{ "ticker": { "uuid": "1a8bd228-ca77-4c3e-bceb-7e78de5a50ef", "symbol": "XNET", "name": "Xunlei Ltd Adr", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/1a8bd228-ca77-4c3e-bceb-7e78de5a50ef/", "api_url": "https://sharemaestro.com/factors/api/tickers/1a8bd228-ca77-4c3e-bceb-7e78de5a50ef/" }, "latest_snapshot": { "ticker": { "uuid": "1a8bd228-ca77-4c3e-bceb-7e78de5a50ef", "symbol": "XNET", "name": "Xunlei Ltd Adr", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/1a8bd228-ca77-4c3e-bceb-7e78de5a50ef/", "api_url": "https://sharemaestro.com/factors/api/tickers/1a8bd228-ca77-4c3e-bceb-7e78de5a50ef/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.96, "value": 0.97, "quality": 0.75, "momentum": 0.7, "coverage": 0.939, "confidence": 0.91, "delta": 1 }, "headline_factors": { "price": 5.77, "market_cap": 367282333.68, "pe_ratio": 0.4205, "earnings_yield": 1.0466, "ebitda_to_ev": 2.768, "shareholder_yield": 0.0026, "roe": 0.7298, "piotroski_f_score": 5, "momentum_12_1": 0.1096, "volatility_252d": 0.7661 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 0.4205, "ev_ebitda": 0.3613, "earnings_yield": 1.0466, "fcf_yield": 0.1221, "shareholder_yield": 0.0026 }, "quality": { "roe": 0.7298, "roic": 0.2155, "gross_margin": 0.4916, "fcf_margin": 0.0813, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.4194, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.2908, "momentum_12_1": 0.1096, "relative_strength": 0.0947 }, "scores": { "value_percentile": 0.97, "quality_percentile": 0.75, "momentum_percentile": 0.7, "growth_composite": 16, "yield_composite": 77, "overall_composite": 4, "os_score": 0.96, "factor_coverage": 0.939, "signal_confidence": 0.91 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 4.66, "os": 0.86, "value": 0.97, "quality": 0.76, "momentum": 0.19, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 0.3396, "earnings_yield": 1.3511, "shareholder_yield": 0.0032, "roe": 0.7298, "momentum_12_1": 0.0867 }, { "week_end_date": "2026-06-14", "price": 5.23, "os": 0.88, "value": 0.97, "quality": 0.76, "momentum": 0.24, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 0.3812, "earnings_yield": 1.1755, "shareholder_yield": 0.0029, "roe": 0.7298, "momentum_12_1": 0.1693 }, { "week_end_date": "2026-06-21", "price": 4.96, "os": 0.95, "value": 0.97, "quality": 0.73, "momentum": 0.66, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 0.3615, "earnings_yield": 1.2526, "shareholder_yield": 0.003, "roe": 0.7298, "momentum_12_1": 0.2685 }, { "week_end_date": "2026-06-28", "price": 5.36, "os": 0.96, "value": 0.97, "quality": 0.76, "momentum": 0.69, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 0.3906, "earnings_yield": 1.1416, "shareholder_yield": 0.0028, "roe": 0.7298, "momentum_12_1": 0.478 }, { "week_end_date": "2026-07-05", "price": 5.64, "os": 0.96, "value": 0.97, "quality": 0.77, "momentum": 0.66, "confidence": 0.931, "coverage": 0.939, "pe_ratio": 0.411, "earnings_yield": 1.075, "shareholder_yield": 0.0026, "roe": 0.7298, "momentum_12_1": 0.0242 }, { "week_end_date": "2026-07-12", "price": 5.73, "os": 0.97, "value": 0.97, "quality": 0.77, "momentum": 0.76, "confidence": 0.92, "coverage": 0.939, "pe_ratio": 0.4176, "earnings_yield": 1.0552, "shareholder_yield": 0.0026, "roe": 0.7298, "momentum_12_1": 0.1382 }, { "week_end_date": "2026-07-19", "price": 5.77, "os": 0.96, "value": 0.97, "quality": 0.75, "momentum": 0.7, "confidence": 0.91, "coverage": 0.939, "pe_ratio": 0.4205, "earnings_yield": 1.0466, "shareholder_yield": 0.0026, "roe": 0.7298, "momentum_12_1": 0.1096 } ], "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": 461645710, "cost_of_revenue": 243528369, "gross_profit": 218117341, "ebit": 1050794743, "ebitda": 1060354960, "pretax_income": 1049092253, "tax_provision": -1288398, "net_income": 1051037383, "net_income_to_common": 1051037383, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157020669, "total_current_assets": 399674704, "total_assets": 1631929960, "short_term_debt": 37696160, "long_term_debt": 38413000, "total_debt": 77360329, "total_liabilities": 259407106, "total_equity": 1373496857, "shares_outstanding": 307351200, "goodwill_and_intangibles": 71886306 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "dividends_paid": null, "share_repurchases": -951000, "shares_issued": null, "net_debt_issued": 46431000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 461645710, "cost_of_revenue": 243528369, "gross_profit": 218117341, "ebit": 1050794743, "ebitda": 1060354960, "pretax_income": 1049092253, "tax_provision": -1288398, "net_income": 