{ "ticker": { "uuid": "33b4457f-0a22-4da7-8b31-c370cc9e096e", "symbol": "TONX", "name": "TON Strategy Co", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/33b4457f-0a22-4da7-8b31-c370cc9e096e/", "api_url": "https://sharemaestro.com/factors/api/tickers/33b4457f-0a22-4da7-8b31-c370cc9e096e/" }, "latest_snapshot": { "ticker": { "uuid": "33b4457f-0a22-4da7-8b31-c370cc9e096e", "symbol": "TONX", "name": "TON Strategy Co", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/33b4457f-0a22-4da7-8b31-c370cc9e096e/", "api_url": "https://sharemaestro.com/factors/api/tickers/33b4457f-0a22-4da7-8b31-c370cc9e096e/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.34, "value": 0.42, "quality": 0.4, "momentum": 0.42, "coverage": 0.697, "confidence": 0.668, "delta": -1 }, "headline_factors": { "price": 3.24, "market_cap": 183159199.08, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": null, "roe": -0.7485, "piotroski_f_score": 3, "momentum_12_1": null, "volatility_252d": 1.3396 }, "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": -0.1586, "shareholder_yield": null }, "quality": { "roe": -0.7485, "roic": -0.3992, "gross_margin": 0.7105, "fcf_margin": -1.4556, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 6.6275, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.42, "quality_percentile": 0.4, "momentum_percentile": 0.42, "growth_composite": 58, "yield_composite": 57, "overall_composite": 66, "os_score": 0.34, "factor_coverage": 0.697, "signal_confidence": 0.668 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 3.11, "os": 0.68, "value": 0.58, "quality": 0.56, "momentum": 0.58, "confidence": 0.697, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -0.7485, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 3.15, "os": 0.63, "value": 0.55, "quality": 0.54, "momentum": 0.55, "confidence": 0.697, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -0.7485, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 3.35, "os": 0.72, "value": 0.6, "quality": 0.59, "momentum": 0.61, "confidence": 0.697, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -0.7485, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 2.56, "os": 0.46, "value": 0.47, "quality": 0.46, "momentum": 0.46, "confidence": 0.697, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -0.7485, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 2.88, "os": 0.39, "value": 0.44, "quality": 0.43, "momentum": 0.44, "confidence": 0.691, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -0.7485, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 3.21, "os": 0.48, "value": 0.47, "quality": 0.46, "momentum": 0.49, "confidence": 0.683, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -0.7485, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 3.26, "os": 0.33, "value": 0.42, "quality": 0.4, "momentum": 0.41, "confidence": 0.675, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -0.7485, "momentum_12_1": null }, { "week_end_date": "2026-07-26", "price": 3.24, "os": 0.34, "value": 0.42, "quality": 0.4, "momentum": 0.42, "confidence": 0.668, "coverage": 0.697, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": null, "roe": -0.7485, "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": 12779000, "cost_of_revenue": 3894000, "gross_profit": 8885000, "ebit": -148624000, "ebitda": -147319000, "pretax_income": -148625000, "tax_provision": -234000, "net_income": -148479000, "net_income_to_common": -148479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39493000, "total_current_assets": 42364000, "total_assets": 411164000, "short_term_debt": 129000, "long_term_debt": null, "total_debt": 209000, "total_liabilities": 4769000, "total_equity": 406488000, "shares_outstanding": 251090820, "goodwill_and_intangibles": 5213000 }, "cash_flow": { "operating_cash_flow": -20769000, "capital_expenditure": 88000, "free_cash_flow": -20681000, "dividends_paid": null, "share_repurchases": -26731000, "shares_issued": 373628000, "net_debt_issued": -118000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12779000, "cost_of_revenue": 3894000, "gross_profit": 8885000, "ebit": -148624000, "ebitda": -147319000, "pretax_income": -148625000, "tax_provision": -234000, "net_income": -148479000, "net_income_to_common": -148479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39493000, "total_current_assets": 42364000, "total_assets": 411164000, "short_term_debt": 129000, "long_term_debt": null, "total_debt": 209000, "total_liabilities": 4769000, "total_equity": 406488000, "shares_outstanding": 251090820, "goodwill_and_intangibles": 5213000 }, "cash_flow": { "operating_cash_flow": -20769000, "capital_expenditure": 88000, "free_cash_flow": -20681000, "dividends_paid": null, "share_repurchases": -26731000, "shares_issued": 373628000, "net_debt_issued": -118000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12779000, "cost_of_revenue": 3894000, "gross_profit": 8885000, "ebit": -148624000, "ebitda": -147319000, "pretax_income": -148625000, "tax_provision": -234000, "net_income": -148479000, "net_income_to_common": -148479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39493000, "total_current_assets": 42364000, "total_assets": 411164000, "short_term_debt": 129000, "long_term_debt": null, "total_debt": 209000, "total_liabilities": 4769000, "total_equity": 406488000, "shares_outstanding": 251090820, "goodwill_and_intangibles": 5213000 }, "cash_flow": { "operating_cash_flow": -20769000, "capital_expenditure": 88000, "free_cash_flow": -20681000, "dividends_paid": null, "share_repurchases": -26731000, "shares_issued": 373628000, "net_debt_issued": -118000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12779000, "cost_of_revenue": 3894000, "gross_profit": 8885000, "ebit": -148624000, "ebitda": -147319000, "pretax_income": -148625000, "tax_provision": -234000, "net_income": -148479000, "net_income_to_common": -148479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39493000, "total_current_assets": 42364000, "total_assets": 411164000, "short_term_debt": 129000, "long_term_debt": null, "total_debt": 209000, "total_liabilities": 4769000, "total_equity": 406488000, "shares_outstanding": 251090820, "goodwill_and_intangibles": 5213000 }, "cash_flow": { "operating_cash_flow": -20769000, "capital_expenditure": 88000, "free_cash_flow": -20681000, "dividends_paid": null, "share_repurchases": -26731000, "shares_issued": 373628000, "net_debt_issued": -118000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12779000, "cost_of_revenue": 3894000, "gross_profit": 8885000, "ebit": -148624000, "ebitda": -147319000, "pretax_income": -148625000, "tax_provision": -234000, "net_income": -148479000, "net_income_to_common": -148479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39493000, "total_current_assets": 42364000, "total_assets": 411164000, "short_term_debt": 129000, "long_term_debt": null, "total_debt": 209000, "total_liabilities": 4769000, "total_equity": 406488000, "shares_outstanding": 251090820, "goodwill_and_intangibles": 5213000 }, "cash_flow": { "operating_cash_flow": -20769000, "capital_expenditure": 88000, "free_cash_flow": -20681000, "dividends_paid": null, "share_repurchases": -26731000, "shares_issued": 373628000, "net_debt_issued": -118000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12779000, "cost_of_revenue": 3894000, "gross_profit": 8885000, "ebit": -148624000, "ebitda": -147319000, "pretax_income": -148625000, "tax_provision": -234000, "net_income": -148479000, "net_income_to_common": -148479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39493000, "total_current_assets": 42364000, "total_assets": 411164000, "short_term_debt": 129000, "long_term_debt": null, "total_debt": 209000, "total_liabilities": 4769000, "total_equity": 406488000, "shares_outstanding": 251090820, "goodwill_and_intangibles": 5213000 }, "cash_flow": { "operating_cash_flow": -20769000, "capital_expenditure": 88000, "free_cash_flow": -20681000, "dividends_paid": null, "share_repurchases": -26731000, "shares_issued": 373628000, "net_debt_issued": -118000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 12779000, "cost_of_revenue": 3894000, "gross_profit": 8885000, "ebit": -148624000, "ebitda": -147319000, "pretax_income": -148625000, "tax_provision": -234000, "net_income": -148479000, "net_income_to_common": -148479000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39493000, "total_current_assets": 42364000, "total_assets": 411164000, "short_term_debt": 129000, "long_term_debt": null, "total_debt": 209000, "total_liabilities": 4769000, "total_equity": 406488000, "shares_outstanding": 251090820, "goodwill_and_intangibles": 5213000 }, "cash_flow": { "operating_cash_flow": -20769000, "capital_expenditure": 88000, "free_cash_flow": -20681000, "dividends_paid": null, "share_repurchases": -26731000, "shares_issued": 373628000, "net_debt_issued": -118000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 895000, "cost_of_revenue": 224000, "gross_profit": 671000, "ebit": -10566000, "ebitda": -9489000, "pretax_income": -10329000, "tax_provision": null, "net_income": -10329000, "net_income_to_common": -10329000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7617000, "total_current_assets": 16468000, "total_assets": 20635000, "short_term_debt": 