{"through":"2026-10-23","sectors":[{"name":"Software","n":10},{"name":"Semiconductors","n":9},{"name":"Pharma","n":5},{"name":"Automotive","n":4},{"name":"Chip equipment","n":3},{"name":"Hardware","n":3},{"name":"Social media","n":3},{"name":"Banks","n":2},{"name":"Beverages","n":2},{"name":"Cybersecurity","n":2},{"name":"Internet","n":2},{"name":"Networking","n":2},{"name":"Payments","n":2},{"name":"Restaurants","n":2},{"name":"Retail","n":2},{"name":"Streaming","n":2}],"companies":[{"t":"AAPL","name":"Apple","sector":"Hardware","color":"slate","fy0":{"l":"FY24","end":"2024-09-28","rev":391.035,"gm":46.2,"om":31.5,"nm":24,"rr":8,"capex":9.447,"fcf":108.807},"fy":{"l":"FY25","end":"2025-09-27","rev":416.161,"gp":195.201,"op":133.05,"ni":112.01,"ocf":111.482,"capex":12.715,"fcf":98.767,"rnd":34.55,"sbc":12.863,"bb":90.711,"div":15.421,"gm":46.9,"om":32,"nm":26.9,"fm":23.7,"cr":3.1,"rr":8.3,"co":11.4,"bs":7.05,"rf":107.5,"g":6.4,"cash":132.42,"debt":98.657,"net":33.763},"q":{"l":"Q3 FY26","end":"2026-06-27","rev":109.417,"gp":54.77,"op":35.695,"ni":29.789,"ocf":34.369,"capex":2.455,"fcf":31.914,"rnd":11.729,"sbc":3.401,"gm":50.1,"om":32.6,"nm":27.2,"fm":29.2,"cr":2.2,"rr":10.7,"co":7.1,"g":16.4},"q0":{"l":"Q3 FY25","end":"2025-06-28","rev":94.036,"gm":46.5,"om":30,"nm":24.9,"rr":9.4,"capex":3.462,"fcf":24.405},"pp":{"l":"FY25","end":"2025-09-27","n":166000,"rev":416.161,"rpe":2506994},"sh":{"l":"FY25","end":"2025-09-27","v":15004.7,"l0":"FY24","v0":15408.1,"chg":-2.6},"qsh":{"l":"Q3 FY26","end":"2026-06-27","v":14714.7,"l0":"Q3 FY25","v0":14948.2,"chg":-1.6}},{"t":"MSFT","name":"Microsoft","sector":"Software","color":"cobalt","fy0":{"l":"FY25","end":"2025-06-30","rev":281.724,"gm":68.8,"om":45.6,"nm":36.1,"rr":11.5,"capex":64.551,"fcf":71.611},"fy":{"l":"FY26","end":"2026-06-30","rev":331.839,"gp":225.465,"op":155.237,"ni":133.749,"ocf":182.935,"capex":115.948,"fcf":66.987,"rnd":35.562,"sbc":12.405,"bb":22.271,"div":26.445,"gm":67.9,"om":46.8,"nm":40.3,"fm":20.2,"cr":34.9,"rr":10.7,"co":63.4,"bs":1.8,"rf":72.7,"g":17.8,"cash":113.191,"debt":40.294,"net":72.897},"q":{"l":"Q4 FY26","end":"2026-06-30","rev":90.007,"gp":60.482,"op":40.603,"ni":35.766,"ocf":55.441,"capex":35.802,"fcf":19.639,"rnd":9.997,"sbc":3.122,"gm":67.2,"om":45.1,"nm":39.7,"fm":21.8,"cr":39.8,"rr":11.1,"co":64.6,"g":17.7},"q0":{"l":"Q4 FY25","end":"2025-06-30","rev":76.441,"gm":68.6,"om":44.9,"nm":35.6,"rr":11.6,"capex":17.079,"fcf":25.568},"pp":{"l":"FY26","end":"2026-06-30","n":223000,"rev":331.839,"rpe":1488067},"sh":{"l":"FY26","end":"2026-06-30","v":7453,"l0":"FY25","v0":7465,"chg":-0.2}},{"t":"GOOGL","name":"Alphabet","sector":"Internet","color":"sage","fy0":{"l":"FY24","end":"2024-12-31","rev":350.018,"gm":58.2,"om":32.1,"nm":28.6,"rr":14.1,"capex":52.535,"fcf":72.764},"fy":{"l":"FY25","end":"2025-12-31","rev":402.836,"gp":240.301,"op":129.039,"ni":132.17,"ocf":164.713,"capex":91.447,"fcf":73.266,"rnd":61.087,"sbc":24.953,"bb":45.709,"div":10.049,"gm":59.7,"om":32,"nm":32.8,"fm":18.2,"cr":22.7,"rr":15.2,"co":55.5,"bs":1.83,"rf":76.1,"g":15.1,"cash":126.843,"debt":48.543,"net":78.3},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":119.796,"gp":73.853,"op":40.77,"ni":112.193,"ocf":39.069,"capex":44.924,"fcf":-5.855,"rnd":18.219,"sbc":7.957,"gm":61.6,"om":34,"nm":93.7,"fm":-4.9,"cr":37.5,"rr":15.2,"co":115,"g":24.2},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":96.428,"gm":59.5,"om":32.4,"nm":29.2,"rr":14.3,"capex":22.446,"fcf":5.301},"pp":{"l":"FY25","end":"2025-12-31","n":190820,"rev":402.836,"rpe":2111079},"sh":{"l":"FY25","end":"2025-12-31","v":12230,"l0":"FY24","v0":12447,"chg":-1.7},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":12309,"l0":"Q2 FY25","v0":12198,"chg":0.9}},{"t":"AMZN","name":"Amazon","sector":"Retail & cloud","color":"caramel","fy0":{"l":"FY24","end":"2024-12-31","rev":637.959,"gm":48.9,"om":10.8,"nm":9.3,"capex":82.999,"fcf":32.878},"fy":{"l":"FY25","end":"2025-12-31","rev":716.924,"gp":360.51,"op":79.975,"ni":77.67,"ocf":139.514,"capex":131.819,"fcf":7.695,"sbc":19.467,"gm":50.3,"om":11.2,"nm":10.8,"fm":1.1,"cr":18.4,"co":94.5,"g":12.4,"cash":123.029,"debt":68.851,"net":54.178},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":200.606,"gp":104.828,"op":27.461,"ni":62.647,"ocf":45.387,"capex":54.208,"fcf":-8.821,"sbc":6.038,"gm":52.3,"om":13.7,"nm":31.2,"fm":-4.4,"cr":27,"co":119.4,"g":19.6},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":167.702,"gm":51.8,"om":11.4,"nm":10.8,"capex":32.183,"fcf":0.332},"pp":{"l":"FY25","end":"2025-12-31","n":1576000,"rev":716.924,"rpe":454901},"sh":{"l":"FY25","end":"2025-12-31","v":10827,"l0":"FY24","v0":10721,"chg":1},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":10903,"l0":"Q2 FY25","v0":10806,"chg":0.9}},{"t":"META","name":"Meta","sector":"Internet","color":"burgundy","fy0":{"l":"FY24","end":"2024-12-31","rev":164.501,"gm":81.7,"om":42.2,"nm":37.9,"rr":26.7,"capex":37.256,"fcf":54.072},"fy":{"l":"FY25","end":"2025-12-31","rev":200.966,"gp":164.791,"op":83.276,"ni":60.458,"ocf":115.8,"capex":69.691,"fcf":46.109,"rnd":57.372,"sbc":20.427,"bb":26.248,"div":5.324,"gm":82,"om":41.4,"nm":30.1,"fm":22.9,"cr":34.7,"rr":28.5,"co":60.2,"bs":1.28,"rf":68.5,"g":22.2,"cash":81.592,"debt":58.744,"net":22.848},"q":{"l":"Q3 FY26","end":"2026-09-30","rev":64.601,"gp":51.232,"op":12.988,"ni":9.86,"ocf":32.785,"capex":33.942,"fcf":-1.157,"rnd":20.054,"sbc":7.363,"gm":79.3,"om":20.1,"nm":15.3,"fm":-1.8,"cr":52.5,"rr":31,"co":103.5,"g":26.1},"q0":{"l":"Q3 FY25","end":"2025-09-30","rev":51.242,"gm":82,"om":40.1,"nm":5.3,"rr":29.6,"capex":18.829,"fcf":11.17},"pp":{"l":"FY25","end":"2025-12-31","n":78865,"rev":200.966,"rpe":2548228},"sh":{"l":"FY25","end":"2025-12-31","v":2574,"l0":"FY24","v0":2614,"chg":-1.5},"qsh":{"l":"Q3 FY26","end":"2026-09-30","v":2573,"l0":"Q3 FY25","v0":2572,"chg":0}},{"t":"NVDA","name":"NVIDIA","sector":"Semiconductors","color":"mint","fy0":{"l":"FY25","end":"2025-01-26","rev":130.497,"gm":75,"om":62.4,"nm":55.8,"rr":9.9,"capex":3.236,"fcf":60.853},"fy":{"l":"FY26","end":"2026-01-25","rev":215.938,"gp":153.463,"op":130.387,"ni":120.067,"ocf":102.718,"capex":6.042,"fcf":96.676,"rnd":18.497,"sbc":6.386,"bb":40.086,"div":0.974,"gm":71.1,"om":60.4,"nm":55.6,"fm":44.8,"cr":2.8,"rr":8.6,"co":5.9,"bs":6.28,"rf":42.5,"g":65.5},"q":{"l":"Q2 FY27","end":"2026-07-26","rev":96.221,"gp":72.142,"op":63.734,"ni":59.688,"ocf":24.077,"capex":2.677,"fcf":21.4,"rnd":7.054,"sbc":2.027,"gm":75,"om":66.2,"nm":62,"fm":22.2,"cr":2.8,"rr":7.3,"co":11.1,"g":105.9},"q0":{"l":"Q2 FY26","end":"2025-07-27","rev":46.743,"gm":72.4,"om":60.8,"nm":56.5,"rr":9.2,"capex":1.895,"fcf":13.47},"pp":{"l":"FY26","end":"2026-01-25","n":42000,"rev":215.938,"rpe":5141381},"sh":{"l":"FY26","end":"2026-01-25","v":24514,"l0":"FY25","v0":24804,"chg":-1.2},"qsh":{"l":"Q2 FY27","end":"2026-07-26","v":24285,"l0":"Q2 FY26","v0":24532,"chg":-1}},{"t":"TSLA","name":"Tesla","sector":"Automotive","color":"cherry","fy0":{"l":"FY24","end":"2024-12-31","rev":97.69,"gm":17.9,"om":7.2,"nm":7.3,"rr":4.6,"capex":11.342,"fcf":3.581},"fy":{"l":"FY25","end":"2025-12-31","rev":94.827,"gp":17.094,"op":4.355,"ni":3.794,"ocf":14.747,"capex":8.527,"fcf":6.22,"rnd":6.411,"sbc":2.825,"gm":18,"om":4.6,"nm":4,"fm":6.6,"cr":9,"rr":6.8,"co":57.8,"g":-2.9,"cash":44.059,"debt":8.153,"net":35.906},"q":{"l":"Q3 FY26","end":"2026-09-30","rev":28.046,"gp":5.494,"op":0.718,"ni":0.787,"ocf":6.263,"capex":4.732,"fcf":1.531,"rnd":2.761,"sbc":1.165,"gm":19.6,"om":2.6,"nm":2.8,"fm":5.5,"cr":16.9,"rr":9.8,"co":75.6,"g":-0.2},"q0":{"l":"Q3 FY25","end":"2025-09-30","rev":28.095,"gm":18,"om":5.8,"nm":4.9,"rr":5.8,"capex":2.248,"fcf":3.99},"pp":{"l":"FY25","end":"2025-12-31","n":134785,"rev":94.827,"rpe":703543},"sh":{"l":"FY25","end":"2025-12-31","v":3528,"l0":"FY24","v0":3498,"chg":0.9},"qsh":{"l":"Q3 FY26","end":"2026-09-30","v":3541,"l0":"Q3 FY25","v0":3526,"chg":0.4}},{"t":"NFLX","name":"Netflix","sector":"Streaming","color":"cherry","fy0":{"l":"FY24","end":"2024-12-31","rev":39.001,"gm":46.1,"om":26.7,"nm":22.3,"rr":7.5,"capex":0.44,"fcf":6.922},"fy":{"l":"FY25","end":"2025-12-31","rev":45.183,"gp":21.908,"op":13.327,"ni":10.981,"ocf":10.149,"capex":0.688,"fcf":9.461,"rnd":3.391,"sbc":0.368,"bb":9.127,"gm":48.5,"om":29.5,"nm":24.3,"fm":20.9,"cr":1.5,"rr":7.5,"co":6.8,"bs":24.78,"rf":96.5,"g":15.9,"cash":9.062,"debt":14.463,"net":-5.4},"q":{"l":"Q3 FY26","end":"2026-09-30","rev":12.874,"gp":6.795,"op":4.459,"ni":3.664,"ocf":3.162,"capex":0.279,"fcf":2.883,"rnd":1.033,"sbc":0.134,"gm":52.8,"om":34.6,"nm":28.5,"fm":22.4,"cr":2.2,"rr":8,"co":8.8,"g":11.9},"q0":{"l":"Q3 FY25","end":"2025-09-30","rev":11.51,"gm":46.4,"om":28.2,"nm":22.1,"rr":7.4,"capex":0.165,"fcf":2.66},"pp":{"l":"FY25","end":"2025-12-31","n":16000,"rev":45.183,"rpe":2823938},"sh":{"l":"FY25","end":"2025-12-31","v":4343.9,"l0":"FY24","v0":4392.6,"chg":-1.1},"qsh":{"l":"Q3 FY26","end":"2026-09-30","v":4195.1,"l0":"Q3 