1051037383, "net_income_to_common": 1051037383, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157020669, "total_current_assets": 399674704, "total_assets": 1631929960, "short_term_debt": 37696160, "long_term_debt": 38413000, "total_debt": 77360329, "total_liabilities": 259407106, "total_equity": 1373496857, "shares_outstanding": 307351200, "goodwill_and_intangibles": 71886306 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "dividends_paid": null, "share_repurchases": -951000, "shares_issued": null, "net_debt_issued": 46431000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 461645710, "cost_of_revenue": 243528369, "gross_profit": 218117341, "ebit": 1050794743, "ebitda": 1060354960, "pretax_income": 1049092253, "tax_provision": -1288398, "net_income": 1051037383, "net_income_to_common": 1051037383, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157020669, "total_current_assets": 399674704, "total_assets": 1631929960, "short_term_debt": 37696160, "long_term_debt": 38413000, "total_debt": 77360329, "total_liabilities": 259407106, "total_equity": 1373496857, "shares_outstanding": 307351200, "goodwill_and_intangibles": 71886306 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "dividends_paid": null, "share_repurchases": -951000, "shares_issued": null, "net_debt_issued": 46431000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 461645710, "cost_of_revenue": 243528369, "gross_profit": 218117341, "ebit": 1050794743, "ebitda": 1060354960, "pretax_income": 1049092253, "tax_provision": -1288398, "net_income": 1051037383, "net_income_to_common": 1051037383, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157020669, "total_current_assets": 399674704, "total_assets": 1631929960, "short_term_debt": 37696160, "long_term_debt": 38413000, "total_debt": 77360329, "total_liabilities": 259407106, "total_equity": 1373496857, "shares_outstanding": 307351200, "goodwill_and_intangibles": 71886306 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "dividends_paid": null, "share_repurchases": -951000, "shares_issued": null, "net_debt_issued": 46431000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 461645710, "cost_of_revenue": 243528369, "gross_profit": 218117341, "ebit": 1050794743, "ebitda": 1060354960, "pretax_income": 1049092253, "tax_provision": -1288398, "net_income": 1051037383, "net_income_to_common": 1051037383, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157020669, "total_current_assets": 399674704, "total_assets": 1631929960, "short_term_debt": 37696160, "long_term_debt": 38413000, "total_debt": 77360329, "total_liabilities": 259407106, "total_equity": 1373496857, "shares_outstanding": 307351200, "goodwill_and_intangibles": 71886306 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "dividends_paid": null, "share_repurchases": -951000, "shares_issued": null, "net_debt_issued": 46431000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 461645710, "cost_of_revenue": 243528369, "gross_profit": 218117341, "ebit": 6647534, "ebitda": 16207751, "pretax_income": 1049092253, "tax_provision": -1288398, "net_income": 1051037383, "net_income_to_common": 1051037383, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157020669, "total_current_assets": 399674704, "total_assets": 1631929960, "short_term_debt": 37696160, "long_term_debt": 38413000, "total_debt": 77360329, "total_liabilities": 259407106, "total_equity": 1373496857, "shares_outstanding": 307351200, "goodwill_and_intangibles": 71886306 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "dividends_paid": null, "share_repurchases": -951000, "shares_issued": null, "net_debt_issued": 46431000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 323140000, "cost_of_revenue": 155567000, "gross_profit": 167573000, "ebit": -1629000, "ebitda": 5299000, "pretax_income": -2357000, "tax_provision": -3020000, "net_income": 1215000, "net_income_to_common": 1215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177329000, "total_current_assets": 363032000, "total_assets": 473901000, "short_term_debt": 2340000, "long_term_debt": 27127000, "total_debt": 29628000, "total_liabilities": 156116000, "total_equity": 317785000, "shares_outstanding": 312765800, "goodwill_and_intangibles": 8310000 }, "cash_flow": { "operating_cash_flow": 30976000, "capital_expenditure": 8348000, "free_cash_flow": 39324000, "dividends_paid": null, "share_repurchases": -7693000, "shares_issued": null, "net_debt_issued": 6768000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 323140000, "cost_of_revenue": 155567000, "gross_profit": 