144000, "long_term_debt": 98000, "total_debt": 464000, "total_liabilities": 4614000, "total_equity": 16202000, "shares_outstanding": 592478, "goodwill_and_intangibles": 3170000 }, "cash_flow": { "operating_cash_flow": -8765000, "capital_expenditure": 342000, "free_cash_flow": -8423000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 18596000, "net_debt_issued": -19000 } } ], "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": 5253000, "cost_of_revenue": 1296000, "gross_profit": 3957000, "ebit": -3885000, "ebitda": -3866000, "pretax_income": -90952000, "tax_provision": 86000, "net_income": -91038000, "net_income_to_common": -91038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34784000, "total_current_assets": 37361000, "total_assets": 321664000, "short_term_debt": 105000, "long_term_debt": null, "total_debt": 168000, "total_liabilities": 5099000, "total_equity": 316572000, "shares_outstanding": 582086130, "goodwill_and_intangibles": 5225000 }, "cash_flow": { "operating_cash_flow": -4687000, "capital_expenditure": 9000, "free_cash_flow": -4678000, "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": 5253000, "cost_of_revenue": 1296000, "gross_profit": 3957000, "ebit": -3885000, "ebitda": -3866000, "pretax_income": -90952000, "tax_provision": 86000, "net_income": -91038000, "net_income_to_common": -91038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34784000, "total_current_assets": 37361000, "total_assets": 321664000, "short_term_debt": 105000, "long_term_debt": null, "total_debt": 168000, "total_liabilities": 5099000, "total_equity": 316572000, "shares_outstanding": 582086130, "goodwill_and_intangibles": 5225000 }, "cash_flow": { "operating_cash_flow": -4687000, "capital_expenditure": 9000, "free_cash_flow": -4678000, "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": 5253000, "cost_of_revenue": 1296000, "gross_profit": 3957000, "ebit": -3885000, "ebitda": -3866000, "pretax_income": -90952000, "tax_provision": 86000, "net_income": -91038000, "net_income_to_common": -91038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34784000, "total_current_assets": 37361000, "total_assets": 321664000, "short_term_debt": 105000, "long_term_debt": null, "total_debt": 168000, "total_liabilities": 5099000, "total_equity": 316572000, "shares_outstanding": 582086130, "goodwill_and_intangibles": 5225000 }, "cash_flow": { "operating_cash_flow": -4687000, "capital_expenditure": 9000, "free_cash_flow": -4678000, "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": 5253000, "cost_of_revenue": 1296000, "gross_profit": 3957000, "ebit": -3885000, "ebitda": -3866000, "pretax_income": -90952000, "tax_provision": 86000, "net_income": -91038000, "net_income_to_common": -91038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34784000, "total_current_assets": 37361000, "total_assets": 321664000, "short_term_debt": 105000, "long_term_debt": null, "total_debt": 168000, "total_liabilities": 5099000, "total_equity": 316572000, "shares_outstanding": 582086130, "goodwill_and_intangibles": 5225000 }, "cash_flow": { "operating_cash_flow": -4687000, "capital_expenditure": 9000, "free_cash_flow": -4678000, "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": 5253000, "cost_of_revenue": 1296000, "gross_profit": 3957000, "ebit": -3885000, "ebitda": -3866000, "pretax_income": -90952000, "tax_provision": 86000, "net_income": -91038000, "net_income_to_common": -91038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34784000, "total_current_assets": 37361000, "total_assets": 321664000, "short_term_debt": 105000, "long_term_debt": null, "total_debt": 168000, "total_liabilities": 5099000, "total_equity": 316572000, "shares_outstanding": 582086130, "goodwill_and_intangibles": 5225000 }, "cash_flow": { "operating_cash_flow": -4687000, "capital_expenditure": 9000, "free_cash_flow": -4678000, "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": 5253000, "cost_of_revenue": 1296000, "gross_profit": 3957000, "ebit": -3885000, "ebitda": -3866000, "pretax_income": -90952000, "tax_provision": 86000, "net_income": -91038000, "net_income_to_common": -91038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34784000, "total_current_assets": 37361000, "total_assets": 321664000, "short_term_debt": 105000, "long_term_debt": null, "total_debt": 168000, "total_liabilities": 5099000, "total_equity": 316572000, "shares_outstanding": 582086130, "goodwill_and_intangibles": 5225000 }, "cash_flow": { "operating_cash_flow": -4687000, "capital_expenditure": 9000, "free_cash_flow": -4678000, "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": 5253000, "cost_of_revenue": 1296000, "gross_profit": 3957000, "ebit": -3885000, "ebitda": -3866000, "pretax_income": -90952000, "tax_provision": 86000, "net_income": -91038000, "net_income_to_common": -91038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34784000, "total_current_assets": 37361000, "total_assets": 321664000, "short_term_debt": 105000, "long_term_debt": null, "total_debt": 168000, "total_liabilities": 5099000, "total_equity": 316572000, "shares_outstanding": 582086130, "goodwill_and_intangibles": 5225000 }, "cash_flow": { "operating_cash_flow": -4687000, "capital_expenditure": 9000, "free_cash_flow": -4678000, "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": 5742000, "cost_of_revenue": 2048000, "gross_profit": 3694000, "ebit": -242705000, "ebitda": -242363000, "pretax_income": -242705000, "tax_provision": -14385000, "net_income": -227875000, "net_income_to_common": -227875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39493000, "total_current_assets": 42364000, "total_assets": 411164000, "short_term_debt": 129000, "long_term_debt": null, "total_debt": 209000, "total_liabilities": 4769000, "total_equity": 406395000, "shares_outstanding": 251090820, "goodwill_and_intangibles": 5213000 }, "cash_flow": { "operating_cash_flow": -7992000, "capital_expenditure": 6000, "free_cash_flow": -7986000, "dividends_paid": null, "share_repurchases": -6252000, "shares_issued": 10000, "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": 5742000, "cost_of_revenue": 2048000, "gross_profit": 3694000, "ebit": -242705000, "ebitda": -242363000, "pretax_income": -242705000, "tax_provision": -14385000, "net_income": -227875000, "net_income_to_common": -227875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39493000, "total_current_assets": 42364000, "total_assets": 411164000, "short_term_debt": 129000, "long_term_debt": null, "total_debt": 209000, "total_liabilities": 4769000, "total_equity": 406395000, "shares_outstanding": 251090820, "goodwill_and_intangibles": 5213000 }, "cash_flow": { "operating_cash_flow": -7992000, "capital_expenditure": 6000, "free_cash_flow": -7986000, "dividends_paid": null, "share_repurchases": -6252000, "shares_issued": 10000, "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": 5742000, "cost_of_revenue": 2048000, "gross_profit": 3694000, "ebit": -242705000, "ebitda": -242363000, "pretax_income": -242705000, "tax_provision": -14385000, "net_income": -227875000, "net_income_to_common": -227875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39493000, "total_current_assets": 42364000, "total_assets": 411164000, "short_term_debt": 129000, "long_term_debt": null, "total_debt": 209000, "total_liabilities": 4769000, "total_equity": 406395000, "shares_outstanding": 251090820, "goodwill_and_intangibles": 5213000 }, "cash_flow": { "operating_cash_flow": -7992000, "capital_expenditure": 6000, "free_cash_flow": -7986000, "dividends_paid": null, "share_repurchases": -6252000, "shares_issued": 10000, "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": 5742000, "cost_of_revenue": 2048000, "gross_profit": 3694000, "ebit": -242705000, "ebitda": -242363000, "pretax_income": -242705000, "tax_provision": -14385000, "net_income": -227875000, "net_income_to_common": -227875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39493000, "total_current_assets": 42364000, "total_assets": 411164000, "short_term_debt": 129000, "long_term_debt": null, "total_debt": 209000, "total_liabilities": 4769000, "total_equity": 406395000, "shares_outstanding": 251090820, "goodwill_and_intangibles": 5213000 }, "cash_flow": { "operating_cash_flow": -7992000, "capital_expenditure": 6000, "free_cash_flow": -7986000, "dividends_paid": null, "share_repurchases": -6252000, "shares_issued": 10000, "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": 5742000, "cost_of_revenue": 2048000, "gross_profit": 3694000, "ebit": -242705000, "ebitda": -242363000, "pretax_income": -242705000, "tax_provision": -14385000, "net_income": -227875000, "net_income_to_common": -227875000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39493000, "total_current_assets": 42364000, "total_assets": 411164000, "short_term_debt": 129000, "long_term_debt": null, "total_debt": 209000, "total_liabilities": 4769000, "total_equity": 406395000, "shares_outstanding": 251090820, "goodwill_and_intangibles": 5213000 }, "cash_flow": { "operating_cash_flow": -7992000, "capital_expenditure": 6000, "free_cash_flow": -7986000, "dividends_paid": null, "share_repurchases": -6252000, "shares_issued": 10000, "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/" } ], "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 } }