{ "ticker": { "uuid": "2fed9502-4de1-4f79-9506-089a140d628f", "symbol": "XE", "name": "X-Energy, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/2fed9502-4de1-4f79-9506-089a140d628f/", "api_url": "https://sharemaestro.com/factors/api/tickers/2fed9502-4de1-4f79-9506-089a140d628f/" }, "latest_snapshot": { "ticker": { "uuid": "2fed9502-4de1-4f79-9506-089a140d628f", "symbol": "XE", "name": "X-Energy, Inc. Class A Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/2fed9502-4de1-4f79-9506-089a140d628f/", "api_url": "https://sharemaestro.com/factors/api/tickers/2fed9502-4de1-4f79-9506-089a140d628f/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.28, "value": 0.4, "quality": 0.38, "momentum": 0.4, "coverage": 0.697, "confidence": 0.668, "delta": -1 }, "headline_factors": { "price": 14.56, "market_cap": 4185399167.04, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.1739, "roe": -0.3727, "piotroski_f_score": 4, "momentum_12_1": null, "volatility_252d": 0.7062 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": -0.0071, "shareholder_yield": -0.1739 }, "quality": { "roe": -0.3727, "roic": -0.1504, "gross_margin": -0.4791, "fcf_margin": -0.299, "piotroski_f_score": 4 }, "growth": { "revenue_growth_1y": 0.299, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.4, "quality_percentile": 0.38, "momentum_percentile": 0.4, "growth_composite": 60, "yield_composite": 60, "overall_composite": 72, "os_score": 0.28, "factor_coverage": 0.697, "signal_confidence": 0.668 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 21.42, "os": 0.38, "value": 0.44, "quality": 0.42, "momentum": 0.43, "confidence": 0.636, "coverage": 0.636, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1182, "roe": -0.3727, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 18.59, "os": 0.37, "value": 0.43, "quality": 0.42, "momentum": 0.43, "confidence": 0.636, "coverage": 0.636, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1362, "roe": -0.3727, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 21.56, "os": 0.37, "value": 0.43, "quality": 0.42, "momentum": 0.43, "confidence": 0.636, "coverage": 0.636, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1174, "roe": -0.3727, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 18.88, "os": 0.42, "value": 0.46, "quality": 0.44, "momentum": 0.44, "confidence": 0.697, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1341, "roe": -0.3727, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 17.27, "os": 0.52, "value": 0.49, "quality": 0.48, "momentum": 0.5, "confidence": 0.691, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1466, "roe": -0.3727, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 15.96, "os": 0.72, "value": 0.6, "quality": 0.58, "momentum": 0.61, "confidence": 0.683, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1586, "roe": -0.3727, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 14.02, "os": 0.27, "value": 0.39, "quality": 0.38, "momentum": 0.39, "confidence": 0.675, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1806, "roe": -0.3727, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 14.56, "os": 0.28, "value": 0.4, "quality": 0.38, "momentum": 0.4, "confidence": 0.668, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1739, "roe": -0.3727, "momentum_12_1": null } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 109098000, "cost_of_revenue": 161367000, "gross_profit": -52269000, "ebit": -170295000, "ebitda": -168905000, "pretax_income": -389778000, "tax_provision": null, "net_income": -389778000, "net_income_to_common": -389778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458932000, "total_current_assets": 854380000, "total_assets": 1211271000, "short_term_debt": 2344000, "long_term_debt": null, "total_debt": 23231000, "total_liabilities": 369011000, "total_equity": 842260000, "shares_outstanding": 19966231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -149860000, "capital_expenditure": 117236000, "free_cash_flow": -32624000, "dividends_paid": null, "share_repurchases": -25274000, "shares_issued": 752924000, "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": 109098000, "cost_of_revenue": 161367000, "gross_profit": -52269000, "ebit": -170295000, "ebitda": -168905000, "pretax_income": -389778000, "tax_provision": null, "net_income": -389778000, "net_income_to_common": -389778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458932000, "total_current_assets": 854380000, "total_assets": 1211271000, "short_term_debt": 2344000, "long_term_debt": null, "total_debt": 23231000, "total_liabilities": 369011000, "total_equity": 842260000, "shares_outstanding": 19966231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -149860000, "capital_expenditure": 117236000, "free_cash_flow": -32624000, "dividends_paid": null, "share_repurchases": -25274000, "shares_issued": 752924000, "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": 109098000, "cost_of_revenue": 161367000, "gross_profit": -52269000, "ebit": -170295000, "ebitda": -168905000, "pretax_income": -389778000, "tax_provision": null, "net_income": -389778000, "net_income_to_common": -389778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458932000, "total_current_assets": 854380000, "total_assets": 1211271000, "short_term_debt": 2344000, "long_term_debt": null, "total_debt": 23231000, "total_liabilities": 369011000, "total_equity": 842260000, "shares_outstanding": 19966231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -149860000, "capital_expenditure": 117236000, "free_cash_flow": -32624000, "dividends_paid": null, "share_repurchases": -25274000, "shares_issued": 752924000, "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": 109098000, "cost_of_revenue": 161367000, "gross_profit": -52269000, "ebit": -170295000, "ebitda": -168905000, "pretax_income": -389778000, "tax_provision": null, "net_income": -389778000, "net_income_to_common": -389778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458932000, "total_current_assets": 854380000, "total_assets": 1211271000, "short_term_debt": 2344000, "long_term_debt": null, "total_debt": 23231000, "total_liabilities": 369011000, "total_equity": 842260000, "shares_outstanding": 19966231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -149860000, "capital_expenditure": 117236000, "free_cash_flow": -32624000, "dividends_paid": null, "share_repurchases": -25274000, "shares_issued": 752924000, "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": 109098000, "cost_of_revenue": 161367000, "gross_profit": -52269000, "ebit": -170295000, "ebitda": -168905000, "pretax_income": -389778000, "tax_provision": null, "net_income": -389778000, "net_income_to_common": -389778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458932000, "total_current_assets": 854380000, "total_assets": 1211271000, "short_term_debt": 2344000, "long_term_debt": null, "total_debt": 23231000, "total_liabilities": 369011000, "total_equity": 842260000, "shares_outstanding": 19966231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -149860000, "capital_expenditure": 117236000, "free_cash_flow": -32624000, "dividends_paid": null, "share_repurchases": -25274000, "shares_issued": 752924000, "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": 109098000, "cost_of_revenue": 161367000, "gross_profit": -52269000, "ebit": -170295000, "ebitda": -168905000, "pretax_income": -389778000, "tax_provision": null, "net_income": -389778000, "net_income_to_common": -389778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458932000, "total_current_assets": 854380000, "total_assets": 1211271000, "short_term_debt": 2344000, "long_term_debt": null, "total_debt": 23231000, "total_liabilities": 369011000, "total_equity": 842260000, "shares_outstanding": 19966231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -149860000, "capital_expenditure": 117236000, "free_cash_flow": -32624000, "dividends_paid": null, "share_repurchases": -25274000, "shares_issued": 752924000, "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": 109098000, "cost_of_revenue": 161367000, "gross_profit": -52269000, "ebit": -170295000, "ebitda": -168905000, "pretax_income": -389778000, "tax_provision": null, "net_income": -389778000, "net_income_to_common": -389778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458932000, "total_current_assets": 854380000, "total_assets": 1211271000, "short_term_debt": 2344000, "long_term_debt": null, "total_debt": 23231000, "total_liabilities": 369011000, "total_equity": 842260000, "shares_outstanding": 19966231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -149860000, "capital_expenditure": 117236000, "free_cash_flow": -32624000, "dividends_paid": null, "share_repurchases": -25274000, "shares_issued": 752924000, "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": 83986000, "cost_of_revenue": 130115000, "gross_profit": -46129000, "ebit": -123512000, "ebitda": -108857000, "pretax_income": -125960000, "tax_provision": null, "net_income": -125960000, "net_income_to_common": -125960000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 514600000, "total_current_assets": 561890000, "total_assets": 579510000, "short_term_debt": 18537000, "long_term_debt": null, "total_debt": 31361000, "total_liabilities": 1333412000, "total_equity": -753902000, "shares_outstanding": 273442494, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -96159000, "capital_expenditure": 4162000, "free_cash_flow": -91997000, "dividends_paid": null, "share_repurchases": -10760000, "shares_issued": 626483000, "net_debt_issued": -13590000 } } ], "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": 43423000, "cost_of_revenue": 65359000, "gross_profit": -21936000, "ebit": -66108000, "ebitda": -65657000, "pretax_income": -166217000, "tax_provision": null, "net_income": -166217000, "net_income_to_common": -166217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224076000, "total_current_assets": 774381000, "total_assets": 1196012000, "short_term_debt": 2571000, "long_term_debt": 24789000, "total_debt": 27360000, "total_liabilities": 150080000, "total_equity": 1045932000, "shares_outstanding": 19966231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -67252000, "capital_expenditure": 42967000, "free_cash_flow": -24285000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 500000, "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": 43423000, "cost_of_revenue": 65359000, "gross_profit": -21936000, "ebit": -66108000, "ebitda": -65657000, "pretax_income": -166217000, "tax_provision": null, "net_income": -166217000, "net_income_to_common": -166217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224076000, "total_current_assets": 774381000, "total_assets": 1196012000, "short_term_debt": 2571000, "long_term_debt": 24789000, "total_debt": 27360000, "total_liabilities": 150080000, "total_equity": 1045932000, "shares_outstanding": 19966231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -67252000, "capital_expenditure": 42967000, "free_cash_flow": -24285000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 500000, "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": 43423000, "cost_of_revenue": 65359000, "gross_profit": -21936000, "ebit": -66108000, "ebitda": -65657000, "pretax_income": -166217000, "tax_provision": null, "net_income": -166217000, "net_income_to_common": -166217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224076000, "total_current_assets": 774381000, "total_assets": 1196012000, "short_term_debt": 2571000, "long_term_debt": 24789000, "total_debt": 