FY25","v0":4340.4,"chg":-3.3}},{"t":"AMD","name":"AMD","sector":"Semiconductors","color":"vermilion","fy0":{"l":"FY24","end":"2024-12-28","rev":25.785,"gm":49.4,"om":7.4,"nm":6.4,"rr":25,"capex":0.636,"fcf":2.405},"fy":{"l":"FY25","end":"2025-12-27","rev":34.639,"gp":17.152,"op":3.694,"ni":4.335,"ocf":7.709,"capex":0.974,"fcf":6.735,"rnd":8.091,"sbc":1.638,"bb":1.316,"gm":49.5,"om":10.7,"nm":12.5,"fm":19.4,"cr":2.8,"rr":23.4,"co":12.6,"bs":0.8,"rf":19.5,"g":34.3,"cash":10.552,"debt":3.222,"net":7.33},"q":{"l":"Q2 FY26","end":"2026-06-27","rev":11.536,"gp":6.203,"op":1.99,"ni":2.297,"ocf":2.366,"capex":0.808,"fcf":1.558,"rnd":2.528,"sbc":0.503,"gm":53.8,"om":17.3,"nm":19.9,"fm":13.5,"cr":7,"rr":21.9,"co":34.2,"g":50.1},"q0":{"l":"Q2 FY25","end":"2025-06-28","rev":7.685,"gm":39.8,"om":-1.7,"nm":11.3,"rr":24.6,"capex":0.282,"fcf":1.729},"pp":{"l":"FY25","end":"2025-12-27","n":31000,"rev":34.639,"rpe":1117387},"sh":{"l":"FY25","end":"2025-12-27","v":1636,"l0":"FY24","v0":1637,"chg":-0.1},"qsh":{"l":"Q2 FY26","end":"2026-06-27","v":1659,"l0":"Q2 FY25","v0":1630,"chg":1.8}},{"t":"AVGO","name":"Broadcom","sector":"Semiconductors","color":"cherry","fy0":{"l":"FY24","end":"2024-11-03","rev":51.574,"gm":63,"om":26.1,"nm":11.4,"rr":18.1,"capex":0.548,"fcf":19.414},"fy":{"l":"FY25","end":"2025-11-02","rev":63.887,"gp":43.294,"op":25.484,"ni":23.126,"ocf":27.537,"capex":0.623,"fcf":26.914,"rnd":10.977,"sbc":7.568,"bb":2.45,"div":11.142,"gm":67.8,"om":39.9,"nm":36.2,"fm":42.1,"cr":1,"rr":17.2,"co":2.3,"bs":0.32,"rf":50.5,"g":23.9,"cash":16.178,"debt":65.136,"net":-48.958,"cashOnly":1},"q":{"l":"Q3 FY26","end":"2026-08-02","rev":29.591,"gp":20.456,"op":15.955,"ni":13.088,"ocf":14.197,"capex":0.532,"fcf":13.665,"rnd":2.895,"sbc":2.019,"gm":69.1,"om":53.9,"nm":44.2,"fm":46.2,"cr":1.8,"rr":9.8,"co":3.7,"g":85.5},"q0":{"l":"Q3 FY25","end":"2025-08-03","rev":15.952,"gm":67.1,"om":36.9,"nm":26,"rr":19.1,"capex":0.142,"fcf":7.024},"pp":{"l":"FY25","end":"2025-11-02","n":33000,"rev":63.887,"rpe":1935970},"sh":{"l":"FY25","end":"2025-11-02","v":4853,"l0":"FY24","v0":4778,"chg":1.6},"qsh":{"l":"Q3 FY26","end":"2026-08-02","v":4887,"l0":"Q3 FY25","v0":4860,"chg":0.6}},{"t":"ORCL","name":"Oracle","sector":"Software","color":"cherry","fy0":{"l":"FY25","end":"2025-05-31","rev":57.399,"om":30.8,"nm":21.7,"rr":17.2,"capex":21.215,"fcf":-0.394},"fy":{"l":"FY26","end":"2026-05-31","rev":67.357,"op":20.606,"ni":17.087,"ocf":31.977,"capex":55.663,"fcf":-23.686,"rnd":10.272,"sbc":4.811,"bb":0.095,"div":5.787,"om":30.6,"nm":25.4,"fm":-35.2,"cr":82.6,"rr":15.3,"co":174.1,"bs":0.02,"g":17.3,"cash":31.894,"debt":129.541,"net":-97.647},"q":{"l":"Q1 FY27","end":"2026-08-31","rev":19.345,"op":6.728,"ni":4.76,"ocf":23.103,"capex":28.499,"fcf":-5.396,"rnd":2.401,"sbc":1.127,"om":34.8,"nm":24.6,"fm":-27.9,"cr":147.3,"rr":12.4,"co":123.4,"g":29.6},"q0":{"l":"Q1 FY26","end":"2025-08-31","rev":14.926,"om":28.7,"nm":19.6,"rr":16.7,"capex":8.502,"fcf":-0.362},"pp":{"l":"FY26","end":"2026-05-31","n":141000,"rev":67.357,"rpe":477709},"sh":{"l":"FY26","end":"2026-05-31","v":2914,"l0":"FY25","v0":2866,"chg":1.7},"qsh":{"l":"Q1 FY27","end":"2026-08-31","v":3000,"l0":"Q1 FY26","v0":2909,"chg":3.1}},{"t":"CRM","name":"Salesforce","sector":"Software","color":"sky","fy0":{"l":"FY25","end":"2025-01-31","rev":37.895,"gm":77.2,"om":19,"nm":16.4,"rr":14.5,"capex":0.658,"fcf":12.434},"fy":{"l":"FY26","end":"2026-01-31","rev":41.525,"gp":32.255,"op":8.331,"ni":7.457,"ocf":14.996,"capex":0.594,"fcf":14.402,"rnd":5.993,"sbc":3.509,"bb":12.596,"div":1.587,"gm":77.7,"om":20.1,"nm":18,"fm":34.7,"cr":1.4,"rr":14.4,"co":4,"bs":3.59,"rf":98.5,"g":9.6,"cash":9.565,"debt":14.439,"net":-4.874},"q":{"l":"Q2 FY27","end":"2026-07-31","rev":11.345,"gp":8.696,"op":2.331,"ni":3.526,"ocf":1.269,"capex":0.171,"fcf":1.098,"rnd":1.687,"sbc":0.906,"gm":76.7,"om":20.5,"nm":31.1,"fm":9.7,"cr":1.5,"rr":14.9,"co":13.5,"g":10.8},"q0":{"l":"Q2 FY26","end":"2025-07-31","rev":10.236,"gm":78.1,"om":22.8,"nm":18.4,"rr":14.5,"capex":0.135,"fcf":0.605},"pp":{"l":"FY26","end":"2026-01-31","n":83334,"rev":41.525,"rpe":498296},"sh":{"l":"FY26","end":"2026-01-31","v":956,"l0":"FY25","v0":974,"chg":-1.8},"qsh":{"l":"Q2 FY27","end":"2026-07-31","v":821,"l0":"Q2 FY26","v0":962,"chg":-14.7}},{"t":"ADBE","name":"Adobe","sector":"Software","color":"cherry","fy0":{"l":"FY24","end":"2024-11-29","rev":21.505,"gm":89,"om":31.3,"nm":25.9,"capex":0.183,"fcf":7.873},"fy":{"l":"FY25","end":"2025-11-28","rev":23.769,"gp":21.218,"op":8.706,"ni":7.13,"ocf":10.031,"capex":0.179,"fcf":9.852,"sbc":1.942,"bb":11.281,"gm":89.3,"om":36.6,"nm":30,"fm":41.4,"cr":0.8,"co":1.8,"bs":5.81,"rf":114.5,"g":10.5,"cash":6.595,"debt":6.21,"net":0.385},"q":{"l":"Q3 FY26","end":"2026-08-28","rev":6.76,"gp":5.997,"op":2.354,"ni":1.827,"ocf":2.523,"capex":0.085,"fcf":2.438,"rnd":1.288,"sbc":0.539,"gm":88.7,"om":34.8,"nm":27,"fm":36.1,"cr":1.3,"rr":19.1,"co":3.4,"g":12.9},"q0":{"l":"Q3 FY25","end":"2025-08-29","rev":5.988,"gm":89.3,"om":36.3,"nm":29.6,"rr":18.2,"capex":0.072,"fcf":2.126},"pp":{"l":"FY25","end":"2025-11-28","n":31360,"rev":23.769,"rpe":757940},"sh":{"l":"FY25","end":"2025-11-28","v":427,"l0":"FY24","v0":450,"chg":-5.1},"qsh":{"l":"Q3 FY26","end":"2026-08-28","v":395,"l0":"Q3 FY25","v0":424,"chg":-6.8}},{"t":"UBER","name":"Uber","sector":"Mobility","color":"slate","fy0":{"l":"FY24","end":"2024-12-31","rev":43.978,"gm":39.4,"om":6.4,"nm":22.4,"rr":7.1,"capex":0.242,"fcf":6.895},"fy":{"l":"FY25","end":"2025-12-31","rev":52.017,"gp":20.679,"op":5.565,"ni":10.053,"ocf":10.099,"capex":0.336,"fcf":9.763,"rnd":3.402,"sbc":1.826,"bb":6.523,"gm":39.8,"om":10.7,"nm":19.3,"fm":18.8,"cr":0.6,"rr":6.5,"co":3.3,"bs":3.57,"rf":66.8,"g":18.3,"cash":7.633,"debt":10.521,"net":-2.888},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":14.191,"gp":6.376,"op":1.89,"ni":2.394,"ocf":2.862,"capex":0.07,"fcf":2.792,"rnd":1.043,"sbc":0.556,"gm":44.9,"om":13.3,"nm":16.9,"fm":19.7,"cr":0.5,"rr":7.3,"co":2.4,"g":12.2},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":12.651,"gm":39.8,"om":11.5,"nm":10.7,"rr":6.6,"capex":0.089,"fcf":2.475},"pp":{"l":"FY25","end":"2025-12-31","n":34000,"rev":52.017,"rpe":1529912},"sh":{"l":"FY25","end":"2025-12-31","v":2119.7,"l0":"FY24","v0":2150.5,"chg":-1.4},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":2050.2,"l0":"Q2 FY25","v0":2125.6,"chg":-3.5}},{"t":"ABNB","name":"Airbnb","sector":"Travel","color":"vermilion","fy0":{"l":"FY24","end":"2024-12-31","rev":11.102,"gm":83.1,"om":23,"nm":23.9,"rr":18.5},"fy":{"l":"FY25","end":"2025-12-31","rev":12.241,"gp":10.155,"op":2.544,"ni":2.511,"ocf":4.646,"rnd":2.354,"sbc":1.592,"bb":3.789,"gm":83,"om":20.8,"nm":20.5,"rr":19.2,"bs":2.38,"g":10.3,"cash":11.014,"debt":1.999,"net":9.015},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":3.608,"gp":2.975,"op":0.758,"ni":0.816,"ocf":1.27,"rnd":0.672,"sbc":0.487,"gm":82.5,"om":21,"nm":22.6,"rr":18.6,"g":16.5},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":3.096,"gm":82.4,"om":19.8,"nm":20.7,"rr":19.7},"pp":{"l":"FY25","end":"2025-12-31","n":8200,"rev":12.241,"rpe":1492805},"sh":{"l":"FY25","end":"2025-12-31","v":623,"l0":"FY24","v0":645,"chg":-3.4},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":597,"l0":"Q2 FY25","v0":626,"chg":-4.6}},{"t":"COIN","name":"Coinbase","sector":"Crypto","color":"cobalt","fy0":{"l":"FY24","end":"2024-12-31","rev":6.564,"om":35.1,"nm":39.3,"rr":22.4},"fy":{"l":"FY25","end":"2025-12-31","rev":7.181,"op":1.435,"ni":1.26,"ocf":2.426,"rnd":1.671,"sbc":0.839,"bb":0.79,"om":20,"nm":17.5,"rr":23.3,"bs":0.94,"g":9.4,"cash":11.595,"debt":7.659,"net":3.937},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":1.22,"op":-0.113,"ni":-0.359,"ocf":0.197,"rnd":0.473,"sbc":0.238,"om":-9.3,"nm":-29.5,"rr":38.8,"g":-18.5},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":1.497,"om":-1.6,"nm":95.4,"rr":25.9},"pp":{"l":"FY25","end":"2025-12-31","n":4951,"rev":7.181,"rpe":1450475},"sh":{"l":"FY25","end":"2025-12-31","v":287.2,"l0":"FY24","v0":273.4,"chg":5.1},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":263.4,"l0":"Q2 FY25","v0":278.9,"chg":-5.6}},{"t":"PLTR","name":"Palantir","sector":"Software","color":"slate","fy0":{"l":"FY24","end":"2024-12-31","rev":2.866,"gm":80.2,"om":10.8,"nm":16.1,"rr":17.7,"capex":0.013,"fcf":1.141},"fy":{"l":"FY25","end":"2025-12-31","rev":4.475,"gp":3.686,"op":1.414,"ni":1.625,"ocf":2.135,"capex":0.034,"fcf":2.101,"rnd":0.558,"sbc":0.684,"bb":0.075,"gm":82.4,"om":31.6,"nm":36.3,"fm":46.9,"cr":0.8,"rr":12.5,"co":1.6,"bs":0.11,"rf":3.6,"g":56.2},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":1.936,"gp":1.639,"op":0.912,"ni":1.062,"ocf":1.216,"capex":0.015,"fcf":1.201,"rnd":0.193,"sbc":0.265,"gm":84.7,"om":47.1,"nm":54.9,"fm":62.1,"cr":0.8,"rr":9.9,"co":1.2,"g":92.8},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":1.004,"gm":80.8,"om":26.8,"nm":32.5,"rr":13.5,"capex":0.008,"fcf":0.531},"pp":{"l":"FY25","end":"2025-12-31","n":4429,"rev":4.475,"rpe":1010476},"sh":{"l":"FY25","end":"2025-12-31","v":2565.2,"l0":"FY24","v0":2450.8,"chg":4.7},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":2568.7,"l0":"Q2 