167573000, "ebit": -1629000, "ebitda": 5299000, "pretax_income": -2357000, "tax_provision": -3020000, "net_income": 1215000, "net_income_to_common": 1215000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177329000, "total_current_assets": 363032000, "total_assets": 473901000, "short_term_debt": 2340000, "long_term_debt": 27127000, "total_debt": 29628000, "total_liabilities": 156116000, "total_equity": 317785000, "shares_outstanding": 312765800, "goodwill_and_intangibles": 8310000 }, "cash_flow": { "operating_cash_flow": 30976000, "capital_expenditure": 8348000, "free_cash_flow": 39324000, "dividends_paid": null, "share_repurchases": -7693000, "shares_issued": null, "net_debt_issued": 6768000 } } ], "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": 98105000, "cost_of_revenue": 40408000, "gross_profit": 57697000, "ebit": 4296000, "ebitda": -190011000, "pretax_income": -190540000, "tax_provision": 1850000, "net_income": -174638000, "net_income_to_common": -174638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125941000, "total_current_assets": 354731000, "total_assets": 1414995000, "short_term_debt": 30983000, "long_term_debt": 39021000, "total_debt": 71117000, "total_liabilities": 219292000, "total_equity": 1196740000, "shares_outstanding": 12592521, "goodwill_and_intangibles": 72114000 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "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": 98105000, "cost_of_revenue": 40408000, "gross_profit": 57697000, "ebit": 4296000, "ebitda": -190011000, "pretax_income": -190540000, "tax_provision": 1850000, "net_income": -174638000, "net_income_to_common": -174638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125941000, "total_current_assets": 354731000, "total_assets": 1414995000, "short_term_debt": 30983000, "long_term_debt": 39021000, "total_debt": 71117000, "total_liabilities": 219292000, "total_equity": 1196740000, "shares_outstanding": 12592521, "goodwill_and_intangibles": 72114000 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "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": 98105000, "cost_of_revenue": 40408000, "gross_profit": 57697000, "ebit": 4296000, "ebitda": -190011000, "pretax_income": -190540000, "tax_provision": 1850000, "net_income": -174638000, "net_income_to_common": -174638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125941000, "total_current_assets": 354731000, "total_assets": 1414995000, "short_term_debt": 30983000, "long_term_debt": 39021000, "total_debt": 71117000, "total_liabilities": 219292000, "total_equity": 1196740000, "shares_outstanding": 12592521, "goodwill_and_intangibles": 72114000 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "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": 98105000, "cost_of_revenue": 40408000, "gross_profit": 57697000, "ebit": 4296000, "ebitda": -190011000, "pretax_income": -190540000, "tax_provision": 1850000, "net_income": -174638000, "net_income_to_common": -174638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125941000, "total_current_assets": 354731000, "total_assets": 1414995000, "short_term_debt": 30983000, "long_term_debt": 39021000, "total_debt": 71117000, "total_liabilities": 219292000, "total_equity": 1196740000, "shares_outstanding": 12592521, "goodwill_and_intangibles": 72114000 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "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": 98105000, "cost_of_revenue": 40408000, "gross_profit": 57697000, "ebit": 4296000, "ebitda": -190011000, "pretax_income": -190540000, "tax_provision": 1850000, "net_income": -174638000, "net_income_to_common": -174638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125941000, "total_current_assets": 354731000, "total_assets": 1414995000, "short_term_debt": 30983000, "long_term_debt": 39021000, "total_debt": 71117000, "total_liabilities": 219292000, "total_equity": 1196740000, "shares_outstanding": 12592521, "goodwill_and_intangibles": 72114000 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "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": 98105000, "cost_of_revenue": 40408000, "gross_profit": 57697000, "ebit": 4296000, "ebitda": -190011000, "pretax_income": -190540000, "tax_provision": 1850000, "net_income": -174638000, "net_income_to_common": -174638000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125941000, "total_current_assets": 354731000, "total_assets": 1414995000, "short_term_debt": 30983000, "long_term_debt": 39021000, "total_debt": 71117000, "total_liabilities": 219292000, "total_equity": 1196740000, "shares_outstanding": 