "total_equity": 72665498000, "shares_outstanding": 1041928950, "goodwill_and_intangibles": 3899212000 }, "cash_flow": { "operating_cash_flow": -791977000, "capital_expenditure": 0, "free_cash_flow": -791977000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28378261568, "cost_of_revenue": 23318445878, "gross_profit": 5059815690, "ebit": -525669131, "ebitda": -525669131, "pretax_income": -26966591, "tax_provision": -46930198, "net_income": 6429017, "net_income_to_common": 6429017, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56944318000, "total_current_assets": 115359407000, "total_assets": 154394072000, "short_term_debt": 7913137000, "long_term_debt": 3299203000, "total_debt": 17826111000, "total_liabilities": 81207755000, "total_equity": 72665498000, "shares_outstanding": 1041928950, "goodwill_and_intangibles": 3899212000 }, "cash_flow": { "operating_cash_flow": -791977000, "capital_expenditure": 0, "free_cash_flow": -791977000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 28378261568, "cost_of_revenue": 23318445878, "gross_profit": 5059815690, "ebit": -525669131, "ebitda": -525669131, "pretax_income": -26966591, "tax_provision": -46930198, "net_income": 6429017, "net_income_to_common": 6429017, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56944318000, "total_current_assets": 115359407000, "total_assets": 154394072000, "short_term_debt": 7913137000, "long_term_debt": 3299203000, "total_debt": 17826111000, "total_liabilities": 81207755000, "total_equity": 72665498000, "shares_outstanding": 1041928950, "goodwill_and_intangibles": 3899212000 }, "cash_flow": { "operating_cash_flow": -791977000, "capital_expenditure": 0, "free_cash_flow": -791977000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "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/" } ], "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 } }