FY25","v0":2562.9,"chg":0.2}},{"t":"DIS","name":"Disney","sector":"Media","color":"cobalt","fy0":{"l":"FY24","end":"2024-09-28","rev":91.361,"om":17.1,"nm":5.4,"capex":5.412,"fcf":8.559},"fy":{"l":"FY25","end":"2025-09-27","rev":94.425,"op":17.551,"ni":12.404,"ocf":18.101,"capex":8.024,"fcf":10.077,"sbc":1.363,"bb":3.5,"div":1.803,"om":18.6,"nm":13.1,"fm":10.7,"cr":8.5,"co":44.3,"bs":2.57,"rf":52.6,"g":3.4,"cash":13.792,"debt":42.026,"net":-28.234},"q":{"l":"Q3 FY26","end":"2026-06-27","rev":25.248,"op":5.555,"ni":2.638,"ocf":4.866,"capex":1.794,"fcf":3.072,"sbc":0.423,"om":22,"nm":10.4,"fm":12.2,"cr":7.1,"co":36.9,"g":6.8},"q0":{"l":"Q3 FY25","end":"2025-06-28","rev":23.65,"om":19.3,"nm":22.2,"capex":1.78,"fcf":1.889},"pp":{"l":"FY25","end":"2025-09-27","n":231000,"rev":94.425,"rpe":408766},"sh":{"l":"FY25","end":"2025-09-27","v":1811,"l0":"FY24","v0":1831,"chg":-1.1},"qsh":{"l":"Q3 FY26","end":"2026-06-27","v":1743,"l0":"Q3 FY25","v0":1805,"chg":-3.4}},{"t":"COST","name":"Costco","sector":"Retail","color":"cobalt","fy0":{"l":"FY25","end":"2025-08-31","rev":275.235,"gm":12.8,"om":3.8,"nm":2.9,"capex":5.498,"fcf":7.837},"fy":{"l":"FY26","end":"2026-08-30","rev":303.154,"gp":38.875,"op":11.685,"ni":9.226,"ocf":15.817,"capex":6.435,"fcf":9.382,"sbc":0.924,"bb":0.848,"div":2.458,"gm":12.8,"om":3.9,"nm":3,"fm":3.1,"cr":2.1,"co":40.7,"bs":0.92,"rf":35.2,"g":10.1,"cash":21.301,"debt":6.162,"net":15.139},"q":{"l":"Q4 FY26","end":"2026-08-30","rev":95.723,"gp":12.192,"op":3.801,"ni":2.998,"ocf":4.684,"capex":2.207,"fcf":2.477,"sbc":0.153,"gm":12.7,"om":4,"nm":3.1,"fm":2.6,"cr":2.3,"co":47.1,"g":11.1},"q0":{"l":"Q4 FY25","end":"2025-08-31","rev":86.156,"gm":12.9,"om":3.9,"nm":3,"capex":1.966,"fcf":1.901},"pp":{"l":"FY26","end":"2026-08-30","n":355000,"rev":303.154,"rpe":853955},"sh":{"l":"FY26","end":"2026-08-30","v":444.4,"l0":"FY25","v0":444.8,"chg":-0.1}},{"t":"SBUX","name":"Starbucks","sector":"Restaurants","color":"mint","fy0":{"l":"FY24","end":"2024-09-29","rev":36.176,"om":15,"nm":10.4,"capex":2.778,"fcf":3.318},"fy":{"l":"FY25","end":"2025-09-28","rev":37.184,"op":2.937,"ni":1.856,"ocf":4.748,"capex":2.306,"fcf":2.442,"sbc":0.318,"bb":0,"div":2.771,"om":7.9,"nm":5,"fm":6.6,"cr":6.2,"co":48.6,"bs":0,"rf":113.5,"g":2.8,"cash":3.714,"debt":16.075,"net":-12.361},"q":{"l":"Q3 FY26","end":"2026-06-28","rev":9.323,"op":0.98,"ni":1.045,"ocf":1.642,"capex":0.291,"fcf":1.351,"sbc":0.071,"om":10.5,"nm":11.2,"fm":14.5,"cr":3.1,"co":17.7,"g":-1.4},"q0":{"l":"Q3 FY25","end":"2025-06-29","rev":9.456,"om":9.9,"nm":5.9,"capex":0.567,"fcf":0.435},"pp":{"l":"FY25","end":"2025-09-28","n":381000,"rev":37.184,"rpe":97597},"sh":{"l":"FY25","end":"2025-09-28","v":1139.8,"l0":"FY24","v0":1137.3,"chg":0.2},"qsh":{"l":"Q3 FY26","end":"2026-06-28","v":1143.8,"l0":"Q3 FY25","v0":1139.8,"chg":0.4}},{"t":"NKE","name":"Nike","sector":"Apparel","color":"slate","fy0":{"l":"FY25","end":"2025-05-31","rev":46.309,"gm":42.7,"nm":7,"capex":0.43,"fcf":3.268},"fy":{"l":"FY26","end":"2026-05-31","rev":46.398,"gp":19.911,"ni":3.108,"ocf":2.868,"capex":0.684,"fcf":2.184,"sbc":0.715,"bb":0.146,"div":2.407,"gm":42.9,"nm":6.7,"fm":4.7,"cr":1.5,"co":23.8,"bs":0.2,"rf":116.9,"g":0.2},"q":{"l":"Q1 FY27","end":"2026-08-31","rev":11.213,"gp":4.798,"ni":0.712,"ocf":0.135,"capex":0.199,"fcf":-0.064,"sbc":0.158,"gm":42.8,"nm":6.3,"fm":-0.6,"cr":1.8,"co":147.4,"g":-4.3},"q0":{"l":"Q1 FY26","end":"2025-08-31","rev":11.72,"gm":42.2,"nm":6.2,"capex":0.207,"fcf":0.015},"pp":{"l":"FY26","end":"2026-05-31","n":73000,"rev":46.398,"rpe":635589},"sh":{"l":"FY26","end":"2026-05-31","v":1481,"l0":"FY25","v0":1487.6,"chg":-0.4},"qsh":{"l":"Q1 FY27","end":"2026-08-31","v":1484.2,"l0":"Q1 FY26","v0":1479,"chg":0.4}},{"t":"MCD","name":"McDonald's","sector":"Restaurants","color":"crema","fy0":{"l":"FY24","end":"2024-12-31","rev":25.92,"om":45.2,"nm":31.7,"capex":2.775,"fcf":6.672},"fy":{"l":"FY25","end":"2025-12-31","rev":26.885,"op":12.393,"ni":8.563,"ocf":10.551,"capex":3.365,"fcf":7.186,"sbc":0.165,"bb":2.056,"div":5.115,"om":46.1,"nm":31.9,"fm":26.7,"cr":12.5,"co":31.9,"bs":12.46,"rf":99.8,"g":3.7,"cash":0.774,"debt":39.973,"net":-39.199,"cashOnly":1},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":7.099,"op":3.338,"ni":2.362,"ocf":2.807,"capex":0.831,"fcf":1.976,"sbc":0.039,"om":47,"nm":33.3,"fm":27.8,"cr":11.7,"co":29.6,"g":3.7},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":6.843,"om":47.2,"nm":32.9,"capex":0.744,"fcf":1.254},"pp":{"l":"FY25","end":"2025-12-31","n":150000,"rev":26.885,"rpe":179233},"sh":{"l":"FY25","end":"2025-12-31","v":716.4,"l0":"FY24","v0":721.9,"chg":-0.8},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":711.1,"l0":"Q2 FY25","v0":717.6,"chg":-0.9}},{"t":"V","name":"Visa","sector":"Payments","color":"cobalt","fy0":{"l":"FY24","end":"2024-09-30","rev":35.926,"om":65.7,"nm":55,"capex":1.257,"fcf":18.693},"fy":{"l":"FY25","end":"2025-09-30","rev":40,"op":23.994,"ni":20.058,"ocf":23.059,"capex":1.482,"fcf":21.577,"sbc":0.897,"bb":18.316,"div":4.634,"om":60,"nm":50.1,"fm":53.9,"cr":3.7,"co":6.4,"bs":20.42,"rf":106.4,"g":11.3,"cash":19.996,"debt":25.171,"net":-5.175},"q":{"l":"Q3 FY26","end":"2026-06-30","rev":11.633,"op":6.877,"ni":5.628,"ocf":6.554,"capex":0.417,"fcf":6.137,"sbc":0.222,"om":59.1,"nm":48.4,"fm":52.8,"cr":3.6,"co":6.4,"g":14.4},"q0":{"l":"Q3 FY25","end":"2025-06-30","rev":10.172,"om":60.7,"nm":51.8,"capex":0.421,"fcf":6.309},"pp":{"l":"FY25","end":"2025-09-30","n":34100,"rev":40,"rpe":1173021},"sh":{"l":"FY25","end":"2025-09-30","v":1966,"l0":"FY24","v0":2029,"chg":-3.1},"qsh":{"l":"Q3 FY26","end":"2026-06-30","v":1898,"l0":"Q3 FY25","v0":1959,"chg":-3.1}},{"t":"MA","name":"Mastercard","sector":"Payments","color":"vermilion","fy0":{"l":"FY24","end":"2024-12-31","rev":28.167,"om":55.3,"nm":45.7,"capex":0.474,"fcf":14.306},"fy":{"l":"FY25","end":"2025-12-31","rev":32.791,"op":18.897,"ni":14.968,"ocf":17.648,"capex":0.489,"fcf":17.159,"sbc":0.597,"bb":11.727,"div":2.756,"om":57.6,"nm":45.6,"fm":52.3,"cr":1.5,"co":2.8,"bs":19.64,"rf":84.4,"g":16.4,"cash":10.885,"debt":19,"net":-8.115},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":9.277,"op":5.587,"ni":4.388,"ocf":3.773,"capex":0.291,"fcf":3.482,"sbc":0.19,"om":60.2,"nm":47.3,"fm":37.5,"cr":3.1,"co":7.7,"g":14.1},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":8.133,"om":58.7,"nm":45.5,"capex":0.04,"fcf":4.563},"pp":{"l":"FY25","end":"2025-12-31","n":39800,"rev":32.791,"rpe":823894},"sh":{"l":"FY25","end":"2025-12-31","v":906,"l0":"FY24","v0":927,"chg":-2.3},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":883,"l0":"Q2 FY25","v0":909,"chg":-2.9}},{"t":"LLY","name":"Eli Lilly","sector":"Pharma","color":"cherry","fy0":{"l":"FY24","end":"2024-12-31","rev":45.043,"gm":81.3,"nm":23.5,"rr":24.4,"capex":5.058,"fcf":3.76},"fy":{"l":"FY25","end":"2025-12-31","rev":65.179,"gp":54.127,"ni":20.64,"ocf":16.813,"capex":7.841,"fcf":8.972,"rnd":13.337,"sbc":0.626,"bb":4.108,"div":5.384,"gm":83,"nm":31.7,"fm":13.8,"cr":12,"rr":20.5,"co":46.6,"bs":6.56,"rf":105.8,"g":44.7,"cash":10.07,"debt":42.503,"net":-32.433},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":22.974,"gp":19.706,"ni":7.095,"ocf":10.69,"capex":2.933,"fcf":7.757,"rnd":3.819,"sbc":0.201,"gm":85.8,"nm":30.9,"fm":33.8,"cr":12.8,"rr":16.6,"co":27.4,"g":47.7},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":15.558,"gm":84.3,"nm":36.4,"rr":21.4,"capex":1.697,"fcf":1.39},"pp":{"l":"FY25","end":"2025-12-31","n":50000,"rev":65.179,"rpe":1303580},"sh":{"l":"FY25","end":"2025-12-31","v":899.3,"l0":"FY24","v0":904.1,"chg":-0.5},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":893.7,"l0":"Q2 FY25","v0":899.8,"chg":-0.7}},{"t":"SPCX","name":"SpaceX","sector":"Space","color":"slate","q":{"l":"Q3 FY26","end":"2026-09-30","rev":14.575,"gp":9.097,"op":2.791,"ni":4.404,"ocf":9.631,"capex":19.593,"fcf":-9.962,"rnd":4.596,"sbc":2.363,"gm":62.4,"om":19.1,"nm":30.2,"fm":-68.3,"cr":134.4,"rr":31.5,"co":203.4,"g":161.4},"q0":{"l":"Q3 FY25","end":"2025-09-30","rev":5.576,"gm":51.5,"om":-4.9,"nm":-18.9,"rr":41.1,"capex":6.881,"fcf":-3.112},"qsh":{"l":"Q3 FY26","end":"2026-09-30","v":12475,"l0":"Q3 FY25","v0":2941,"chg":324.2}},{"t":"WMT","name":"Walmart","sector":"Retail","color":"cobalt","fy0":{"l":"FY25","end":"2025-01-31","rev":680.985,"gm":24.9,"om":4.3,"nm":2.9,"capex":23.783,"fcf":12.66},"fy":{"l":"FY26","end":"2026-01-31","rev":713.163,"gp":177.768,"op":29.825,"ni":21.893,"ocf":41.565,"capex":26.642,"fcf":14.923,"sbc":3.603,"bb":8.088,"div":7.507,"gm":24.9,"om":4.2,"nm":3.1,"fm":2.1,"cr":3.7,"co":64.1,"bs":2.24,"rf":104.5,"g":4.7,"cash":10.727,"debt":44.762,"net":-34.035,"cashOnly":1},"q":{"l":"Q2 FY27","end":"2026-07-31","rev":187.937,"gp":49.133,"op":9.383,"ni":6.366,"ocf":14.972,"capex":7.497,"fcf":7.475,"gm":26.1,"om":5,"nm":3.4,"fm":4,"cr":4,"co":50.1,"g":5.9},"q0":{"l":"Q2 