12592521, "goodwill_and_intangibles": 72114000 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "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": 143120879, "cost_of_revenue": 81181745, "gross_profit": 61939133, "ebit": -228400430, "ebitda": -218865430, "pretax_income": -228978943, "tax_provision": 917988, "net_income": -229775404, "net_income_to_common": -229775404, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157020669, "total_current_assets": 399674704, "total_assets": 1631929960, "short_term_debt": 37696160, "long_term_debt": 38413000, "total_debt": 77360329, "total_liabilities": 259407106, "total_equity": 1373496857, "shares_outstanding": 307351200, "goodwill_and_intangibles": 71886306 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "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": 143120879, "cost_of_revenue": 81181745, "gross_profit": 61939133, "ebit": -228400430, "ebitda": -218865430, "pretax_income": -228978943, "tax_provision": 917988, "net_income": -229775404, "net_income_to_common": -229775404, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157020669, "total_current_assets": 399674704, "total_assets": 1631929960, "short_term_debt": 37696160, "long_term_debt": 38413000, "total_debt": 77360329, "total_liabilities": 259407106, "total_equity": 1373496857, "shares_outstanding": 307351200, "goodwill_and_intangibles": 71886306 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "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": 143120879, "cost_of_revenue": 81181745, "gross_profit": 61939133, "ebit": -228400430, "ebitda": -218865430, "pretax_income": -228978943, "tax_provision": 917988, "net_income": -229775404, "net_income_to_common": -229775404, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157020669, "total_current_assets": 399674704, "total_assets": 1631929960, "short_term_debt": 37696160, "long_term_debt": 38413000, "total_debt": 77360329, "total_liabilities": 259407106, "total_equity": 1373496857, "shares_outstanding": 307351200, "goodwill_and_intangibles": 71886306 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "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": 143120879, "cost_of_revenue": 81181745, "gross_profit": 61939133, "ebit": -228400430, "ebitda": -218865430, "pretax_income": -228978943, "tax_provision": 917988, "net_income": -229775404, "net_income_to_common": -229775404, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157020669, "total_current_assets": 399674704, "total_assets": 1631929960, "short_term_debt": 37696160, "long_term_debt": 38413000, "total_debt": 77360329, "total_liabilities": 259407106, "total_equity": 1373496857, "shares_outstanding": 307351200, "goodwill_and_intangibles": 71886306 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "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": 143120879, "cost_of_revenue": 81181745, "gross_profit": 61939133, "ebit": -228400430, "ebitda": -218865430, "pretax_income": -228978943, "tax_provision": 917988, "net_income": -229775404, "net_income_to_common": -229775404, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157020669, "total_current_assets": 399674704, "total_assets": 1631929960, "short_term_debt": 37696160, "long_term_debt": 38413000, "total_debt": 77360329, "total_liabilities": 259407106, "total_equity": 1373496857, "shares_outstanding": 307351200, "goodwill_and_intangibles": 71886306 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "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": 143120879, "cost_of_revenue": 81181745, "gross_profit": 61939133, "ebit": 4697410, "ebitda": 4697410, "pretax_income": -228978943, "tax_provision": 917988, "net_income": -229775404, "net_income_to_common": -229775404, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157020669, "total_current_assets": 399674704, "total_assets": 1631929960, "short_term_debt": 37696160, "long_term_debt": 38413000, "total_debt": 77360329, "total_liabilities": 259407106, "total_equity": 1373496857, "shares_outstanding": 307351200, "goodwill_and_intangibles": 71886306 }, "cash_flow": { "operating_cash_flow": 32479000, "capital_expenditure": 5796000, "free_cash_flow": 38275000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "quality_compounders", "name": "Quality Compounders", "slug": "quality-compounders", "group": "quality", "page_url": "/factors/quality-compounders/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "garp", "name": "GARP", "slug": "garp", "group": "growth", "page_url": "/factors/garp/" }, { "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }