{ "ticker": { "uuid": "0ce4eae6-fe67-44e3-b9c9-2549236b0112", "symbol": "CMCM", "name": "Cheetah Mobile Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/0ce4eae6-fe67-44e3-b9c9-2549236b0112/", "api_url": "https://sharemaestro.com/factors/api/tickers/0ce4eae6-fe67-44e3-b9c9-2549236b0112/" }, "latest_snapshot": { "ticker": { "uuid": "0ce4eae6-fe67-44e3-b9c9-2549236b0112", "symbol": "CMCM", "name": "Cheetah Mobile Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Communication Services", "industry": "Internet Content & Information", "page_url": "https://sharemaestro.com/factors/ticker/0ce4eae6-fe67-44e3-b9c9-2549236b0112/", "api_url": "https://sharemaestro.com/factors/api/tickers/0ce4eae6-fe67-44e3-b9c9-2549236b0112/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.4, "value": 0.78, "quality": 0.17, "momentum": 0.05, "coverage": 0.818, "confidence": 0.784, "delta": 4 }, "headline_factors": { "price": 2.86, "market_cap": 88770473.22, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0.2125, "roe": -0.1532, "piotroski_f_score": 6, "momentum_12_1": -0.4625, "volatility_252d": 0.6428 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": -1.7958, "shareholder_yield": 0.2125 }, "quality": { "roe": -0.1532, "roic": -0.5418, "gross_margin": 0.656, "fcf_margin": -0.1391, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 0.309, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.4893, "momentum_12_1": -0.4625, "relative_strength": -0.6576 }, "scores": { "value_percentile": 0.78, "quality_percentile": 0.17, "momentum_percentile": 0.05, "growth_composite": 18, "yield_composite": 9, "overall_composite": 60, "os_score": 0.4, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.04, "os": 0.57, "value": 0.78, "quality": 0.21, "momentum": 0.31, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1504, "roe": -0.1532, "momentum_12_1": 0.2788 }, { "week_end_date": "2026-06-14", "price": 3.71, "os": 0.58, "value": 0.78, "quality": 0.18, "momentum": 0.34, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.164, "roe": -0.1532, "momentum_12_1": 0.2928 }, { "week_end_date": "2026-06-21", "price": 3.5, "os": 0.49, "value": 0.78, "quality": 0.17, "momentum": 0.18, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1736, "roe": -0.1532, "momentum_12_1": 0.0697 }, { "week_end_date": "2026-06-28", "price": 3.01, "os": 0.53, "value": 0.78, "quality": 0.21, "momentum": 0.21, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.2019, "roe": -0.1532, "momentum_12_1": 0.0043 }, { "week_end_date": "2026-07-05", "price": 3.14, "os": 0.46, "value": 0.78, "quality": 0.19, "momentum": 0.12, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1936, "roe": -0.1532, "momentum_12_1": -0.1583 }, { "week_end_date": "2026-07-12", "price": 3.08, "os": 0.41, "value": 0.78, "quality": 0.19, "momentum": 0.03, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1976, "roe": -0.1532, "momentum_12_1": -0.2875 }, { "week_end_date": "2026-07-19", "price": 3.12, "os": 0.44, "value": 0.79, "quality": 0.18, "momentum": 0.07, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1948, "roe": -0.1532, "momentum_12_1": -0.3433 }, { "week_end_date": "2026-07-26", "price": 2.86, "os": 0.4, "value": 0.78, "quality": 0.17, "momentum": 0.05, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.2125, "roe": -0.1532, "momentum_12_1": -0.4625 } ], "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": 1150444000, "cost_of_revenue": 316411000, "gross_profit": 834033000, "ebit": -137880000, "ebitda": 9355000, "pretax_income": -226683000, "tax_provision": 8469000, "net_income": -257713000, "net_income_to_common": -257713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1506625000, "total_current_assets": 3233805000, "total_assets": 4683872000, "short_term_debt": 9021000, "long_term_debt": 6224000, "total_debt": 15245000, "total_liabilities": 2725524000, "total_equity": 1607669000, "shares_outstanding": 613389, "goodwill_and_intangibles": 514103000 }, "cash_flow": { "operating_cash_flow": -172256000, "capital_expenditure": 12845000, "free_cash_flow": -159411000, "dividends_paid": null, "share_repurchases": -18864000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1150444000, "cost_of_revenue": 316411000, "gross_profit": 834033000, "ebit": -137880000, "ebitda": 9355000, "pretax_income": -226683000, "tax_provision": 8469000, "net_income": -257713000, "net_income_to_common": -257713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1506625000, "total_current_assets": 