27360000, "total_liabilities": 150080000, "total_equity": 1045932000, "shares_outstanding": 19966231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -67252000, "capital_expenditure": 42967000, "free_cash_flow": -24285000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 500000, "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": 43423000, "cost_of_revenue": 65359000, "gross_profit": -21936000, "ebit": 0, "ebitda": 451000, "pretax_income": -166217000, "tax_provision": null, "net_income": -166217000, "net_income_to_common": -166217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224076000, "total_current_assets": 774381000, "total_assets": 1196012000, "short_term_debt": 2571000, "long_term_debt": 24789000, "total_debt": 27360000, "total_liabilities": 150080000, "total_equity": 1045932000, "shares_outstanding": 19966231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -67252000, "capital_expenditure": 42967000, "free_cash_flow": -24285000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 500000, "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": 43423000, "cost_of_revenue": 65359000, "gross_profit": -25453000, "ebit": 0, "ebitda": 451000, "pretax_income": -166217000, "tax_provision": null, "net_income": -166217000, "net_income_to_common": -166217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224076000, "total_current_assets": 774381000, "total_assets": 1196012000, "short_term_debt": 2571000, "long_term_debt": 24789000, "total_debt": 24789000, "total_liabilities": 150080000, "total_equity": 2431909000, "shares_outstanding": 19966231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -67252000, "capital_expenditure": 42967000, "free_cash_flow": -24285000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 500000, "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": 43423000, "cost_of_revenue": 65359000, "gross_profit": -25453000, "ebit": 0, "ebitda": 451000, "pretax_income": -166217000, "tax_provision": null, "net_income": -166217000, "net_income_to_common": -166217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224076000, "total_current_assets": 774381000, "total_assets": 1196012000, "short_term_debt": 2571000, "long_term_debt": 24789000, "total_debt": 24789000, "total_liabilities": 150080000, "total_equity": 2431909000, "shares_outstanding": 19966231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -67252000, "capital_expenditure": 42967000, "free_cash_flow": -24285000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 500000, "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": 43423000, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": -166217000, "tax_provision": null, "net_income": -166217000, "net_income_to_common": -166217000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224076000, "total_current_assets": 774381000, "total_assets": 1196012000, "short_term_debt": null, "long_term_debt": null, "total_debt": 24789000, "total_liabilities": 150080000, "total_equity": 2431909000, "shares_outstanding": 19966231, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -67252000, "capital_expenditure": 42967000, "free_cash_flow": -24285000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17091000, "cost_of_revenue": 28724000, "gross_profit": -11633000, "ebit": -26302000, "ebitda": -9862000, "pretax_income": -10212000, "tax_provision": null, "net_income": -10212000, "net_income_to_common": -10212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -41860000, "capital_expenditure": 11225000, "free_cash_flow": -30635000, "dividends_paid": null, "share_repurchases": -2525000, "shares_issued": 53424000, "net_debt_issued": null } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17091000, "cost_of_revenue": 28724000, "gross_profit": -11633000, "ebit": -26302000, "ebitda": -9862000, "pretax_income": -10212000, "tax_provision": null, "net_income": -10212000, "net_income_to_common": -10212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -41860000, "capital_expenditure": 11225000, "free_cash_flow": -30635000, "dividends_paid": null, "share_repurchases": -2525000, "shares_issued": 53424000, "net_debt_issued": null } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17091000, "cost_of_revenue": 28724000, "gross_profit": -11633000, "ebit": -26302000, "ebitda": -9862000, "pretax_income": -10212000, "tax_provision": null, "net_income": -10212000, "net_income_to_common": -10212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -41860000, "capital_expenditure": 11225000, "free_cash_flow": -30635000, "dividends_paid": null, "share_repurchases": -2525000, "shares_issued": 53424000, "net_debt_issued": null } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17091000, "cost_of_revenue": 28724000, "gross_profit": -11633000, "ebit": -26302000, "ebitda": -9862000, "pretax_income": -10212000, "tax_provision": null, "net_income": -10212000, "net_income_to_common": -10212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -41860000, "capital_expenditure": 11225000, "free_cash_flow": -30635000, "dividends_paid": null, "share_repurchases": -2525000, "shares_issued": 53424000, "net_debt_issued": null } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 17091000, "cost_of_revenue": 28724000, "gross_profit": -11633000, "ebit": -26302000, "ebitda": -9862000, "pretax_income": -10212000, "tax_provision": null, "net_income": -10212000, "net_income_to_common": -10212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -41860000, "capital_expenditure": 11225000, "free_cash_flow": -30635000, "dividends_paid": null, "share_repurchases": -2525000, "shares_issued": 53424000, "net_debt_issued": null } } ] }, "strategy_matches": [ { "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": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }