{ "ticker": { "uuid": "f8c37631-63dc-4ba7-aa5f-b76b6015ff7b", "symbol": "SKHY", "name": "SK Hynix Inc. American Depositary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/f8c37631-63dc-4ba7-aa5f-b76b6015ff7b/", "api_url": "https://sharemaestro.com/factors/api/tickers/f8c37631-63dc-4ba7-aa5f-b76b6015ff7b/" }, "latest_snapshot": { "ticker": { "uuid": "f8c37631-63dc-4ba7-aa5f-b76b6015ff7b", "symbol": "SKHY", "name": "SK Hynix Inc. American Depositary Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Semiconductors", "page_url": "https://sharemaestro.com/factors/ticker/f8c37631-63dc-4ba7-aa5f-b76b6015ff7b/", "api_url": "https://sharemaestro.com/factors/api/tickers/f8c37631-63dc-4ba7-aa5f-b76b6015ff7b/" }, "week_end_date": "2026-08-09", "universe": "USD_US", "score": { "os": 0.4, "value": 0.45, "quality": 0.42, "momentum": 0.44, "coverage": 0.818, "confidence": 0.818, "delta": 0 }, "headline_factors": { "price": 137.91, "market_cap": 978960880178.1, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": 0.9858, "piotroski_f_score": 8, "momentum_12_1": null, "volatility_252d": null }, "strategy_flags": { "market_leader": true, "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": null, "shareholder_yield": null }, "quality": { "roe": 0.9858, "roic": 0.6902, "gross_margin": 0.7339, "fcf_margin": 0.4332, "piotroski_f_score": 8 }, "growth": { "revenue_growth_1y": 1.45, "eps_growth_1y": 4.6134, "fcf_growth_1y": null }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.45, "quality_percentile": 0.42, "momentum_percentile": 0.44, "growth_composite": 55, "yield_composite": 55, "overall_composite": 60, "os_score": 0.4, "factor_coverage": 0.818, "signal_confidence": 0.818 } } }, "factor_history": [ { "week_end_date": "2026-08-02", "price": 143.73, "os": 0.4, "value": 0.44, "quality": 0.42, "momentum": 0.45, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.9983, "momentum_12_1": null }, { "week_end_date": "2026-08-09", "price": 137.91, "os": 0.4, "value": 0.45, "quality": 0.42, "momentum": 0.44, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": 0.9858, "momentum_12_1": null } ], "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": 97146675000000, "cost_of_revenue": 38455885000000, "gross_profit": 58690790000000, "ebit": 51389255000000, "ebitda": 65319385000000, "pretax_income": 50465552000000, "tax_provision": 7517650000000, "net_income": 42919287000000, "net_income_to_common": 42919287000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14923766000000, "total_current_assets": 69458073000000, "total_assets": 176107659000000, "short_term_debt": 8709053000000, "long_term_debt": 14086148000000, "total_debt": 24757848000000, "total_liabilities": 55440908000000, "total_equity": 120516178000000, "shares_outstanding": 7056130000, "goodwill_and_intangibles": 4049402000000 }, "cash_flow": { "operating_cash_flow": 53373126000000, "capital_expenditure": 28579343000000, "free_cash_flow": 81952469000000, "dividends_paid": 1681166000000, "share_repurchases": null, "shares_issued": 65035000000, "net_debt_issued": 767604000000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 97146675000000, "cost_of_revenue": 38455885000000, "gross_profit": 58690790000000, "ebit": 51389255000000, "ebitda": 65319385000000, "pretax_income": 50465552000000, "tax_provision": 7517650000000, "net_income": 42919287000000, "net_income_to_common": 42919287000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14923766000000, "total_current_assets": 69458073000000, "total_assets": 176107659000000, "short_term_debt": 8709053000000, "long_term_debt": 14086148000000, "total_debt": 24757848000000, "total_liabilities": 55440908000000, "total_equity": 120516178000000, "shares_outstanding": 7056130000, "goodwill_and_intangibles": 4049402000000 }, "cash_flow": { "operating_cash_flow": 53373126000000, "capital_expenditure": 28579343000000, "free_cash_flow": 81952469000000, "dividends_paid": 1681166000000, "share_repurchases": null, "shares_issued": 65035000000, "net_debt_issued": 767604000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 66192960000000, "cost_of_revenue": 34364814000000, "gross_profit": 31828146000000, "ebit": 25230589000000, "ebitda": 37812126000000, "pretax_income": 23885350000000, "tax_provision": 4088448000000, "net_income": 19788681000000, "net_income_to_common": 19788681000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11205117000000, "total_current_assets": 42278887000000, "total_assets": 119855209000000, "short_term_debt": 5840593000000, "long_term_debt": 17431495000000, "total_debt": 25452109000000, "total_liabilities": 45939505000000, "total_equity": 73903394000000, "shares_outstanding": 7098350000, "goodwill_and_intangibles": 4018847000000 }, "cash_flow": { "operating_cash_flow": 29795885000000, "capital_expenditure": 16662640000000, "free_cash_flow": 46458525000000, "dividends_paid": 826323000000, "share_repurchases": null, "shares_issued": 93829000000, "net_debt_issued": -7375657000000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 66192960000000, "cost_of_revenue": 34364814000000, "gross_profit": 31828146000000, "ebit": 25230589000000, "ebitda": 37812126000000, "pretax_income": 23885350000000, "tax_provision": 4088448000000, "net_income": 19788681000000, "net_income_to_common": 19788681000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11205117000000, "total_current_assets": 42278887000000, "total_assets": 119855209000000, "short_term_debt": 5840593000000, "long_term_debt": 17431495000000, "total_debt": 25452109000000, "total_liabilities": 45939505000000, "total_equity": 73903394000000, "shares_outstanding": 7098350000, "goodwill_and_intangibles": 4018847000000 }, "cash_flow": { "operating_cash_flow": 29795885000000, "capital_expenditure": 16662640000000, "free_cash_flow": 46458525000000, "dividends_paid": 826323000000, "share_repurchases": null, "shares_issued": 93829000000, "net_debt_issued": -7375657000000 } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32765719000000, "cost_of_revenue": 33299167000000, "gross_profit": -533448000000, "ebit": -10189543000000, "ebitda": 3484133000000, "pretax_income": -11657816000000, "tax_provision": -2520269000000, "net_income": -9112428000000, "net_income_to_common": -9112428000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7587329000000, "total_current_assets": 30468100000000, "total_assets": 100330165000000, "short_term_debt": 10488686000000, "long_term_debt": 19611443000000, "total_debt": 32498506000000, "total_liabilities": 46826413000000, "total_equity": 53504285000000, "shares_outstanding": 6880510000, "goodwill_and_intangibles": 3834567000000 }, "cash_flow": { "operating_cash_flow": 4278191000000, "capital_expenditure": 8325138000000, "free_cash_flow": 12603329000000, "dividends_paid": 825575000000, "share_repurchases": null, "shares_issued": 24572000000, "net_debt_issued": 6968534000000 } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32765719000000, "cost_of_revenue": 33299167000000, "gross_profit": -533448000000, "ebit": -10189543000000, "ebitda": 3484133000000, "pretax_income": -11657816000000, "tax_provision": -2520269000000, "net_income": -9112428000000, "net_income_to_common": -9112428000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7587329000000, "total_current_assets": 30468100000000, "total_assets": 100330165000000, "short_term_debt": 10488686000000, "long_term_debt": 19611443000000, "total_debt": 32498506000000, "total_liabilities": 46826413000000, "total_equity": 53504285000000, "shares_outstanding": 6880510000, "goodwill_and_intangibles": 3834567000000 }, "cash_flow": { "operating_cash_flow": 4278191000000, "capital_expenditure": 8325138000000, "free_cash_flow": 12603329000000, "dividends_paid": 825575000000, "share_repurchases": null, "shares_issued": 24572000000, "net_debt_issued": 6968534000000 } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44621568000000, "cost_of_revenue": 28993713000000, "gross_profit": 15627855000000, "ebit": 4535894000000, "ebitda": 18687364000000, "pretax_income": 4002780000000, "tax_provision": 1761111000000, "net_income": 2229560000000, "net_income_to_common": 