3233805000, "total_assets": 4683872000, "short_term_debt": 9021000, "long_term_debt": 6224000, "total_debt": 15245000, "total_liabilities": 2725524000, "total_equity": 1607669000, "shares_outstanding": 613389, "goodwill_and_intangibles": 514103000 }, "cash_flow": { "operating_cash_flow": -172256000, "capital_expenditure": 12845000, "free_cash_flow": -159411000, "dividends_paid": null, "share_repurchases": -18864000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1150444000, "cost_of_revenue": 316411000, "gross_profit": 834033000, "ebit": -137880000, "ebitda": 9355000, "pretax_income": -226683000, "tax_provision": 8469000, "net_income": -257713000, "net_income_to_common": -257713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1506625000, "total_current_assets": 3233805000, "total_assets": 4683872000, "short_term_debt": 9021000, "long_term_debt": 6224000, "total_debt": 15245000, "total_liabilities": 2725524000, "total_equity": 1607669000, "shares_outstanding": 613389, "goodwill_and_intangibles": 514103000 }, "cash_flow": { "operating_cash_flow": -172256000, "capital_expenditure": 12845000, "free_cash_flow": -159411000, "dividends_paid": null, "share_repurchases": -18864000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1150444000, "cost_of_revenue": 316411000, "gross_profit": 834033000, "ebit": -137880000, "ebitda": 9355000, "pretax_income": -226683000, "tax_provision": 8469000, "net_income": -257713000, "net_income_to_common": -257713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1506625000, "total_current_assets": 3233805000, "total_assets": 4683872000, "short_term_debt": 9021000, "long_term_debt": 6224000, "total_debt": 15245000, "total_liabilities": 2725524000, "total_equity": 1607669000, "shares_outstanding": 613389, "goodwill_and_intangibles": 514103000 }, "cash_flow": { "operating_cash_flow": -172256000, "capital_expenditure": 12845000, "free_cash_flow": -159411000, "dividends_paid": null, "share_repurchases": -18864000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1150444000, "cost_of_revenue": 316411000, "gross_profit": 834033000, "ebit": -137880000, "ebitda": 9355000, "pretax_income": -226683000, "tax_provision": 8469000, "net_income": -257713000, "net_income_to_common": -257713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1506625000, "total_current_assets": 3233805000, "total_assets": 4683872000, "short_term_debt": 9021000, "long_term_debt": 6224000, "total_debt": 15245000, "total_liabilities": 2725524000, "total_equity": 1607669000, "shares_outstanding": 613389, "goodwill_and_intangibles": 514103000 }, "cash_flow": { "operating_cash_flow": -172256000, "capital_expenditure": 12845000, "free_cash_flow": -159411000, "dividends_paid": null, "share_repurchases": -18864000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1150444000, "cost_of_revenue": 316411000, "gross_profit": 834033000, "ebit": -137880000, "ebitda": 9355000, "pretax_income": -226683000, "tax_provision": 8469000, "net_income": -257713000, "net_income_to_common": -257713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1507584400, "total_current_assets": 3235864256, "total_assets": 4686854649, "short_term_debt": 18047740, "long_term_debt": 6224000, "total_debt": 15245000, "total_liabilities": 2727259585, "total_equity": 1608692746, "shares_outstanding": 613389, "goodwill_and_intangibles": 514103000 }, "cash_flow": { "operating_cash_flow": -172256000, "capital_expenditure": 12845000, "free_cash_flow": -159411000, "dividends_paid": null, "share_repurchases": -18864000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1150444000, "cost_of_revenue": 316411000, "gross_profit": 834033000, "ebit": -137880000, "ebitda": 9355000, "pretax_income": -226683000, "tax_provision": 8469000, "net_income": -257713000, "net_income_to_common": -257713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1507584400, "total_current_assets": 3235864256, "total_assets": 4686854649, "short_term_debt": null, "long_term_debt": 6224000, "total_debt": 15245000, "total_liabilities": 2727259585, "total_equity": 1608692746, "shares_outstanding": 613389, "goodwill_and_intangibles": 568499373 }, "cash_flow": { "operating_cash_flow": -172256000, "capital_expenditure": 12845000, "free_cash_flow": -159411000, "dividends_paid": null, "share_repurchases": -18864000, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 806877000, "cost_of_revenue": 261682000, "gross_profit": 545195000, "ebit": -284365000, "ebitda": -232912000, "pretax_income": -554328000, "tax_provision": 