FY26","end":"2025-07-31","rev":177.402,"gm":25.2,"om":4.1,"nm":4,"capex":6.423,"fcf":6.518},"pp":{"l":"FY26","end":"2026-01-31","n":2100000,"rev":713.163,"rpe":339601},"sh":{"l":"FY26","end":"2026-01-31","v":8022,"l0":"FY25","v0":8081,"chg":-0.7},"qsh":{"l":"Q2 FY27","end":"2026-07-31","v":7978,"l0":"Q2 FY26","v0":8016,"chg":-0.5}},{"t":"JPM","name":"JPMorgan Chase","sector":"Banks","color":"cobalt","fy0":{"l":"FY24","end":"2024-12-31","rev":177.556,"nm":32.9},"fy":{"l":"FY25","end":"2025-12-31","rev":182.447,"ni":57.048,"ocf":-147.782,"sbc":3.614,"bb":31.591,"div":16.625,"nm":31.3,"bs":8.74,"g":2.8,"cash":343.338,"debt":499.982,"net":-156.644,"cashOnly":1},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":57.347,"ni":21.155,"ocf":-25.283,"sbc":1.167,"nm":36.9,"g":27.7},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":44.912,"nm":33.4},"pp":{"l":"FY25","end":"2025-12-31","n":318512,"rev":182.447,"rpe":572810},"sh":{"l":"FY25","end":"2025-12-31","v":2781.5,"l0":"FY24","v0":2879,"chg":-3.4},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":2694.2,"l0":"Q2 FY25","v0":2793.7,"chg":-3.6}},{"t":"UNH","name":"UnitedHealth","sector":"Health insurance","color":"cobalt","fy0":{"l":"FY24","end":"2024-12-31","rev":400.278,"om":8.1,"nm":3.6,"capex":3.499,"fcf":20.705},"fy":{"l":"FY25","end":"2025-12-31","rev":447.567,"op":18.964,"ni":12.056,"ocf":19.697,"capex":3.622,"fcf":16.075,"sbc":0.971,"bb":5.545,"div":7.916,"om":4.2,"nm":2.7,"fm":3.6,"cr":0.8,"co":18.4,"bs":5.71,"rf":83.7,"g":11.8,"cash":82.372,"debt":78.389,"net":3.983},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":112.032,"op":7.991,"ni":5.484,"ocf":11.052,"capex":0.799,"fcf":10.253,"sbc":0.276,"om":7.1,"nm":4.9,"fm":9.2,"cr":0.7,"co":7.2,"g":0.4},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":111.616,"om":4.6,"nm":3.1,"capex":0.886,"fcf":6.302},"pp":{"l":"FY25","end":"2025-12-31","n":390000,"rev":447.567,"rpe":1147608},"sh":{"l":"FY25","end":"2025-12-31","v":911,"l0":"FY24","v0":929,"chg":-1.9},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":906,"l0":"Q2 FY25","v0":910,"chg":-0.4}},{"t":"XOM","name":"ExxonMobil","sector":"Energy","color":"cherry","fy0":{"l":"FY24","end":"2024-12-31","rev":349.585,"nm":9.6,"rr":0.3,"capex":24.306,"fcf":30.716},"fy":{"l":"FY25","end":"2025-12-31","rev":332.238,"ni":28.844,"ocf":51.97,"capex":28.358,"fcf":23.612,"rnd":1.2,"bb":20.273,"div":17.231,"nm":8.7,"fm":7.1,"cr":8.5,"rr":0.4,"co":54.6,"rf":158.8,"g":-5,"cash":10.952,"debt":43.537,"net":-32.585,"cashOnly":1},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":116.017,"ni":14.525,"ocf":23.555,"capex":6.527,"fcf":17.028,"nm":12.5,"fm":14.7,"cr":5.6,"co":27.7,"g":42.3},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":81.506,"nm":8.7,"capex":6.283,"fcf":5.267},"pp":{"l":"FY25","end":"2025-12-31","n":58000,"rev":332.238,"rpe":5728241},"sh":{"l":"FY25","end":"2025-12-31","v":4305,"l0":"FY24","v0":4298,"chg":0.2},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":4174,"l0":"Q2 FY25","v0":4331,"chg":-3.6}},{"t":"HD","name":"Home Depot","sector":"Home improvement","color":"caramel","fy0":{"l":"FY24","end":"2025-02-02","rev":159.514,"gm":33.4,"om":13.5,"nm":9.3,"capex":3.485,"fcf":16.325},"fy":{"l":"FY25","end":"2026-02-01","rev":164.683,"gp":54.865,"op":20.89,"ni":14.156,"ocf":16.325,"capex":3.679,"fcf":12.646,"sbc":0.522,"bb":0,"div":9.152,"gm":33.3,"om":12.7,"nm":8.6,"fm":7.7,"cr":2.2,"co":22.5,"bs":0,"rf":72.4,"g":3.2,"cash":1.389,"debt":55.772,"net":-54.383,"cashOnly":1},"q":{"l":"Q2 FY26","end":"2026-08-02","rev":47.861,"gp":16.115,"op":6.839,"ni":4.766,"ocf":5.39,"capex":0.88,"fcf":4.51,"sbc":0.148,"gm":33.7,"om":14.3,"nm":10,"fm":9.4,"cr":1.8,"co":16.3,"g":5.7},"q0":{"l":"Q2 FY25","end":"2025-08-03","rev":45.277,"gm":33.4,"om":14.5,"nm":10.1,"capex":0.917,"fcf":3.726},"pp":{"l":"FY25","end":"2026-02-01","n":472400,"rev":164.683,"rpe":348609},"sh":{"l":"FY25","end":"2026-02-01","v":995,"l0":"FY24","v0":993,"chg":0.2},"qsh":{"l":"Q2 FY26","end":"2026-08-02","v":996,"l0":"Q2 FY25","v0":994,"chg":0.2}},{"t":"PG","name":"Procter & Gamble","sector":"Household goods","color":"cobalt","fy0":{"l":"FY25","end":"2025-06-30","rev":84.284,"gm":51.2,"om":24.3,"nm":19,"rr":2.5,"capex":3.773,"fcf":14.044},"fy":{"l":"FY26","end":"2026-06-30","rev":87.032,"gp":43.67,"op":19.748,"ni":16.046,"ocf":19.556,"capex":4.409,"fcf":15.147,"rnd":2.1,"sbc":0.524,"bb":5.028,"div":10.232,"gm":50.2,"om":22.7,"nm":18.4,"fm":17.4,"cr":5.1,"rr":2.4,"co":22.5,"bs":9.6,"rf":100.7,"g":3.3,"cash":9.942,"debt":34.138,"net":-24.196,"cashOnly":1},"q":{"l":"Q1 FY27","end":"2026-09-30","rev":23.276,"gp":11.598,"op":5.937,"ni":4.731,"ocf":5.767,"capex":1.366,"fcf":4.401,"sbc":0.098,"gm":49.8,"om":25.5,"nm":20.3,"fm":18.9,"cr":5.9,"co":23.7,"g":4},"q0":{"l":"Q1 FY26","end":"2025-09-30","rev":22.386,"gm":51.4,"om":26.2,"nm":21.2,"capex":1.2,"fcf":4.208},"pp":{"l":"FY26","end":"2026-06-30","n":104000,"rev":87.032,"rpe":836846},"sh":{"l":"FY26","end":"2026-06-30","v":2422.5,"l0":"FY25","v0":2454.4,"chg":-1.3},"qsh":{"l":"Q1 FY27","end":"2026-09-30","v":2407.2,"l0":"Q1 FY26","v0":2436.8,"chg":-1.2}},{"t":"KO","name":"Coca-Cola","sector":"Beverages","color":"cherry","fy0":{"l":"FY24","end":"2024-12-31","rev":47.061,"gm":61.1,"om":21.2,"nm":22.6,"capex":2.064,"fcf":4.741},"fy":{"l":"FY25","end":"2025-12-31","rev":47.941,"gp":29.544,"op":13.762,"ni":13.107,"ocf":7.408,"capex":2.112,"fcf":5.296,"sbc":0.279,"bb":0.746,"div":8.779,"gm":61.6,"om":28.7,"nm":27.3,"fm":11,"cr":4.4,"co":28.5,"bs":2.67,"rf":179.9,"g":1.9},"q":{"l":"Q2 FY26","end":"2026-07-03","rev":13.38,"gp":8.415,"op":4.672,"ni":4.425,"ocf":5.522,"capex":0.418,"fcf":5.104,"sbc":0.061,"gm":62.9,"om":34.9,"nm":33.1,"fm":38.1,"cr":3.1,"co":7.6,"g":6.7},"q0":{"l":"Q2 FY25","end":"2025-06-27","rev":12.535,"gm":62.4,"om":34.1,"nm":30.4,"capex":0.442,"fcf":3.369},"pp":{"l":"FY25","end":"2025-12-31","n":65900,"rev":47.941,"rpe":727481},"sh":{"l":"FY25","end":"2025-12-31","v":4313,"l0":"FY24","v0":4320,"chg":-0.2},"qsh":{"l":"Q2 FY26","end":"2026-07-03","v":4313,"l0":"Q2 FY25","v0":4315,"chg":0}},{"t":"PEP","name":"PepsiCo","sector":"Beverages","color":"cobalt","fy0":{"l":"FY24","end":"2024-12-28","rev":91.854,"gm":54.6,"om":14,"nm":10.4,"rr":0.9,"capex":5.318,"fcf":7.189},"fy":{"l":"FY25","end":"2025-12-27","rev":93.925,"gp":50.859,"op":11.498,"ni":8.24,"ocf":12.087,"capex":4.415,"fcf":7.672,"rnd":0.839,"sbc":0.288,"bb":1,"div":7.638,"gm":54.1,"om":12.2,"nm":8.8,"fm":8.2,"cr":4.7,"rr":0.9,"co":36.5,"bs":3.47,"rf":112.6,"g":2.3,"cash":9.53,"debt":49.182,"net":-39.652},"q":{"l":"Q3 FY26","end":"2026-09-05","rev":25.274,"gp":13.754,"op":4.26,"ni":3.048,"ocf":5.585,"capex":0.916,"fcf":4.669,"sbc":0.078,"gm":54.4,"om":16.9,"nm":12.1,"fm":18.5,"cr":3.6,"co":16.4,"g":5.6},"q0":{"l":"Q3 FY25","end":"2025-09-06","rev":23.937,"gm":53.6,"om":14.9,"nm":10.9,"capex":0.992,"fcf":3.48},"pp":{"l":"FY25","end":"2025-12-27","n":306000,"rev":93.925,"rpe":306944},"sh":{"l":"FY25","end":"2025-12-27","v":1373,"l0":"FY24","v0":1378,"chg":-0.4},"qsh":{"l":"Q3 FY26","end":"2026-09-05","v":1367,"l0":"Q3 FY25","v0":1372,"chg":-0.4}},{"t":"JNJ","name":"Johnson & Johnson","sector":"Pharma","color":"cherry","fy0":{"l":"FY24","end":"2024-12-29","rev":88.821,"gm":69.1,"nm":15.8,"rr":19.4,"capex":4.424,"fcf":19.842},"fy":{"l":"FY25","end":"2025-12-28","rev":94.193,"gp":63.937,"ni":26.804,"ocf":24.53,"capex":4.832,"fcf":19.698,"rnd":14.665,"sbc":1.354,"bb":5.953,"div":12.381,"gm":67.9,"nm":28.5,"fm":20.9,"cr":5.1,"rr":15.6,"co":19.7,"bs":4.4,"rf":93.1,"g":6,"cash":20.102,"debt":47.933,"net":-27.831},"q":{"l":"Q3 FY26","end":"2026-09-27","rev":25.399,"gp":17.302,"ni":0.21,"ocf":7.72,"capex":1.362,"fcf":6.358,"rnd":4.652,"sbc":0.357,"gm":68.1,"nm":0.8,"fm":25,"cr":5.4,"rr":18.3,"co":17.6,"g":5.9},"q0":{"l":"Q3 FY25","end":"2025-09-28","rev":23.993,"gm":69.6,"nm":21.5,"rr":15.3,"capex":1.157,"fcf":8.012},"pp":{"l":"FY25","end":"2025-12-28","n":140800,"rev":94.193,"rpe":668984},"sh":{"l":"FY25","end":"2025-12-28","v":2429.4,"l0":"FY24","v0":2429.4,"chg":0},"qsh":{"l":"Q3 FY26","end":"2026-09-27","v":2448.6,"l0":"Q3 FY25","v0":2428.6,"chg":0.8}},{"t":"ABBV","name":"AbbVie","sector":"Pharma","color":"cobalt","fy0":{"l":"FY24","end":"2024-12-31","rev":56.334,"gm":70,"om":16.2,"nm":7.6,"rr":22.7,"capex":0.974,"fcf":17.832},"fy":{"l":"FY25","end":"2025-12-31","rev":61.16,"gp":42.956,"op":15.075,"ni":4.226,"ocf":19.03,"capex":1.214,"fcf":17.816,"rnd":9.096,"sbc":0.955,"bb":0.98,"div":11.657,"gm":70.2,"om":24.6,"nm":6.9,"fm":29.1,"cr":2,"rr":14.9,"co":6.4,"bs":1.03,"rf":70.9,"g":8.6,"cash":5.525,"debt":67.496,"net":-61.971},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":16.99,"gp":12.699,"op":6.432,"ni":3.613,"ocf":3.436,"capex":0.322,"fcf":3.114,"rnd":2.344,"sbc":0.166,"gm":74.7,"om":37.9,"nm":21.3,"fm":18.3,"cr":1.9,"rr":13.8,"co":9.4,"g":10.2},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":15.423,"gm":71.8,"om":31.7,"nm":6.1,"rr":13.8,"capex":0.269,"fcf":4.884},"pp":{"l":"FY25","end":"2025-12-31","n":57000,"rev":61.16,"rpe":1072982},"sh":{"l":"FY25","end":"2025-12-31","v":1773,"l0":"FY24","v0":1773,"chg":0},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":1771,"l0":"Q2 FY25","v0":1771,"chg":0}},{"t":"MRK","name":"Merck","sector":"Pharma","color":"sage","fy0":{"l":"FY24","end":"2024-12-31","rev":64.168,"gm":76.3,"nm":26.7,"rr":28,"capex":3.372,"fcf":18.096},"fy":{"l":"FY25","end":"2025-12-31","rev":65.011,"gp":48.629,"ni":18.254,"ocf":16.472,"capex":4.112,"fcf":12.36,"rnd":15.789,"sbc":0.82,"bb":5.084,"div":8.176,"gm":74.8,"nm":28.1,"fm":19,"cr":6.3,"rr":24.3,"co":25,"bs":6.2,"rf":107.3,"g":1.3,"cash":15.521,"debt":49.339,"net":-33.818},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":16.607,"gp":12.212,"ni":-1.335,"ocf":5.37,"capex":0.893,"fcf":4.477,"rnd":9.741,"sbc":0.298,"gm":73.5,"nm":-8,"fm":27,"cr":5.4,"rr":58.7,"co":16.6,"g":5.1},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":15.806,"gm":77.5,"nm":28,"rr":25.6,"capex":0.764,"fcf":2.529},"pp":{"l":"FY25","end":"2025-12-31","n":75000,"rev":65.011,"rpe":866813},"sh":{"l":"FY25","end":"2025-12-31","v":2507,"l0":"FY24","v0":2541,"chg":-1.3},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":2470,"l0":"Q2 FY25","v0":2513,"chg":-1.7}},{"t":"BAC","name":"Bank of America","sector":"Banks","color":"cherry","fy0":{"l":"FY24","end":"2024-12-31","rev":105.856,"nm":25.5},"fy":{"l":"FY25","end":"2025-12-31","rev":113.097,"ni":30.509,"ocf":12.613,"sbc":4.001,"bb":21.433,"div":9.563,"nm":27,"bs":5.36,"g":6.8,"cash":231.845,"debt":365.904,"net":-134.059,"cashOnly":1},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":31.558,"ni":9.074,"ocf":29.043,"sbc":1.118,"nm":28.8,"g":15},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":27.443,"nm":26.1},"pp":{"l":"FY25","end":"2025-12-31","n":213000,"rev":113.097,"rpe":530972},"sh":{"l":"FY25","end":"2025-12-31","v":7680.9,"l0":"FY24","v0":7935.8,"chg":-3.2},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":7294.2,"l0":"Q2 FY25","v0":7651.6,"chg":-4.7}},{"t":"CSCO","name":"Cisco","sector":"Networking","color":"sky","fy0":{"l":"FY25","end":"2025-07-26","rev":56.654,"gm":64.9,"om":20.8,"nm":18,"rr":16.4,"capex":0.905,"fcf":13.288},"fy":{"l":"FY26","end":"2026-07-25","rev":63.325,"gp":40.86,"op":15.368,"ni":13.267,"ocf":14.177,"capex":1.41,"fcf":12.767,"rnd":9.563,"sbc":3.83,"bb":6.106,"div":6.553,"gm":64.5,"om":24.3,"nm":21,"fm":20.2,"cr":2.2,"rr":15.1,"co":9.9,"bs":1.59,"rf":99.2,"g":11.8,"cash":15.918,"debt":29.533,"net":-13.615},"q":{"l":"Q4 FY26","end":"2026-07-25","rev":17.252,"gp":11.063,"op":4.264,"ni":3.859,"ocf":5.386,"capex":0.39,"fcf":4.996,"rnd":2.431,"sbc":0.927,"gm":64.1,"om":24.7,"nm":22.4,"fm":29,"cr":2.3,"rr":14.1,"co":7.2,"g":17.6},"q0":{"l":"Q4 FY25","end":"2025-07-26","rev":14.673,"gm":63.2,"om":21,"nm":17.4,"rr":16.2,"capex":0.217,"fcf":4.017},"pp":{"l":"FY26","end":"2026-07-25","n":82400,"rev":63.325,"rpe":768507},"sh":{"l":"FY26","end":"2026-07-25","v":3987,"l0":"FY25","v0":3998,"chg":-0.3}},{"t":"IBM","name":"IBM","sector":"IT services","color":"cobalt","fy0":{"l":"FY24","end":"2024-12-31","rev":62.753,"gm":56.7,"nm":9.6,"rr":11.9,"capex":1.048,"fcf":12.397},"fy":{"l":"FY25","end":"2025-12-31","rev":67.535,"gp":39.296,"ni":10.593,"ocf":13.193,"capex":1.091,"fcf":12.102,"rnd":8.316,"sbc":1.715,"div":6.255,"gm":58.2,"nm":15.7,"fm":17.9,"cr":1.6,"rr":12.3,"co":8.3,"rf":51.7,"g":7.6,"cash":13.587,"debt":61.26,"net":-47.673},"q":{"l":"Q3 FY26","end":"2026-09-30","rev":17.103,"gp":9.714,"ni":2.19,"ocf":4.025,"capex":0.332,"fcf":3.693,"rnd":2.378,"sbc":0.535,"gm":56.8,"nm":12.8,"fm":21.6,"cr":1.9,"rr":13.9,"co":8.2,"g":4.7},"q0":{"l":"Q3 FY25","end":"2025-09-30","rev":16.331,"gm":57.3,"nm":10.7,"rr":12.7,"capex":0.255,"fcf":2.827},"sh":{"l":"FY25","end":"2025-12-31","v":948.7,"l0":"FY24","v0":937.2,"chg":1.2},"qsh":{"l":"Q3 FY26","end":"2026-09-30","v":953.5,"l0":"Q3 FY25","v0":948.9,"chg":0.5}},{"t":"QCOM","name":"Qualcomm","sector":"Semiconductors","color":"cobalt","fy0":{"l":"FY24","end":"2024-09-29","rev":38.962,"gm":56.2,"om":25.8,"nm":26,"rr":22.8,"capex":1.041,"fcf":11.161},"fy":{"l":"FY25","end":"2025-09-28","rev":44.284,"gp":24.546,"op":12.355,"ni":5.541,"ocf":14.012,"capex":1.192,"fcf":12.82,"rnd":9.042,"sbc":2.783,"bb":8.791,"div":3.805,"gm":55.4,"om":27.9,"nm":12.5,"fm":28.9,"cr":2.7,"rr":20.4,"co":8.5,"bs":3.16,"rf":98.3,"g":13.7,"cash":10.155,"debt":14.811,"net":-4.656},"q":{"l":"Q3 FY26","end":"2026-06-28","rev":9.947,"gp":5.277,"op":1.626,"ni":2.002,"ocf":0.991,"capex":0.496,"fcf":0.495,"rnd":2.607,"sbc":0.83,"gm":53.1,"om":16.3,"nm":20.1,"fm":5,"cr":5,"rr":26.2,"co":50.1,"g":-4},"q0":{"l":"Q3 FY25","end":"2025-06-29","rev":10.365,"gm":55.6,"om":26.6,"nm":25.7,"rr":21.5,"capex":0.294,"fcf":2.581},"pp":{"l":"FY25","end":"2025-09-28","n":52000,"rev":44.284,"rpe":851615},"sh":{"l":"FY25","end":"2025-09-28","v":1105,"l0":"FY24","v0":1130,"chg":-2.2},"qsh":{"l":"Q3 FY26","end":"2026-06-28","v":1069,"l0":"Q3 FY25","v0":1099,"chg":-2.7}},{"t":"INTC","name":"Intel","sector":"Semiconductors","color":"cobalt","fy0":{"l":"FY24","end":"2024-12-28","rev":53.101,"gm":32.7,"om":-22,"nm":-35.3,"rr":31.2,"capex":23.944,"fcf":-15.656},"fy":{"l":"FY25","end":"2025-12-27","rev":52.853,"gp":18.375,"op":-2.214,"ni":-0.267,"ocf":9.697,"capex":14.646,"fcf":-4.949,"rnd":13.774,"sbc":2.434,"div":0,"gm":34.8,"om":-4.2,"nm":-0.5,"fm":-9.4,"cr":27.7,"rr":26.1,"co":151,"g":-0.5,"cash":37.416,"debt":46.585,"net":-9.169},"q":{"l":"Q2 FY26","end":"2026-06-27","rev":16.128,"gp":6.509,"op":1.796,"ni":-11.033,"ocf":7.006,"capex":2.556,"fcf":4.45,"rnd":3.368,"sbc":0.686,"gm":40.4,"om":11.1,"nm":-68.4,"fm":27.6,"cr":15.8,"rr":20.9,"co":36.5,"g":25.4},"q0":{"l":"Q2 FY25","end":"2025-06-28","rev":12.859,"gm":27.5,"om":-24.7,"nm":-22.7,"rr":28.6,"capex":3.55,"fcf":-1.5},"pp":{"l":"FY25","end":"2025-12-27","n":85100,"rev":52.853,"rpe":621069},"sh":{"l":"FY25","end":"2025-12-27","v":4530,"l0":"FY24","v0":4280,"chg":5.8},"qsh":{"l":"Q2 FY26","end":"2026-06-27","v":5104,"l0":"Q2 FY25","v0":4369,"chg":16.8}},{"t":"MU","name":"Micron","sector":"Semiconductors","color":"sky","fy0":{"l":"FY25","end":"2025-08-28","rev":37.378,"gm":39.8,"om":26.1,"nm":22.8,"rr":10.2,"capex":15.857,"fcf":1.668},"fy":{"l":"FY26","end":"2026-09-03","rev":133.188,"gp":107.504,"op":99.34,"ni":84.969,"ocf":89.675,"capex":30.712,"fcf":58.963,"rnd":5.65,"sbc":1.333,"bb":0.65,"div":0.61,"gm":80.7,"om":74.6,"nm":63.8,"fm":44.3,"cr":23.1,"rr":4.2,"co":34.2,"bs":0.49,"rf":2.1,"g":256.3},"q":{"l":"Q4 FY26","end":"2026-09-03","rev":54.229,"gp":47.047,"op":43.751,"ni":37.701,"ocf":43.973,"capex":11.11,"fcf":32.863,"rnd":1.913,"sbc":0.364,"gm":86.8,"om":80.7,"nm":69.5,"fm":60.6,"cr":20.5,"rr":3.5,"co":25.3,"g":379.3},"q0":{"l":"Q4 FY25","end":"2025-08-28","rev":11.315,"gm":44.7,"om":32.3,"nm":28.3,"rr":9.3,"capex":5.658,"fcf":0.072},"pp":{"l":"FY26","end":"2026-09-03","n":61000,"rev":133.188,"rpe":2183410},"sh":{"l":"FY26","end":"2026-09-03","v":1143,"l0":"FY25","v0":1125,"chg":1.6}},{"t":"TXN","name":"Texas Instruments","sector":"Semiconductors","color":"cherry","fy0":{"l":"FY24","end":"2024-12-31","rev":15.641,"gm":58.1,"om":34.9,"nm":30.7,"rr":12.5,"capex":4.82,"fcf":1.498},"fy":{"l":"FY25","end":"2025-12-31","rev":17.682,"gp":10.083,"op":6.023,"ni":5.001,"ocf":7.153,"capex":4.55,"fcf":2.603,"rnd":2.083,"sbc":0.419,"bb":1.477,"div":4.999,"gm":57,"om":34.1,"nm":28.3,"fm":14.7,"cr":25.7,"rr":11.8,"co":63.6,"bs":3.53,"rf":248.8,"g":13,"cash":4.897,"debt":14.048,"net":-9.151},"q":{"l":"Q3 FY26","end":"2026-09-30","rev":6.055,"gp":3.887,"op":2.874,"ni":2.425,"ocf":3.419,"capex":0.463,"fcf":2.956,"rnd":0.53,"sbc":0.095,"gm":64.2,"om":47.5,"nm":40,"fm":48.8,"cr":7.6,"rr":8.8,"co":13.5,"g":27.7},"q0":{"l":"Q3 FY25","end":"2025-09-30","rev":4.742,"gm":57.4,"om":35.1,"nm":28.8,"rr":10.9,"capex":1.197,"fcf":0.993},"pp":{"l":"FY25","end":"2025-12-31","n":33000,"rev":17.682,"rpe":535818},"sh":{"l":"FY25","end":"2025-12-31","v":913,"l0":"FY24","v0":919,"chg":-0.7},"qsh":{"l":"Q3 FY26","end":"2026-09-30","v":921,"l0":"Q3 FY25","v0":914,"chg":0.8}},{"t":"AMAT","name":"Applied Materials","sector":"Chip equipment","color":"cobalt","fy0":{"l":"FY24","end":"2024-10-27","rev":27.176,"gm":47.5,"om":28.9,"nm":26.4,"rr":11.9,"capex":1.19,"fcf":7.487},"fy":{"l":"FY25","end":"2025-10-26","rev":28.368,"gp":13.808,"op":8.289,"ni":6.998,"ocf":7.958,"capex":2.26,"fcf":5.698,"rnd":3.57,"sbc":0.668,"bb":4.895,"div":1.384,"gm":48.7,"om":29.2,"nm":24.7,"fm":20.1,"cr":8,"rr":12.6,"co":28.4,"bs":7.33,"rf":110.2,"g":4.4,"cash":12.9,"debt":6.555,"net":6.345},"q":{"l":"Q3 FY26","end":"2026-07-26","rev":9.115,"gp":4.586,"op":3.075,"ni":2.538,"ocf":3.037,"capex":0.707,"fcf":2.33,"rnd":1.1,"sbc":0.169,"gm":50.3,"om":33.7,"nm":27.8,"fm":25.6,"cr":7.8,"rr":12.1,"co":23.3,"g":24.8},"q0":{"l":"Q3 FY25","end":"2025-07-27","rev":7.302,"gm":48.8,"om":30.6,"nm":24.4,"rr":12.3,"capex":0.584,"fcf":2.05},"pp":{"l":"FY25","end":"2025-10-26","n":36500,"rev":28.368,"rpe":777205},"sh":{"l":"FY25","end":"2025-10-26","v":808,"l0":"FY24","v0":834,"chg":-3.1},"qsh":{"l":"Q3 FY26","end":"2026-07-26","v":800,"l0":"Q3 FY25","v0":802,"chg":-0.2}},{"t":"LRCX","name":"Lam Research","sector":"Chip equipment","color":"cobalt","fy0":{"l":"FY25","end":"2025-06-29","rev":18.436,"gm":48.7,"om":32,"nm":29.1,"rr":11.4,"capex":0.759,"fcf":5.414},"fy":{"l":"FY26","end":"2026-06-28","rev":23.233,"gp":11.725,"op":8.2,"ni":7.265,"ocf":5.858,"capex":0.966,"fcf":4.891,"rnd":2.376,"sbc":0.386,"bb":3.851,"div":1.271,"gm":50.5,"om":35.3,"nm":31.3,"fm":21.1,"cr":4.2,"rr":10.2,"co":16.5,"bs":9.97,"rf":104.7,"g":26,"cash":5.579,"debt":3.722,"net":1.857,"cashOnly":1},"q":{"l":"Q1 FY27","end":"2026-09-27","rev":8.219,"gp":4.299,"op":3.284,"ni":2.753,"ocf":3.498,"capex":0.258,"fcf":3.24,"rnd":0.666,"sbc":0.115,"gm":52.3,"om":40,"nm":33.5,"fm":39.4,"cr":3.1,"rr":8.1,"co":7.4,"g":54.4},"q0":{"l":"Q1 FY26","end":"2025-09-28","rev":5.324,"gm":50.4,"om":34.4,"nm":29.5,"rr":10.8,"capex":0.185,"fcf":1.594},"pp":{"l":"FY26","end":"2026-06-28","n":23300,"rev":23.233,"rpe":997112},"sh":{"l":"FY26","end":"2026-06-28","v":1261.1,"l0":"FY25","v0":1290.1,"chg":-2.3},"qsh":{"l":"Q1 FY27","end":"2026-09-27","v":1255.8,"l0":"Q1 FY26","v0":1269.3,"chg":-1.1}},{"t":"ANET","name":"Arista","sector":"Networking","color":"slate","fy0":{"l":"FY24","end":"2024-12-31","rev":7.003,"gm":64.1,"om":42,"nm":40.7,"rr":14.2,"capex":0.032,"fcf":3.676},"fy":{"l":"FY25","end":"2025-12-31","rev":9.006,"gp":5.769,"op":3.856,"ni":3.511,"ocf":4.372,"capex":0.12,"fcf":4.252,"rnd":1.237,"sbc":0.439,"bb":1.603,"gm":64.1,"om":42.8,"nm":39,"fm":47.2,"cr":1.3,"rr":13.7,"co":2.7,"bs":3.65,"rf":37.7,"g":28.6},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":3.036,"gp":1.91,"op":1.378,"ni":1.213,"ocf":1.083,"capex":0.03,"fcf":1.053,"rnd":0.348,"sbc":0.12,"gm":62.9,"om":45.4,"nm":40,"fm":34.7,"cr":1,"rr":11.5,"co":2.8,"g":37.7},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":2.205,"gm":65.2,"om":44.7,"nm":40.3,"rr":13.4,"capex":0.024,"fcf":1.176},"pp":{"l":"FY25","end":"2025-12-31","n":5115,"rev":9.006,"rpe":1760645},"sh":{"l":"FY25","end":"2025-12-31","v":1275.7,"l0":"FY24","v0":1281.1,"chg":-0.4},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":1276,"l0":"Q2 FY25","v0":1271.2,"chg":0.4}},{"t":"MRVL","name":"Marvell","sector":"Semiconductors","color":"cherry","fy0":{"l":"FY25","end":"2025-02-01","rev":5.767,"gm":41.3,"om":-12.5,"nm":-15.3,"rr":33.8,"capex":0.285,"fcf":1.397},"fy":{"l":"FY26","end":"2026-01-31","rev":8.195,"gp":4.181,"op":1.323,"ni":2.67,"ocf":1.751,"capex":0.354,"fcf":1.396,"rnd":2.075,"sbc":0.591,"bb":2.04,"div":0.205,"gm":51,"om":16.1,"nm":32.6,"fm":17,"cr":4.3,"rr":25.3,"co":20.2,"bs":3.45,"rf":160.8,"g":42.1,"cash":2.639,"debt":4.471,"net":-1.832,"cashOnly":1},"q":{"l":"Q2 FY27","end":"2026-08-01","rev":2.739,"gp":1.456,"op":0.46,"ni":0.308,"ocf":0.606,"capex":0.127,"fcf":0.479,"rnd":0.741,"sbc":0.326,"gm":53.1,"om":16.8,"nm":11.2,"fm":17.5,"cr":4.6,"rr":27.1,"co":21,"g":36.5},"q0":{"l":"Q2 FY26","end":"2025-08-02","rev":2.006,"gm":50.4,"om":14.5,"nm":9.7,"rr":25.9,"capex":0.048,"fcf":0.414},"pp":{"l":"FY26","end":"2026-01-31","n":7480,"rev":8.195,"rpe":1095535},"sh":{"l":"FY26","end":"2026-01-31","v":869.7,"l0":"FY25","v0":865.5,"chg":0.5},"qsh":{"l":"Q2 FY27","end":"2026-08-01","v":921.2,"l0":"Q2 FY26","v0":870.4,"chg":5.8}},{"t":"DELL","name":"Dell","sector":"Hardware","color":"sky","fy0":{"l":"FY25","end":"2025-01-31","rev":95.567,"gm":22.2,"om":6.5,"nm":4.8,"rr":3.2,"capex":2.652,"fcf":1.869},"fy":{"l":"FY26","end":"2026-01-30","rev":113.538,"gp":22.707,"op":8.149,"ni":5.936,"ocf":11.185,"capex":2.633,"fcf":8.552,"rnd":3.142,"sbc":0.723,"bb":6.014,"div":1.459,"gm":20,"om":7.2,"nm":5.2,"fm":7.5,"cr":2.3,"rr":2.8,"co":23.5,"bs":8.32,"rf":87.4,"g":18.8,"cash":13.258,"debt":31.503,"net":-18.245},"q":{"l":"Q2 FY27","end":"2026-07-31","rev":46.971,"gp":9.83,"op":5.385,"ni":4.133,"ocf":2.225,"capex":1.239,"fcf":0.986,"rnd":1.109,"sbc":0.184,"gm":20.9,"om":11.5,"nm":8.8,"fm":2.1,"cr":2.6,"rr":2.4,"co":55.7,"g":57.7},"q0":{"l":"Q2 FY26","end":"2025-08-01","rev":29.776,"gm":18.3,"om":6,"nm":3.9,"rr":2.6,"capex":0.675,"fcf":1.868},"pp":{"l":"FY26","end":"2026-01-30","n":97000,"rev":113.538,"rpe":1170495},"sh":{"l":"FY26","end":"2026-01-30","v":684,"l0":"FY25","v0":720,"chg":-5},"qsh":{"l":"Q2 FY27","end":"2026-07-31","v":652,"l0":"Q2 FY26","v0":686,"chg":-5}},{"t":"SMCI","name":"Supermicro","sector":"Hardware","color":"cobalt","fy0":{"l":"FY25","end":"2025-06-30","rev":21.972,"gm":11.1,"om":5.7,"nm":4.8,"rr":2.9,"capex":0.127,"fcf":1.532},"fy":{"l":"FY26","end":"2026-06-30","rev":39.063,"gp":4.227,"op":2.771,"ni":2.231,"ocf":-6.81,"capex":0.162,"fcf":-6.972,"rnd":0.771,"sbc":0.412,"gm":10.8,"om":7.1,"nm":5.7,"fm":-17.8,"cr":0.4,"rr":2,"g":77.8,"cash":7.693,"debt":4.664,"net":3.028},"q":{"l":"Q4 FY26","end":"2026-06-30","rev":11.12,"gp":1.943,"op":1.488,"ni":1.178,"ocf":0.747,"capex":0.028,"fcf":0.719,"rnd":0.202,"sbc":0.107,"gm":17.5,"om":13.4,"nm":10.6,"fm":6.5,"cr":0.3,"rr":1.8,"co":3.7,"g":93.2},"q0":{"l":"Q4 FY25","end":"2025-06-30","rev":5.757,"gm":9.5,"om":4,"nm":3.4,"rr":3.2,"capex":0.023,"fcf":0.841},"pp":{"l":"FY26","end":"2026-06-30","n":7000,"rev":39.063,"rpe":5580443},"sh":{"l":"FY26","end":"2026-06-30","v":697.3,"l0":"FY25","v0":628.4,"chg":11}},{"t":"NOW","name":"ServiceNow","sector":"Software","color":"mint","fy0":{"l":"FY24","end":"2024-12-31","rev":10.984,"gm":79.2,"om":12.4,"nm":13,"rr":23.2,"capex":0.852,"fcf":3.415},"fy":{"l":"FY25","end":"2025-12-31","rev":13.278,"gp":10.295,"op":1.824,"ni":1.748,"ocf":5.444,"capex":0.868,"fcf":4.576,"rnd":2.96,"sbc":1.955,"bb":1.84,"gm":77.5,"om":13.7,"nm":13.2,"fm":34.5,"cr":6.5,"rr":22.3,"co":15.9,"bs":0.94,"rf":40.2,"g":20.9,"cash":10.055,"debt":1.491,"net":8.564},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":3.987,"gp":2.818,"op":0.162,"ni":0.298,"ocf":0.587,"capex":0.114,"fcf":0.473,"rnd":0.915,"sbc":0.652,"gm":70.7,"om":4.1,"nm":7.5,"fm":11.9,"cr":2.9,"rr":22.9,"co":19.4,"g":24},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":3.215,"gm":77.5,"om":11.1,"nm":12,"rr":22.8,"capex":0.19,"fcf":0.526},"pp":{"l":"FY25","end":"2025-12-31","n":29187,"rev":13.278,"rpe":454929},"sh":{"l":"FY25","end":"2025-12-31","v":1046.7,"l0":"FY24","v0":1042.1,"chg":0.4},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":1034.3,"l0":"Q2 FY25","v0":1046.6,"chg":-1.2}},{"t":"INTU","name":"Intuit","sector":"Software","color":"cobalt","fy0":{"l":"FY25","end":"2025-07-31","rev":18.831,"om":26.1,"nm":20.5,"rr":15.5,"capex":0.084,"fcf":6.123},"fy":{"l":"FY26","end":"2026-07-31","rev":21.448,"op":5.884,"ni":4.566,"ocf":8.838,"capex":0.175,"fcf":8.663,"rnd":3.376,"sbc":2.056,"bb":5.412,"div":1.347,"om":27.4,"nm":21.3,"fm":40.4,"cr":0.8,"rr":15.7,"co":2,"bs":2.63,"rf":78,"g":13.9},"q":{"l":"Q4 FY26","end":"2026-07-31","rev":4.354,"op":0.475,"ni":0.363,"ocf":1.331,"rnd":0.857,"sbc":0.507,"om":10.9,"nm":8.3,"rr":19.7,"g":13.7},"q0":{"l":"Q4 FY25","end":"2025-07-31","rev":3.831,"om":8.8,"nm":9.9,"rr":20.9},"pp":{"l":"FY26","end":"2026-07-31","n":18600,"rev":21.448,"rpe":1153118},"sh":{"l":"FY26","end":"2026-07-31","v":277,"l0":"FY25","v0":283,"chg":-2.1}},{"t":"PANW","name":"Palo Alto Networks","sector":"Cybersecurity","color":"vermilion","fy0":{"l":"FY25","end":"2025-07-31","rev":9.221,"gm":73.4,"om":13.5,"nm":12.3,"rr":21.5,"capex":0.247,"fcf":3.469},"fy":{"l":"FY26","end":"2026-07-31","rev":11.48,"gp":8.077,"op":0.695,"ni":0.307,"ocf":4.553,"capex":0.44,"fcf":4.113,"rnd":2.552,"sbc":1.774,"bb":1,"gm":70.4,"om":6.1,"nm":2.7,"fm":35.8,"cr":3.8,"rr":22.2,"co":9.7,"bs":0.56,"rf":24.3,"g":24.5,"cash":7.906,"debt":1.774,"net":6.132},"q":{"l":"Q4 FY26","end":"2026-07-31","rev":3.41,"gp":2.304,"op":0.172,"ni":-0.282,"ocf":1.357,"capex":0.103,"fcf":1.254,"rnd":0.779,"sbc":0.46,"gm":67.6,"om":5,"nm":-8.3,"fm":36.8,"cr":3,"rr":22.8,"co":7.6,"g":34.5},"q0":{"l":"Q4 FY25","end":"2025-07-31","rev":2.536,"gm":73.2,"om":19.6,"nm":10,"rr":19.9,"capex":0.087,"fcf":0.934},"pp":{"l":"FY26","end":"2026-07-31","n":21921,"rev":11.48,"rpe":523699},"sh":{"l":"FY26","end":"2026-07-31","v":764,"l0":"FY25","v0":709,"chg":7.8}},{"t":"CRWD","name":"CrowdStrike","sector":"Cybersecurity","color":"cherry","fy0":{"l":"FY25","end":"2025-01-31","rev":3.954,"gm":75,"om":-2.9,"nm":-0.4,"rr":27.2,"capex":0.255,"fcf":1.127},"fy":{"l":"FY26","end":"2026-01-31","rev":4.812,"gp":3.593,"op":-0.293,"ni":-0.162,"ocf":1.612,"capex":0.302,"fcf":1.31,"rnd":1.385,"sbc":1.097,"gm":74.7,"om":-6.1,"nm":-3.4,"fm":27.2,"cr":6.3,"rr":28.8,"co":18.7,"g":21.7,"cash":5.23,"debt":0.746,"net":4.485,"cashOnly":1},"q":{"l":"Q2 FY27","end":"2026-07-31","rev":1.471,"gp":1.097,"op":-0.033,"ni":0.005,"ocf":0.53,"capex":0.124,"fcf":0.406,"rnd":0.444,"sbc":0.377,"gm":74.6,"om":-2.3,"nm":0.4,"fm":27.6,"cr":8.4,"rr":30.2,"co":23.4,"g":25.8},"q0":{"l":"Q2 FY26","end":"2025-07-31","rev":1.169,"gm":73.6,"om":-9,"nm":-6,"rr":29.3,"capex":0.03,"fcf":0.303},"pp":{"l":"FY26","end":"2026-01-31","n":10698,"rev":4.812,"rpe":449804},"qsh":{"l":"Q2 FY27","end":"2026-07-31","v":1044.5,"l0":"Q2 FY26","v0":999.6,"chg":4.5}},{"t":"SNOW","name":"Snowflake","sector":"Software","color":"sky","fy0":{"l":"FY25","end":"2025-01-31","rev":3.626,"gm":66.5,"om":-40.2,"nm":-35.5,"rr":49.2,"capex":0.046,"fcf":0.914},"fy":{"l":"FY26","end":"2026-01-31","rev":4.684,"gp":3.146,"op":-1.435,"ni":-1.332,"ocf":1.222,"capex":0.102,"fcf":1.12,"rnd":1.97,"sbc":1.6,"bb":0.874,"gm":67.2,"om":-30.6,"nm":-28.4,"fm":23.9,"cr":2.2,"rr":42,"co":8.3,"bs":0.55,"rf":78,"g":29.2,"cash":4.785,"debt":2.28,"net":2.505},"q":{"l":"Q2 FY27","end":"2026-07-31","rev":1.547,"gp":1.037,"op":-0.263,"ni":-0.192,"ocf":0.091,"capex":0.008,"fcf":0.083,"rnd":0.568,"sbc":0.424,"gm":67,"om":-17,"nm":-12.4,"fm":5.4,"cr":0.5,"rr":36.7,"co":8.8,"g":35.1},"q0":{"l":"Q2 FY26","end":"2025-07-31","rev":1.145,"gm":67.5,"om":-29.7,"nm":-26,"rr":43,"capex":0.017,"fcf":0.058},"pp":{"l":"FY26","end":"2026-01-31","n":9060,"rev":4.684,"rpe":516987},"sh":{"l":"FY26","end":"2026-01-31","v":337.5,"l0":"FY25","v0":332.7,"chg":1.4},"qsh":{"l":"Q2 FY27","end":"2026-07-31","v":349.3,"l0":"Q2 FY26","v0":335.2,"chg":4.2}},{"t":"DDOG","name":"Datadog","sector":"Software","color":"burgundy","fy0":{"l":"FY24","end":"2024-12-31","rev":2.684,"gm":80.8,"om":2,"nm":6.8,"rr":42.9,"capex":0.035,"fcf":0.836},"fy":{"l":"FY25","end":"2025-12-31","rev":3.427,"gp":2.74,"op":-0.044,"ni":0.108,"ocf":1.05,"capex":0.05,"fcf":1.001,"rnd":1.549,"sbc":0.751,"gm":80,"om":-1.3,"nm":3.1,"fm":29.2,"cr":1.4,"rr":45.2,"co":4.7,"g":27.7,"cash":4.475,"debt":0.983,"net":3.491},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":1.122,"gp":0.881,"op":0.006,"ni":0.045,"ocf":0.316,"capex":0.01,"fcf":0.306,"rnd":0.478,"sbc":0.22,"gm":78.6,"om":0.5,"nm":4,"fm":27.3,"cr":0.9,"rr":42.6,"co":3.2,"g":35.7},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":0.827,"gm":79.9,"om":-4.3,"nm":0.3,"rr":46.9,"capex":0.015,"fcf":0.185},"pp":{"l":"FY25","end":"2025-12-31","n":8100,"rev":3.427,"rpe":423111},"sh":{"l":"FY25","end":"2025-12-31","v":363.5,"l0":"FY24","v0":358.6,"chg":1.3},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":371,"l0":"Q2 FY25","v0":358.7,"chg":3.4}},{"t":"NET","name":"Cloudflare","sector":"Cloud infrastructure","color":"caramel","fy0":{"l":"FY24","end":"2024-12-31","rev":1.67,"gm":77.3,"om":-9.3,"nm":-4.7,"rr":25.2,"capex":0.185,"fcf":0.195},"fy":{"l":"FY25","end":"2025-12-31","rev":2.168,"gp":1.615,"op":-0.207,"ni":-0.102,"ocf":0.603,"capex":0.316,"fcf":0.288,"rnd":0.513,"sbc":0.452,"bb":0,"gm":74.5,"om":-9.6,"nm":-4.7,"fm":13.3,"cr":14.6,"rr":23.6,"co":52.3,"bs":0,"rf":0,"g":29.8,"cash":4.101,"debt":3.265,"net":0.836},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":0.696,"gp":0.5,"op":-0.206,"ni":-0.17,"ocf":0.118,"capex":0.05,"fcf":0.068,"rnd":0.16,"sbc":0.16,"gm":71.8,"om":-29.6,"nm":-24.4,"fm":9.8,"cr":7.2,"rr":22.9,"co":42.4,"g":35.9},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":0.512,"gm":74.9,"om":-13.1,"nm":-9.8,"rr":26.3,"capex":0.06,"fcf":0.04},"pp":{"l":"FY25","end":"2025-12-31","n":5156,"rev":2.168,"rpe":420462},"sh":{"l":"FY25","end":"2025-12-31","v":348.4,"l0":"FY24","v0":341.4,"chg":2.1},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":354.3,"l0":"Q2 FY25","v0":347.5,"chg":2}},{"t":"WDAY","name":"Workday","sector":"Software","color":"cobalt","fy0":{"l":"FY25","end":"2025-01-31","rev":8.446,"om":4.9,"nm":6.2,"rr":31.1,"capex":0.269,"fcf":2.192},"fy":{"l":"FY26","end":"2026-01-31","rev":9.552,"op":0.721,"ni":0.693,"ocf":2.939,"capex":0.162,"fcf":2.777,"rnd":2.679,"sbc":1.626,"bb":2.895,"om":7.5,"nm":7.3,"fm":29.1,"cr":1.7,"rr":28,"co":5.5,"bs":1.78,"rf":104.2,"g":13.1,"cash":5.443,"debt":2.987,"net":2.456},"q":{"l":"Q2 FY27","end":"2026-07-31","rev":2.649,"op":0.313,"ni":0.632,"ocf":0.519,"capex":0.059,"fcf":0.46,"rnd":0.747,"sbc":0.462,"om":11.8,"nm":23.9,"fm":17.4,"cr":2.2,"rr":28.2,"co":11.4,"g":12.8},"q0":{"l":"Q2 FY26","end":"2025-07-31","rev":2.348,"om":10.6,"nm":9.7,"rr":28.1,"capex":0.028,"fcf":0.588},"pp":{"l":"FY26","end":"2026-01-31","n":21000,"rev":9.552,"rpe":454857},"sh":{"l":"FY26","end":"2026-01-31","v":268.1,"l0":"FY25","v0":269.2,"chg":-0.4},"qsh":{"l":"Q2 FY27","end":"2026-07-31","v":246.3,"l0":"Q2 FY26","v0":270.2,"chg":-8.8}},{"t":"HOOD","name":"Robinhood","sector":"Brokerage","color":"mint","fy0":{"l":"FY24","end":"2024-12-31","rev":2.951,"nm":47.8,"rr":10.9,"capex":0.05,"fcf":-0.207},"fy":{"l":"FY25","end":"2025-12-31","rev":4.473,"ni":1.883,"ocf":1.638,"capex":0.054,"fcf":1.584,"rnd":0.355,"sbc":0.305,"bb":0.653,"nm":42.1,"fm":35.4,"cr":1.2,"rr":7.9,"co":3.3,"bs":2.14,"rf":41.2,"g":51.6},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":1.308,"ni":0.561,"ocf":0.72,"capex":0.024,"fcf":0.696,"sbc":0.105,"nm":42.9,"fm":53.2,"cr":1.8,"co":3.3,"g":32.3},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":0.989,"nm":39,"capex":0.018,"fcf":3.491},"pp":{"l":"FY25","end":"2025-12-31","n":2900,"rev":4.473,"rpe":1542414},"sh":{"l":"FY25","end":"2025-12-31","v":918.8,"l0":"FY24","v0":906.2,"chg":1.4},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":912,"l0":"Q2 FY25","v0":909,"chg":0.3}},{"t":"SOFI","name":"SoFi","sector":"Fintech","color":"sky","fy0":{"l":"FY24","end":"2024-12-31","rev":2.675,"nm":18.6,"rr":20.6,"capex":0.154,"fcf":-1.274},"fy":{"l":"FY25","end":"2025-12-31","rev":3.613,"ni":0.481,"ocf":-3.742,"capex":0.242,"fcf":-3.985,"rnd":0.648,"sbc":0.262,"nm":13.3,"fm":-110.3,"cr":6.7,"rr":17.9,"g":35.1,"cash":4.93,"debt":1.815,"net":3.114,"cashOnly":1},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":1.219,"ni":0.157,"ocf":-3.89,"capex":0.097,"fcf":-3.987,"rnd":0.191,"sbc":0.077,"nm":12.8,"fm":-327.2,"cr":8,"rr":15.7,"g":42.6},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":0.855,"nm":11.4,"rr":17.8,"capex":0.063,"fcf":-1.53},"pp":{"l":"FY25","end":"2025-12-31","n":6100,"rev":3.613,"rpe":592361},"sh":{"l":"FY25","end":"2025-12-31","v":1251.8,"l0":"FY24","v0":1101.4,"chg":13.7},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":1352,"l0":"Q2 FY25","v0":1182.9,"chg":14.3}},{"t":"RDDT","name":"Reddit","sector":"Social media","color":"vermilion","fy0":{"l":"FY24","end":"2024-12-31","rev":1.3,"gm":90.5,"om":-43.1,"nm":-37.2,"rr":71.9,"capex":0.006,"fcf":0.216},"fy":{"l":"FY25","end":"2025-12-31","rev":2.203,"gp":2.008,"op":0.442,"ni":0.53,"ocf":0.691,"capex":0.007,"fcf":0.684,"rnd":0.783,"sbc":0.343,"gm":91.2,"om":20.1,"nm":24,"fm":31.1,"cr":0.3,"rr":35.6,"co":1,"g":69.4},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":0.805,"gp":0.735,"op":0.232,"ni":0.253,"ocf":0.262,"capex":0.001,"fcf":0.261,"rnd":0.231,"sbc":0.101,"gm":91.3,"om":28.8,"nm":31.4,"fm":32.4,"cr":0.1,"rr":28.7,"co":0.4,"g":61},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":0.5,"gm":90.8,"om":13.6,"nm":17.9,"rr":39.4,"capex":0.001,"fcf":0.11},"pp":{"l":"FY25","end":"2025-12-31","n":2555,"rev":2.203,"rpe":862035},"sh":{"l":"FY25","end":"2025-12-31","v":202.1,"l0":"FY24","v0":145.5,"chg":38.9},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":202,"l0":"Q2 FY25","v0":199.5,"chg":1.3}},{"t":"RBLX","name":"Roblox","sector":"Gaming","color":"slate","fy0":{"l":"FY24","end":"2024-12-31","rev":3.602,"gm":77.8,"om":-29.5,"nm":-26,"rr":40.1,"capex":0.18,"fcf":0.643},"fy":{"l":"FY25","end":"2025-12-31","rev":4.891,"gp":3.818,"op":-1.232,"ni":-1.065,"ocf":1.796,"capex":0.441,"fcf":1.355,"rnd":1.568,"sbc":1.129,"gm":78.1,"om":-25.2,"nm":-21.8,"fm":27.7,"cr":9,"rr":32.1,"co":24.5,"g":35.8,"cash":5.548,"debt":1.008,"net":4.54},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":1.469,"gp":1.177,"op":-0.229,"ni":-0.183,"ocf":0.318,"capex":0.022,"fcf":0.296,"rnd":0.42,"sbc":0.282,"gm":80.1,"om":-15.6,"nm":-12.5,"fm":20.1,"cr":1.5,"rr":28.6,"co":6.9,"g":35.9},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":1.081,"gm":78.2,"om":-29.8,"nm":-25.7,"rr":35.6,"capex":0.023,"fcf":0.176},"pp":{"l":"FY25","end":"2025-12-31","n":3065,"rev":4.891,"rpe":1595628},"sh":{"l":"FY25","end":"2025-12-31","v":689.6,"l0":"FY24","v0":647.5,"chg":6.5},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":716.8,"l0":"Q2 FY25","v0":684.8,"chg":4.7}},{"t":"HIMS","name":"Hims & Hers","sector":"Telehealth","color":"caramel","fy0":{"l":"FY24","end":"2024-12-31","rev":1.477,"gm":79.5,"om":4.2,"nm":8.5,"capex":0.053,"fcf":0.198},"fy":{"l":"FY25","end":"2025-12-31","rev":2.348,"gp":1.733,"op":0.106,"ni":0.128,"ocf":0.3,"capex":0.243,"fcf":0.057,"sbc":0.135,"bb":0.09,"gm":73.8,"om":4.5,"nm":5.5,"fm":2.4,"cr":10.3,"co":80.9,"bs":0.67,"rf":156.8,"g":59,"cash":0.929,"debt":0.973,"net":-0.044},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":0.753,"gp":0.481,"op":-0.097,"ni":-0.086,"ocf":-0.036,"capex":0.032,"fcf":-0.068,"sbc":0.042,"gm":63.8,"om":-12.9,"nm":-11.5,"fm":-9,"cr":4.2,"g":38.2},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":0.545,"gm":76.4,"om":4.9,"nm":7.8,"capex":0.05,"fcf":-0.069},"pp":{"l":"FY25","end":"2025-12-31","n":2442,"rev":2.348,"rpe":961343},"sh":{"l":"FY25","end":"2025-12-31","v":258.2,"l0":"FY24","v0":236.8,"chg":9},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":231.7,"l0":"Q2 FY25","v0":256.8,"chg":-9.7}},{"t":"DASH","name":"DoorDash","sector":"Delivery","color":"vermilion","fy0":{"l":"FY24","end":"2024-12-31","rev":10.722,"gm":48.3,"om":-0.4,"nm":1.1,"rr":10.9,"capex":0.104,"fcf":2.028},"fy":{"l":"FY25","end":"2025-12-31","rev":13.717,"gp":6.979,"op":0.723,"ni":0.935,"ocf":2.431,"capex":0.257,"fcf":2.174,"rnd":1.431,"sbc":1.051,"bb":0,"gm":50.9,"om":5.3,"nm":6.8,"fm":15.8,"cr":1.9,"rr":10.4,"co":10.6,"bs":0,"rf":0,"g":27.9,"cash":6.343,"debt":2.724,"net":3.619},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":4.454,"gp":2.347,"op":0.156,"ni":0.2,"ocf":0.944,"capex":0.061,"fcf":0.883,"rnd":0.535,"sbc":0.349,"gm":52.7,"om":3.5,"nm":4.5,"fm":19.8,"cr":1.4,"rr":12,"co":6.5,"g":35.6},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":3.284,"gm":50.8,"om":5,"nm":8.7,"rr":10.7,"capex":0.066,"fcf":0.438},"pp":{"l":"FY25","end":"2025-12-31","n":31400,"rev":13.717,"rpe":436847},"sh":{"l":"FY25","end":"2025-12-31","v":439.7,"l0":"FY24","v0":430.2,"chg":2.2},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":439.3,"l0":"Q2 FY25","v0":438.4,"chg":0.2}},{"t":"SNAP","name":"Snap","sector":"Social media","color":"crema","fy0":{"l":"FY24","end":"2024-12-31","rev":5.361,"gm":53.9,"om":-14.7,"nm":-13,"rr":31.6,"capex":0.195,"fcf":0.219},"fy":{"l":"FY25","end":"2025-12-31","rev":5.931,"gp":3.262,"op":-0.532,"ni":-0.46,"ocf":0.656,"capex":0.219,"fcf":0.437,"rnd":1.794,"sbc":1.017,"bb":0.751,"gm":55,"om":-9,"nm":-7.8,"fm":7.4,"cr":3.7,"rr":30.2,"co":33.4,"bs":0.74,"rf":171.8,"g":10.6,"cash":2.941,"debt":3.537,"net":-0.596},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":1.599,"gp":0.931,"op":-0.171,"ni":-0.164,"ocf":0.176,"capex":0.056,"fcf":0.12,"rnd":0.542,"sbc":0.263,"gm":58.2,"om":-10.7,"nm":-10.3,"fm":7.5,"cr":3.5,"rr":33.9,"co":31.8,"g":18.9},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":1.345,"gm":51.4,"om":-19.3,"nm":-19.5,"rr":33,"capex":0.065,"fcf":0.023},"pp":{"l":"FY25","end":"2025-12-31","n":5261,"rev":5.931,"rpe":1127428},"sh":{"l":"FY25","end":"2025-12-31","v":1694.6,"l0":"FY24","v0":1659.1,"chg":2.1},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":1663.4,"l0":"Q2 FY25","v0":1674.9,"chg":-0.7}},{"t":"PINS","name":"Pinterest","sector":"Social media","color":"cherry","fy0":{"l":"FY24","end":"2024-12-31","rev":3.646,"gm":79.4,"om":4.9,"nm":51.1,"rr":34,"capex":0.025,"fcf":0.94},"fy":{"l":"FY25","end":"2025-12-31","rev":4.222,"gp":3.38,"op":0.32,"ni":0.417,"ocf":1.284,"capex":0.032,"fcf":1.252,"rnd":1.427,"sbc":0.881,"bb":0.927,"gm":80.1,"om":7.6,"nm":9.9,"fm":29.7,"cr":0.8,"rr":33.8,"co":2.5,"bs":1.05,"rf":74,"g":15.8},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":1.18,"gp":0.922,"op":-0.055,"ni":-0.047,"ocf":0.293,"capex":0.023,"fcf":0.27,"rnd":0.451,"sbc":0.325,"gm":78.2,"om":-4.7,"nm":-4,"fm":22.9,"cr":1.9,"rr":38.2,"co":7.8,"g":18.2},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":0.998,"gm":79.7,"om":-0.4,"nm":3.9,"rr":36,"capex":0.011,"fcf":0.197},"pp":{"l":"FY25","end":"2025-12-31","n":5265,"rev":4.222,"rpe":801861},"sh":{"l":"FY25","end":"2025-12-31","v":687.8,"l0":"FY24","v0":698.4,"chg":-1.5},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":562.9,"l0":"Q2 FY25","v0":689.8,"chg":-18.4}},{"t":"F","name":"Ford","sector":"Automotive","color":"cobalt","fy0":{"l":"FY24","end":"2024-12-31","rev":184.992,"om":2.8,"nm":3.2,"rr":4.3,"capex":8.684,"fcf":6.739},"fy":{"l":"FY25","end":"2025-12-31","rev":187.267,"op":-9.169,"ni":-8.182,"ocf":21.282,"capex":8.815,"fcf":12.467,"rnd":9.4,"sbc":0.51,"bb":0,"div":2.989,"om":-4.9,"nm":-4.4,"fm":6.7,"cr":4.7,"rr":5,"co":41.4,"bs":0,"rf":24,"g":1.2,"cash":38.487,"debt":163.336,"net":-124.849},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":48.296,"op":0.638,"ni":-1.327,"ocf":4.345,"capex":2.382,"fcf":1.963,"sbc":0.101,"om":1.3,"nm":-2.7,"fm":4.1,"cr":4.9,"co":54.8,"g":-3.8},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":50.184,"om":1,"nm":-0.1,"capex":2.088,"fcf":4.229},"pp":{"l":"FY25","end":"2025-12-31","n":169000,"rev":187.267,"rpe":1108089},"sh":{"l":"FY25","end":"2025-12-31","v":3979,"l0":"FY24","v0":4021,"chg":-1},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":3987,"l0":"Q2 FY25","v0":3980,"chg":0.2}},{"t":"GM","name":"General Motors","sector":"Automotive","color":"cobalt","fy0":{"l":"FY24","end":"2024-12-31","rev":187.442,"om":6.8,"nm":3.2,"capex":10.83,"fcf":9.299},"fy":{"l":"FY25","end":"2025-12-31","rev":185.019,"op":2.909,"ni":2.697,"ocf":26.867,"capex":9.303,"fcf":17.564,"sbc":0.334,"bb":6.012,"div":0.657,"om":1.6,"nm":1.5,"fm":9.5,"cr":5,"co":34.6,"bs":18,"rf":38,"g":-1.3,"cash":27.669,"debt":131.574,"net":-103.905},"q":{"l":"Q3 FY26","end":"2026-09-30","rev":50.015,"op":3.598,"ni":3.335,"ocf":7.316,"capex":2.346,"fcf":4.97,"om":7.2,"nm":6.7,"fm":9.9,"cr":4.7,"co":32.1,"g":2.9},"q0":{"l":"Q3 FY25","end":"2025-09-30","rev":48.591,"om":2.2,"nm":2.7,"capex":2.13,"fcf":4.973},"pp":{"l":"FY25","end":"2025-12-31","n":156000,"rev":185.019,"rpe":1186019},"sh":{"l":"FY25","end":"2025-12-31","v":973,"l0":"FY24","v0":1129,"chg":-13.8},"qsh":{"l":"Q3 FY26","end":"2026-09-30","v":887,"l0":"Q3 FY25","v0":964,"chg":-8}},{"t":"RIVN","name":"Rivian","sector":"Automotive","color":"crema","fy0":{"l":"FY24","end":"2024-12-31","rev":4.97,"gm":-24.1,"om":-94.3,"nm":-95.5,"rr":32.5,"capex":1.141,"fcf":-2.857},"fy":{"l":"FY25","end":"2025-12-31","rev":5.387,"gp":0.144,"op":-3.585,"ni":-3.646,"ocf":-0.779,"capex":1.71,"fcf":-2.489,"rnd":1.668,"sbc":0.741,"gm":2.7,"om":-66.5,"nm":-67.7,"fm":-46.2,"cr":31.7,"rr":31,"g":8.4,"cash":6.082,"debt":4.44,"net":1.642},"q":{"l":"Q2 FY26","end":"2026-06-30","rev":1.658,"gp":0.179,"op":-0.836,"ni":-0.833,"ocf":-0.487,"capex":0.362,"fcf":-0.849,"rnd":0.466,"sbc":0.226,"gm":10.8,"om":-50.4,"nm":-50.2,"fm":-51.2,"cr":21.8,"rr":28.1,"g":27.2},"q0":{"l":"Q2 FY25","end":"2025-06-30","rev":1.303,"gm":-15.8,"om":-85.5,"nm":-85.7,"rr":31.5,"capex":0.462,"fcf":-0.398},"pp":{"l":"FY25","end":"2025-12-31","n":15232,"rev":5.387,"rpe":353663},"sh":{"l":"FY25","end":"2025-12-31","v":1186,"l0":"FY24","v0":1013,"chg":17.1},"qsh":{"l":"Q2 FY26","end":"2026-06-30","v":1325,"l0":"Q2 FY25","v0":1155,"chg":14.7}},{"t":"TSM","name":"TSMC","sector":"Semiconductors","color":"cherry","cur":{"code":"TWD","symbol":"NT$"},"form":"20-F","fy0":{"l":"FY24","end":"2024-12-31","rev":2894.308,"gm":56.1,"om":45.7,"nm":40,"rr":7.1,"capex":956.007,"fcf":870.171},"fy":{"l":"FY25","end":"2025-12-31","rev":3809.054,"gp":2281.294,"op":1936.092,"ni":1697.604,"ocf":2274.976,"capex":1272.411,"fcf":1002.565,"rnd":246.427,"sbc":1.246,"bb":0,"div":466.779,"gm":59.9,"om":50.8,"nm":44.6,"fm":26.3,"cr":33.4,"rr":6.5,"co":55.9,"bs":0,"rf":46.6,"g":31.6,"cash":2767.856,"debt":1032.988,"net":1734.869,"cashOnly":1},"pp":{"l":"FY25","end":"2025-12-31","n":90557,"rev":3809.054,"rpe":42062505},"sh":{"l":"FY25","end":"2025-12-31","v":25930.6,"l0":"FY24","v0":25929.7,"chg":0}},{"t":"ASML","name":"ASML","sector":"Chip equipment","color":"cobalt","cur":{"code":"EUR","symbol":"€"},"form":"20-F","fy0":{"l":"FY24","end":"2024-12-31","rev":28.263,"gm":51.3,"om":31.9,"nm":26.8,"rr":15.2,"capex":2.067,"fcf":9.099},"fy":{"l":"FY25","end":"2025-12-31","rev":32.667,"gp":17.258,"op":11.301,"ni":9.609,"ocf":12.659,"capex":1.574,"fcf":11.085,"rnd":4.699,"sbc":0.202,"bb":5.95,"div":2.55,"gm":52.8,"om":34.6,"nm":29.4,"fm":33.9,"cr":4.8,"rr":14.4,"co":12.4,"bs":29.41,"rf":76.7,"g":15.6,"cash":13.322,"debt":4.391,"net":8.931},"pp":{"l":"FY25","end":"2025-12-31","n":44209,"rev":32.667,"rpe":738929},"sh":{"l":"FY25","end":"2025-12-31","v":388.9,"l0":"FY24","v0":393.6,"chg":-1.2}},{"t":"NVO","name":"Novo Nordisk","sector":"Pharma","color":"sky","cur":{"code":"DKK","symbol":"DKK "},"form":"20-F","fy0":{"l":"FY24","end":"2024-12-31","rev":290.403,"gm":84.7,"om":44.2,"nm":34.8,"rr":16.6,"capex":47.164,"fcf":73.804},"fy":{"l":"FY25","end":"2025-12-31","rev":309.064,"gp":250.276,"op":127.658,"ni":102.434,"ocf":119.102,"capex":60.14,"fcf":58.962,"rnd":52.039,"sbc":1.435,"bb":1.388,"div":51.763,"gm":81,"om":41.3,"nm":33.1,"fm":19.1,"cr":19.5,"rr":16.8,"co":50.5,"bs":0.97,"rf":90.1,"g":6.4,"cash":26.464,"debt":130.958,"net":-104.494},"pp":{"l":"FY25","end":"2025-12-31","n":69505,"rev":309.064,"rpe":4446644},"sh":{"l":"FY25","end":"2025-12-31","v":4447.7,"l0":"FY24","v0":4463,"chg":-0.3}},{"t":"SPOT","name":"Spotify","sector":"Streaming","color":"mint","cur":{"code":"EUR","symbol":"€"},"form":"20-F","fy0":{"l":"FY24","end":"2024-12-31","rev":15.673,"gm":30.1,"om":8.7,"nm":7.3,"rr":9.5,"capex":0.017,"fcf":2.284},"fy":{"l":"FY25","end":"2025-12-31","rev":17.186,"gp":5.496,"op":2.198,"ni":2.212,"ocf":2.933,"capex":0.061,"fcf":2.872,"rnd":1.393,"sbc":0.247,"bb":0.439,"gm":32,"om":12.8,"nm":12.9,"fm":16.7,"cr":0.4,"rr":8.1,"co":2.1,"bs":1.78,"rf":15.3,"g":9.7,"cash":9.467,"debt":1.458,"net":8.009},"pp":{"l":"FY25","end":"2025-12-31","n":7287,"rev":17.186,"rpe":2358447},"sh":{"l":"FY25","end":"2025-12-31","v":210.5,"l0":"FY24","v0":207,"chg":1.7}}]}