2229560000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4977007000000, "total_current_assets": 28733332000000, "total_assets": 103871512000000, "short_term_debt": 7704120000000, "long_term_debt": 15571357000000, "total_debt": 24791685000000, "total_liabilities": 40580970000000, "total_equity": 63266355000000, "shares_outstanding": 6878010000, "goodwill_and_intangibles": 3512107000000 }, "cash_flow": { "operating_cash_flow": 14780517000000, "capital_expenditure": 19748882000000, "free_cash_flow": 34529399000000, "dividends_paid": 1677821000000, "share_repurchases": null, "shares_issued": 11670000000, "net_debt_issued": 4792889000000 } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 44621568000000, "cost_of_revenue": 28993713000000, "gross_profit": 15627855000000, "ebit": 4535894000000, "ebitda": 18687364000000, "pretax_income": 4002780000000, "tax_provision": 1761111000000, "net_income": 2229560000000, "net_income_to_common": 2229560000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4977007000000, "total_current_assets": 28733332000000, "total_assets": 103871512000000, "short_term_debt": 7704120000000, "long_term_debt": 15571357000000, "total_debt": 24791685000000, "total_liabilities": 40580970000000, "total_equity": 63266355000000, "shares_outstanding": 6878010000, "goodwill_and_intangibles": 3512107000000 }, "cash_flow": { "operating_cash_flow": 14780517000000, "capital_expenditure": 19748882000000, "free_cash_flow": 34529399000000, "dividends_paid": 1677821000000, "share_repurchases": null, "shares_issued": 11670000000, "net_debt_issued": 4792889000000 } } ], "quarterly": [ { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 79318746000000, "cost_of_revenue": 18776138000000, "gross_profit": 60542608000000, "ebit": 60542608000000, "ebitda": 122708355000000, "pretax_income": 122708355000000, "tax_provision": 28785762000000, "net_income": 93820236000000, "net_income_to_common": 93820236000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 7134800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2026-06-30", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 80961632485000, "cost_of_revenue": null, "gross_profit": null, "ebit": 61796594446000, "ebitda": 61796594446000, "pretax_income": 125249947098000, "tax_provision": 29381985991000, "net_income": 95867961105000, "net_income_to_common": 95867961105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 7134800000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "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": 52576287000000, "cost_of_revenue": 10896873000000, "gross_profit": 41679414000000, "ebit": 51783801000000, "ebitda": 55512868000000, "pretax_income": 51616858000000, "tax_provision": 11270949000000, "net_income": 40330176000000, "net_income_to_common": 40330176000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21166904000000, "total_current_assets": 106506116000000, "total_assets": 222828744000000, "short_term_debt": 6417243000000, "long_term_debt": 13426725000000, "total_debt": 21832416000000, "total_liabilities": 58448945000000, "total_equity": 164291082000000, "shares_outstanding": 7120000000, "goodwill_and_intangibles": 4050617000000 }, "cash_flow": { "operating_cash_flow": 26330119000000, "capital_expenditure": 7865366000000, "free_cash_flow": 34195485000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7775000000, "net_debt_issued": -2753780000000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 52576287000000, "cost_of_revenue": 10896873000000, "gross_profit": 41679414000000, "ebit": 51783801000000, "ebitda": 55512868000000, "pretax_income": 51616858000000, "tax_provision": 11270949000000, "net_income": 40330176000000, "net_income_to_common": 40330176000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21166904000000, "total_current_assets": 106506116000000, "total_assets": 222828744000000, "short_term_debt": 6417243000000, "long_term_debt": 13426725000000, "total_debt": 21832416000000, "total_liabilities": 58448945000000, "total_equity": 164291082000000, "shares_outstanding": 7120000000, "goodwill_and_intangibles": 4050617000000 }, "cash_flow": { "operating_cash_flow": 26330119000000, "capital_expenditure": 7865366000000, "free_cash_flow": 34195485000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 7775000000, "net_debt_issued": -2753780000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32826653000000, "cost_of_revenue": 10250278000000, "gross_profit": 22576375000000, "ebit": 17870294000000, "ebitda": 21440884000000, "pretax_income": 17653312000000, "tax_provision": 2407359000000, "net_income": 15219783000000, "net_income_to_common": 15219783000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14923766000000, "total_current_assets": 69458073000000, "total_assets": 176107659000000, "short_term_debt": 8709053000000, "long_term_debt": 14086148000000, "total_debt": 24757848000000, "total_liabilities": 55440908000000, "total_equity": 120516178000000, "shares_outstanding": 7088065000, "goodwill_and_intangibles": 4049402000000 }, "cash_flow": { "operating_cash_flow": 20861736000000, "capital_expenditure": 12245756000000, "free_cash_flow": 33107492000000, "dividends_paid": 263131000000, "share_repurchases": null, "shares_issued": 14369000000, "net_debt_issued": -1150699000000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 32826653000000, "cost_of_revenue": 10250278000000, "gross_profit": 22576375000000, "ebit": 17870294000000, "ebitda": 21440884000000, "pretax_income": 17653312000000, "tax_provision": 2407359000000, "net_income": 15219783000000, "net_income_to_common": 15219783000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14923766000000, "total_current_assets": 69458073000000, "total_assets": 176107659000000, "short_term_debt": 8709053000000, "long_term_debt": 14086148000000, "total_debt": 24757848000000, "total_liabilities": 55440908000000, "total_equity": 120516178000000, "shares_outstanding": 7088065000, "goodwill_and_intangibles": 4049402000000 }, "cash_flow": { "operating_cash_flow": 20861736000000, "capital_expenditure": 12245756000000, "free_cash_flow": 33107492000000, "dividends_paid": 263131000000, "share_repurchases": null, "shares_issued": 14369000000, "net_debt_issued": -1150699000000 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24448929000000, "cost_of_revenue": 10419829000000, "gross_profit": 14029100000000, "ebit": 15019187000000, "ebitda": 18578802000000, "pretax_income": 14790428000000, "tax_provision": 2192890000000, "net_income": 12595195000000, "net_income_to_common": 12595195000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10814515000000, "total_current_assets": 57139556000000, "total_assets": 148435030000000, "short_term_debt": 9789107000000, "long_term_debt": 14828745000000, "total_debt": 26583924000000, "total_liabilities": 48428751000000, "total_equity": 99985504000000, "shares_outstanding": 7056130000, "goodwill_and_intangibles": 3953945000000 }, "cash_flow": { "operating_cash_flow": 14321549000000, "capital_expenditure": 5257411000000, "free_cash_flow": 19578960000000, "dividends_paid": 258921000000, "share_repurchases": null, "shares_issued": 22106000000, "net_debt_issued": 1756919000000 } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 24448929000000, "cost_of_revenue": 10419829000000, "gross_profit": 14029100000000, "ebit": 15019187000000, "ebitda": 18578802000000, "pretax_income": 14790428000000, "tax_provision": 2192890000000, "net_income": 12595195000000, "net_income_to_common": 12595195000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 10814515000000, "total_current_assets": 57139556000000, "total_assets": 148435030000000, "short_term_debt": 9789107000000, "long_term_debt": 14828745000000, "total_debt": 26583924000000, "total_liabilities": 48428751000000, "total_equity": 99985504000000, "shares_outstanding": 7056130000, "goodwill_and_intangibles": 3953945000000 }, "cash_flow": { "operating_cash_flow": 14321549000000, "capital_expenditure": 5257411000000, "free_cash_flow": 19578960000000, "dividends_paid": 258921000000, "share_repurchases": null, "shares_issued": 22106000000, "net_debt_issued": 1756919000000 } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22231952000000, "cost_of_revenue": 10248628000000, "gross_profit": 11983324000000, "ebit": 8943034000000, "ebitda": 12397456000000, "pretax_income": 8722583000000, "tax_provision": 1726367000000, "net_income": 6997228000000, "net_income_to_common": 6997228000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9075311000000, "total_current_assets": 45203170000000, "total_assets": 129088000000000, "short_term_debt": 9057301000000, "long_term_debt": 13319576000000, "total_debt": 24369171000000, "total_liabilities": 41945296000000, "total_equity": 87127160000000, "shares_outstanding": 7120000000, "goodwill_and_intangibles": 3945141000000 }, "cash_flow": { "operating_cash_flow": 9166170000000, "capital_expenditure": 4621489000000, "free_cash_flow": 13787659000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 12940000000, "net_debt_issued": -483547000000 } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 22231952000000, "cost_of_revenue": 10248628000000, "gross_profit": 11983324000000, "ebit": 8943034000000, "ebitda": 12397456000000, "pretax_income": 8722583000000, "tax_provision": 1726367000000, "net_income": 6997228000000, "net_income_to_common": 6997228000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9075311000000, "total_current_assets": 45203170000000, "total_assets": 129088000000000, "short_term_debt": 9057301000000, "long_term_debt": 13319576000000, "total_debt": 24369171000000, "total_liabilities": 41945296000000, "total_equity": 87127160000000, "shares_outstanding": 7120000000, "goodwill_and_intangibles": 3945141000000 }, "cash_flow": { "operating_cash_flow": 9166170000000, "capital_expenditure": 4621489000000, "free_cash_flow": 13787659000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 12940000000, "net_debt_issued": -483547000000 } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17639141000000, "cost_of_revenue": 7537150000000, "gross_profit": 10101991000000, "ebit": 9556739000000, "ebitda": 12902242000000, "pretax_income": 9299229000000, "tax_provision": 1191034000000, "net_income": 8107081000000, "net_income_to_common": 8107081000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12558069000000, "total_current_assets": 41228190000000, "total_assets": 123985000000000, "short_term_debt": 9643141000000, "long_term_debt": 14254063000000, "total_debt": 25983766000000, "total_liabilities": 42546717000000, "total_equity": 81424011000000, "shares_outstanding": 6896900000, "goodwill_and_intangibles": 3962700000000 }, "cash_flow": { "operating_cash_flow": 9023671000000, "capital_expenditure": 6454687000000, "free_cash_flow": 15478358000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 15620000000, "net_debt_issued": 644931000000 } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17639141000000, "cost_of_revenue": 7537150000000, "gross_profit": 10101991000000, "ebit": 7440504000000, "ebitda": 12902242000000, "pretax_income": 9299229000000, "tax_provision": null, "net_income": 8107081000000, "net_income_to_common": 8107081000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 12558069000000, "total_current_assets": 41228190000000, "total_assets": 123985470000000, "short_term_debt": 9079608000000, "long_term_debt": 14254063000000, "total_debt": 14254063000000, "total_liabilities": 42546717000000, "total_equity": 81424011000000, "shares_outstanding": 690344530, "goodwill_and_intangibles": 3962700000000 }, "cash_flow": { "operating_cash_flow": 9023671000000, "capital_expenditure": 6454687000000, "free_cash_flow": 15478358000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 15620000000, "net_debt_issued": 644931000000 } } ] }, "strategy_matches": [ { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "market_leaders", "name": "Market Leaders", "slug": "market-leaders", "group": "universe", "page_url": "/factors/market-leaders/" } ], "coverage": { "factor_history_points": 2, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-08-09", "latest_financials_period_end": "2026-06-30" }, "schema": { "public_fields_only": true } }