47258000, "net_income": -617557000, "net_income_to_common": -617557000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1833031000, "total_current_assets": 3779680000, "total_assets": 5504301000, "short_term_debt": 61874000, "long_term_debt": 12928000, "total_debt": 74802000, "total_liabilities": 3297175000, "total_equity": 1900598000, "shares_outstanding": 601221, "goodwill_and_intangibles": 614764000 }, "cash_flow": { "operating_cash_flow": -238323000, "capital_expenditure": 22827000, "free_cash_flow": -215496000, "dividends_paid": null, "share_repurchases": -1054000, "shares_issued": null, "net_debt_issued": -5000000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 258993000, "cost_of_revenue": 92431000, "gross_profit": 166562000, "ebit": -104214000, "ebitda": -28288000, "pretax_income": -4293000, "tax_provision": 7623000, "net_income": -17480000, "net_income_to_common": -17480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1280591000, "total_current_assets": 2967090000, "total_assets": 4417198000, "short_term_debt": 9021000, "long_term_debt": null, "total_debt": 15245000, "total_liabilities": 2497861000, "total_equity": 1561773000, "shares_outstanding": 620786, "goodwill_and_intangibles": 511356000 }, "cash_flow": { "operating_cash_flow": -172256000, "capital_expenditure": 12845000, "free_cash_flow": -159411000, "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": 258993000, "cost_of_revenue": 92431000, "gross_profit": 166562000, "ebit": -104214000, "ebitda": -28288000, "pretax_income": -4293000, "tax_provision": 7623000, "net_income": -17480000, "net_income_to_common": -17480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1280591000, "total_current_assets": 2967090000, "total_assets": 4417198000, "short_term_debt": 9021000, "long_term_debt": null, "total_debt": 15245000, "total_liabilities": 2497861000, "total_equity": 1561773000, "shares_outstanding": 620786, "goodwill_and_intangibles": 511356000 }, "cash_flow": { "operating_cash_flow": -172256000, "capital_expenditure": 12845000, "free_cash_flow": -159411000, "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": 258993000, "cost_of_revenue": 92431000, "gross_profit": 166562000, "ebit": -104214000, "ebitda": -28288000, "pretax_income": -4293000, "tax_provision": 7623000, "net_income": -17480000, "net_income_to_common": -17480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1280591000, "total_current_assets": 2967090000, "total_assets": 4417198000, "short_term_debt": 9021000, "long_term_debt": null, "total_debt": 15245000, "total_liabilities": 2497861000, "total_equity": 1561773000, "shares_outstanding": 620786, "goodwill_and_intangibles": 511356000 }, "cash_flow": { "operating_cash_flow": -172256000, "capital_expenditure": 12845000, "free_cash_flow": -159411000, "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": 258993000, "cost_of_revenue": 92431000, "gross_profit": 166562000, "ebit": -104214000, "ebitda": -28288000, "pretax_income": -4293000, "tax_provision": 7623000, "net_income": -17480000, "net_income_to_common": -17480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1280591000, "total_current_assets": 2967090000, "total_assets": 4417198000, "short_term_debt": 9021000, "long_term_debt": null, "total_debt": 15245000, "total_liabilities": 2497861000, "total_equity": 1561773000, "shares_outstanding": 620786, "goodwill_and_intangibles": 511356000 }, "cash_flow": { "operating_cash_flow": -172256000, "capital_expenditure": 12845000, "free_cash_flow": -159411000, "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": 258993000, "cost_of_revenue": 92431000, "gross_profit": 166562000, "ebit": -104214000, "ebitda": -28288000, "pretax_income": -4293000, "tax_provision": 7623000, "net_income": -17480000, "net_income_to_common": -17480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1280591000, "total_current_assets": 2967090000, "total_assets": 4417198000, "short_term_debt": 9021000, "long_term_debt": null, "total_debt": 15245000, "total_liabilities": 2497861000, "total_equity": 1561773000, "shares_outstanding": 620786, "goodwill_and_intangibles": 511356000 }, "cash_flow": { "operating_cash_flow": -172256000, "capital_expenditure": 12845000, "free_cash_flow": -159411000, "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": 258993000, "cost_of_revenue": 92431000, "gross_profit": 166562000, "ebit": -104214000, "ebitda": -28288000, "pretax_income": -4293000, "tax_provision": 7623000, "net_income": -17480000, "net_income_to_common": -17480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1280591000, "total_current_assets": 2967090000, "total_assets": 4417198000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2497861000, "total_equity": 1561773000, "shares_outstanding": 620786, "goodwill_and_intangibles": 511356000 }, "cash_flow": { "operating_cash_flow": -172256000, "capital_expenditure": 12845000, "free_cash_flow": -159411000, "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": 308851000, "cost_of_revenue": 103475000, "gross_profit": 205376000, "ebit": -102806198, "ebitda": -104214000, "pretax_income": -200618000, "tax_provision": -13722000, "net_income": -190739000, "net_income_to_common": -190739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1507584400, "total_current_assets": 3235864256, "total_assets": 4686854649, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 2727259585, "total_equity": 1608692746, "shares_outstanding": 620241, "goodwill_and_intangibles": 514430373 }, "cash_flow": { "operating_cash_flow": -172256000, "capital_expenditure": 12845000, "free_cash_flow": -159411000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 304588215, "cost_of_revenue": 158470168, "gross_profit": 146118040, "ebit": -102806198, "ebitda": 10040485, "pretax_income": -197849050, "tax_provision": -13532603, "net_income": -188106401, "net_income_to_common": -188106401, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1507584400, "total_current_assets": 3235864256, "total_assets": 4686854649, "short_term_debt": 9021000, "long_term_debt": 6224000, "total_debt": 15245000, "total_liabilities": 2727259585, "total_equity": 1608692746, "shares_outstanding": 620241, "goodwill_and_intangibles": 568499373 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 304588215, "cost_of_revenue": 158470168, "gross_profit": 146118040, "ebit": -102806198, "ebitda": 10040485, "pretax_income": -197849050, "tax_provision": -13532603, "net_income": -188106401, "net_income_to_common": -188106401, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1507584400, "total_current_assets": 3235864256, "total_assets": 4686854649, "short_term_debt": 9021000, "long_term_debt": 6224000, "total_debt": 15245000, "total_liabilities": 2727259585, "total_equity": 1608692746, "shares_outstanding": 620241, "goodwill_and_intangibles": 568499373 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 304588215, "cost_of_revenue": 158470168, "gross_profit": 146118040, "ebit": -102806198, "ebitda": 10040485, "pretax_income": -197849050, "tax_provision": -13532603, "net_income": -188106401, "net_income_to_common": -188106401, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1507584400, "total_current_assets": 3235864256, "total_assets": 4686854649, "short_term_debt": 9021000, "long_term_debt": 6224000, "total_debt": 15245000, "total_liabilities": 2727259585, "total_equity": 1608692746, "shares_outstanding": 620241, "goodwill_and_intangibles": 568499373 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 304588215, "cost_of_revenue": 158470168, "gross_profit": 146118040, "ebit": -102806198, "ebitda": 10040485, "pretax_income": -197849050, "tax_provision": -13532603, "net_income": -188106401, "net_income_to_common": -188106401, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1507584400, "total_current_assets": 3235864256, "total_assets": 4686854649, "short_term_debt": 9021000, "long_term_debt": 6224000, "total_debt": 15245000, "total_liabilities": 2727259585, "total_equity": 1608692746, "shares_outstanding": 620241, "goodwill_and_intangibles": 568499373 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 304588215, "cost_of_revenue": 158470168, "gross_profit": 146118040, "ebit": -102806198, "ebitda": 10040485, "pretax_income": -197849050, "tax_provision": -13532603, "net_income": -188106401, "net_income_to_common": -188106401, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1507584400, "total_current_assets": 3235864256, "total_assets": 4686854649, "short_term_debt": 9021000, "long_term_debt": 6224000, "total_debt": 15245000, "total_liabilities": 2727259585, "total_equity": 1608692746, "shares_outstanding": 620241, "goodwill_and_intangibles": 568499373 }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": 0, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "tiny_titans", "name": "Tiny Titans", "slug": "tiny-titans", "group": "universe", "page_url": "/factors/tiny-titans/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }