{ "ticker": { "uuid": "4afcd3fe-7095-4e8c-8c5a-19702c5ebfac", "symbol": "CLSK", "name": "CleanSpark Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/4afcd3fe-7095-4e8c-8c5a-19702c5ebfac/", "api_url": "https://sharemaestro.com/factors/api/tickers/4afcd3fe-7095-4e8c-8c5a-19702c5ebfac/" }, "latest_snapshot": { "ticker": { "uuid": "4afcd3fe-7095-4e8c-8c5a-19702c5ebfac", "symbol": "CLSK", "name": "CleanSpark Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/4afcd3fe-7095-4e8c-8c5a-19702c5ebfac/", "api_url": "https://sharemaestro.com/factors/api/tickers/4afcd3fe-7095-4e8c-8c5a-19702c5ebfac/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.1, "value": 0.17, "quality": 0.02, "momentum": 0.74, "coverage": 0.879, "confidence": 0.842, "delta": -6 }, "headline_factors": { "price": 14.52, "market_cap": 3725956959.12, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.039, "shareholder_yield": 0.1331, "roe": -0.5076, "piotroski_f_score": 5, "momentum_12_1": 0.3816, "volatility_252d": 1.0291 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": 25.6364, "earnings_yield": null, "fcf_yield": 0.0037, "shareholder_yield": 0.1331 }, "quality": { "roe": -0.5076, "roic": -0.0657, "gross_margin": 0.1924, "fcf_margin": 0.0266, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.3768, "eps_growth_1y": null, "fcf_growth_1y": -0.9592 }, "momentum": { "price_return_12m": 0.2284, "momentum_12_1": 0.3816, "relative_strength": 0.0122 }, "scores": { "value_percentile": 0.17, "quality_percentile": 0.02, "momentum_percentile": 0.74, "growth_composite": 16, "yield_composite": 16, "overall_composite": 90, "os_score": 0.1, "factor_coverage": 0.879, "signal_confidence": 0.842 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 15.59, "os": 0.13, "value": 0.17, "quality": 0.03, "momentum": 0.84, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.124, "roe": -0.5076, "momentum_12_1": 0.4505 }, { "week_end_date": "2026-06-14", "price": 16.48, "os": 0.11, "value": 0.16, "quality": 0.02, "momentum": 0.8, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1173, "roe": -0.5076, "momentum_12_1": 0.4097 }, { "week_end_date": "2026-06-21", "price": 17.24, "os": 0.12, "value": 0.15, "quality": 0.02, "momentum": 0.9, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1121, "roe": -0.5076, "momentum_12_1": 0.7744 }, { "week_end_date": "2026-06-28", "price": 16.33, "os": 0.1, "value": 0.16, "quality": 0.02, "momentum": 0.77, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1184, "roe": -0.5076, "momentum_12_1": 0.7142 }, { "week_end_date": "2026-07-05", "price": 12.62, "os": 0.05, "value": 0.2, "quality": 0.03, "momentum": 0.33, "confidence": 0.871, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1532, "roe": -0.5076, "momentum_12_1": 0.2727 }, { "week_end_date": "2026-07-12", "price": 12.85, "os": 0.11, "value": 0.2, "quality": 0.03, "momentum": 0.71, "confidence": 0.861, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1504, "roe": -0.5076, "momentum_12_1": 0.3028 }, { "week_end_date": "2026-07-19", "price": 13.03, "os": 0.04, "value": 0.19, "quality": 0.02, "momentum": 0.32, "confidence": 0.852, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1483, "roe": -0.5076, "momentum_12_1": 0.349 }, { "week_end_date": "2026-07-26", "price": 14.52, "os": 0.1, "value": 0.17, "quality": 0.02, "momentum": 0.74, "confidence": 0.842, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.1331, "roe": -0.5076, "momentum_12_1": 0.3816 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 766314000, "cost_of_revenue": 447480000, "gross_profit": 318834000, "ebit": 414910000, "ebitda": 763245000, "pretax_income": 403575000, "tax_provision": 39111000, "net_income": 364464000, "net_income_to_common": 364464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42966000, "total_current_assets": 1320041000, "total_assets": 3183631000, "short_term_debt": 176570000, "long_term_debt": 644586000, "total_debt": 824437000, "total_liabilities": 1008504000, "total_equity": 2175127000, "shares_outstanding": 317761220, "goodwill_and_intangibles": 137507000 }, "cash_flow": { "operating_cash_flow": -461032000, "capital_expenditure": 562873000, "free_cash_flow": 101841000, "dividends_paid": 10744000, "share_repurchases": -145000000, "shares_issued": 186808000, "net_debt_issued": 753190000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 766314000, "cost_of_revenue": 447480000, "gross_profit": 318834000, "ebit": 414910000, "ebitda": 763245000, "pretax_income": 403575000, "tax_provision": 39111000, "net_income": 364464000, "net_income_to_common": 364464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42966000, "total_current_assets": 1320041000, "total_assets": 3183631000, "short_term_debt": 176570000, "long_term_debt": 644586000, "total_debt": 824437000, "total_liabilities": 1008504000, "total_equity": 2175127000, "shares_outstanding": 317761220, "goodwill_and_intangibles": 137507000 }, "cash_flow": { "operating_cash_flow": -461032000, "capital_expenditure": 562873000, "free_cash_flow": 101841000, "dividends_paid": 10744000, "share_repurchases": -145000000, "shares_issued": 186808000, "net_debt_issued": 753190000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 766314000, "cost_of_revenue": 447480000, "gross_profit": 318834000, "ebit": 414910000, "ebitda": 763245000, "pretax_income": 403575000, "tax_provision": 39111000, "net_income": 364464000, "net_income_to_common": 364464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42966000, "total_current_assets": 1320041000, "total_assets": 3183631000, "short_term_debt": 176570000, "long_term_debt": 644586000, "total_debt": 824437000, "total_liabilities": 1008504000, "total_equity": 2175127000, "shares_outstanding": 317761220, "goodwill_and_intangibles": 137507000 }, "cash_flow": { "operating_cash_flow": -461032000, "capital_expenditure": 562873000, "free_cash_flow": 101841000, "dividends_paid": 10744000, "share_repurchases": -145000000, "shares_issued": 186808000, "net_debt_issued": 753190000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 766314000, "cost_of_revenue": 447480000, "gross_profit": 318834000, "ebit": 414910000, "ebitda": 763245000, "pretax_income": 403575000, "tax_provision": 39111000, "net_income": 364464000, "net_income_to_common": 364464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42966000, "total_current_assets": 1320041000, "total_assets": 3183631000, "short_term_debt": 176570000, "long_term_debt": 644586000, "total_debt": 824437000, "total_liabilities": 1008504000, "total_equity": 2175127000, "shares_outstanding": 317761220, "goodwill_and_intangibles": 137507000 }, "cash_flow": { "operating_cash_flow": -461032000, "capital_expenditure": 562873000, "free_cash_flow": 101841000, "dividends_paid": 10744000, "share_repurchases": -145000000, "shares_issued": 186808000, "net_debt_issued": 753190000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 766314000, "cost_of_revenue": 447480000, "gross_profit": 318834000, "ebit": 414910000, "ebitda": 763245000, "pretax_income": 403575000, "tax_provision": 39111000, "net_income": 364464000, "net_income_to_common": 364464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42966000, "total_current_assets": 1320041000, "total_assets": 3183631000, "short_term_debt": 176570000, "long_term_debt": 644586000, "total_debt": 824437000, "total_liabilities": 1008504000, "total_equity": 2175127000, "shares_outstanding": 317761220, "goodwill_and_intangibles": 137507000 }, "cash_flow": { "operating_cash_flow": -461032000, "capital_expenditure": 562873000, "free_cash_flow": 101841000, "dividends_paid": 10744000, "share_repurchases": -145000000, "shares_issued": 186808000, "net_debt_issued": 753190000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 766314000, "cost_of_revenue": 447480000, "gross_profit": 318834000, "ebit": 414910000, "ebitda": 763245000, "pretax_income": 403575000, "tax_provision": 39111000, "net_income": 364464000, "net_income_to_common": 364464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42966000, "total_current_assets": 1320041000, "total_assets": 3183631000, "short_term_debt": 176570000, "long_term_debt": 644586000, "total_debt": 824437000, "total_liabilities": 1008504000, "total_equity": 2175127000, "shares_outstanding": 317761220, "goodwill_and_intangibles": 137507000 }, "cash_flow": { "operating_cash_flow": -461032000, "capital_expenditure": 562873000, "free_cash_flow": 101841000, "dividends_paid": 10744000, "share_repurchases": -145000000, "shares_issued": 186808000, "net_debt_issued": 753190000 } }, { "period_end_date": "2025-09-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 766314000, "cost_of_revenue": 447480000, "gross_profit": 318834000, "ebit": 414910000, "ebitda": 763245000, "pretax_income": 403575000, "tax_provision": 39111000, "net_income": 364464000, "net_income_to_common": 364464000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42966000, "total_current_assets": 1320041000, "total_assets": 3183631000, "short_term_debt": 176570000, "long_term_debt": 644586000, "total_debt": 824437000, "total_liabilities": 1008504000, "total_equity": 2175127000, "shares_outstanding": 317761220, "goodwill_and_intangibles": 137507000 }, "cash_flow": { "operating_cash_flow": -461032000, "capital_expenditure": 562873000, "free_cash_flow": 101841000, "dividends_paid": 10744000, "share_repurchases": -145000000, "shares_issued": 186808000, "net_debt_issued": 753190000 } }, { "period_end_date": "2024-09-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 378968000, "cost_of_revenue": 239611000, "gross_profit": 139357000, "ebit": -139978000, "ebitda": 14631000, "pretax_income": -142433000, "tax_provision": 3344000, "net_income": -145777000, "net_income_to_common": -145777000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121222000, "total_current_assets": 705430000, "total_assets": 1962662000, "short_term_debt": 58781000, "long_term_debt": 7176000, "total_debt": 66954000, "total_liabilities": 201821000, "total_equity": 1760841000, "shares_outstanding": 216861000, "goodwill_and_intangibles": 11083000 }, "cash_flow": { "operating_cash_flow": -233662000, "capital_expenditure": 806396000, "free_cash_flow": 572734000, "dividends_paid": 3421000, "share_repurchases": 0, "shares_issued": 1231834000, "net_debt_issued": 42642000 } } ], "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": 136408000, "cost_of_revenue": 222494000, "gross_profit": -86086000, "ebit": -111843000, "ebitda": 4038000, "pretax_income": -388234000, "tax_provision": -9891000, "net_income": -378343000, "net_income_to_common": -378343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260287000, "total_current_assets": 1099037000, "total_assets": 2913501000, "short_term_debt": 2485000, "long_term_debt": 1788196000, "total_debt": 1790681000, "total_liabilities": 1927341000, "total_equity": 986160000, "shares_outstanding": 267827913, "goodwill_and_intangibles": 135949000 }, "cash_flow": { "operating_cash_flow": -135827000, "capital_expenditure": 37594000, "free_cash_flow": -98233000, "dividends_paid": 30000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -669000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 136408000, "cost_of_revenue": 222494000, "gross_profit": -86086000, "ebit": -111843000, "ebitda": 4038000, "pretax_income": -388234000, "tax_provision": -9891000, "net_income": -378343000, "net_income_to_common": -378343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260287000, "total_current_assets": 1099037000, "total_assets": 2913501000, "short_term_debt": 2485000, "long_term_debt": 1788196000, "total_debt": 1790681000, "total_liabilities": 1927341000, "total_equity": 986160000, "shares_outstanding": 267827913, "goodwill_and_intangibles": 135949000 }, "cash_flow": { "operating_cash_flow": -135827000, "capital_expenditure": 37594000, "free_cash_flow": -98233000, "dividends_paid": 30000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -669000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 136408000, "cost_of_revenue": 222494000, "gross_profit": -86086000, "ebit": -111843000, "ebitda": 4038000, "pretax_income": -388234000, "tax_provision": -9891000, "net_income": -378343000, "net_income_to_common": -378343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260287000, "total_current_assets": 1099037000, "total_assets": 2913501000, "short_term_debt": 2485000, "long_term_debt": 1788196000, "total_debt": 1790681000, "total_liabilities": 1927341000, "total_equity": 986160000, "shares_outstanding": 267827913, "goodwill_and_intangibles": 135949000 }, "cash_flow": { "operating_cash_flow": -135827000, "capital_expenditure": 37594000, "free_cash_flow": -98233000, "dividends_paid": 30000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -669000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 136408000, "cost_of_revenue": 222494000, "gross_profit": -86086000, "ebit": -111843000, "ebitda": 4038000, "pretax_income": -388234000, "tax_provision": -9891000, "net_income": -378343000, "net_income_to_common": -378343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260287000, "total_current_assets": 1099037000, "total_assets": 2913501000, "short_term_debt": 2485000, "long_term_debt": 1788196000, "total_debt": 1790681000, "total_liabilities": 1927341000, "total_equity": 986160000, "shares_outstanding": 267827913, "goodwill_and_intangibles": 135949000 }, "cash_flow": { "operating_cash_flow": -135827000, "capital_expenditure": 37594000, "free_cash_flow": -98233000, "dividends_paid": 30000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -669000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 136408000, "cost_of_revenue": 222494000, "gross_profit": -86086000, "ebit": -111843000, "ebitda": 4038000, "pretax_income": -388234000, "tax_provision": -9891000, "net_income": -378343000, "net_income_to_common": -378343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260287000, "total_current_assets": 1099037000, "total_assets": 2913501000, "short_term_debt": 2485000, "long_term_debt": 1788196000, "total_debt": 1790681000, "total_liabilities": 1927341000, "total_equity": 986160000, "shares_outstanding": 267827913, "goodwill_and_intangibles": 135949000 }, "cash_flow": { "operating_cash_flow": -135827000, "capital_expenditure": 37594000, "free_cash_flow": -98233000, "dividends_paid": 30000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -669000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 136408000, "cost_of_revenue": 222494000, "gross_profit": -86086000, "ebit": -111843000, "ebitda": 4038000, "pretax_income": -388234000, "tax_provision": -9891000, "net_income": -378343000, "net_income_to_common": -378343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260287000, "total_current_assets": 1099037000, "total_assets": 2913501000, "short_term_debt": 2485000, "long_term_debt": 1788196000, "total_debt": 1790681000, "total_liabilities": 1927341000, "total_equity": 986160000, "shares_outstanding": 267827913, "goodwill_and_intangibles": 135949000 }, "cash_flow": { "operating_cash_flow": -135827000, "capital_expenditure": 37594000, "free_cash_flow": -98233000, "dividends_paid": 30000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -669000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 136408000, "cost_of_revenue": 222494000, "gross_profit": -86086000, "ebit": -111843000, "ebitda": 4038000, "pretax_income": -388234000, "tax_provision": -9891000, "net_income": -378343000, "net_income_to_common": -378343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260287000, "total_current_assets": 1099037000, "total_assets": 2913501000, "short_term_debt": 2485000, "long_term_debt": 1788196000, "total_debt": 1790681000, "total_liabilities": 1927341000, "total_equity": 986160000, "shares_outstanding": 267827913, "goodwill_and_intangibles": 135949000 }, "cash_flow": { "operating_cash_flow": -135827000, "capital_expenditure": 37594000, "free_cash_flow": -98233000, "dividends_paid": 30000000, "share_repurchases": 0, "shares_issued": 0, "net_debt_issued": -669000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 181180000, "cost_of_revenue": 119406000, "gross_profit": 61774000, "ebit": -406430000, "ebitda": -300119000, "pretax_income": -410126000, "tax_provision": -31415000, "net_income": -378711000, "net_income_to_common": -378711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458097000, "total_current_assets": 1470646000, "total_assets": 3326179000, "short_term_debt": 2532000, "long_term_debt": 1786759000, "total_debt": 1789291000, "total_liabilities": 1943923000, "total_equity": 1382256000, "shares_outstanding": 284327598, "goodwill_and_intangibles": 136565000 }, "cash_flow": { "operating_cash_flow": -161135000, "capital_expenditure": 36928000, "free_cash_flow": -124207000, "dividends_paid": 396000, "share_repurchases": -460000000, "shares_issued": 0, "net_debt_issued": 957955000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 181180000, "cost_of_revenue": 119406000, "gross_profit": 61774000, "ebit": -406430000, "ebitda": -300119000, "pretax_income": -410126000, "tax_provision": -31415000, "net_income": -378711000, "net_income_to_common": -378711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458097000, "total_current_assets": 1470646000, "total_assets": 3326179000, "short_term_debt": 2532000, "long_term_debt": 1786759000, "total_debt": 1789291000, "total_liabilities": 1943923000, "total_equity": 1382256000, "shares_outstanding": 284327598, "goodwill_and_intangibles": 136565000 }, "cash_flow": { "operating_cash_flow": -161135000, "capital_expenditure": 36928000, "free_cash_flow": -124207000, "dividends_paid": 396000, "share_repurchases": -460000000, "shares_issued": 0, "net_debt_issued": 957955000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 181180000, "cost_of_revenue": 119406000, "gross_profit": 61774000, "ebit": -406430000, "ebitda": -300119000, "pretax_income": -410126000, "tax_provision": -31415000, "net_income": -378711000, "net_income_to_common": -378711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458097000, "total_current_assets": 1470646000, "total_assets": 3326179000, "short_term_debt": 2532000, "long_term_debt": 1786759000, "total_debt": 1789291000, "total_liabilities": 1943923000, "total_equity": 1382256000, "shares_outstanding": 284327598, "goodwill_and_intangibles": 136565000 }, "cash_flow": { "operating_cash_flow": -161135000, "capital_expenditure": 36928000, "free_cash_flow": -124207000, "dividends_paid": 396000, "share_repurchases": -460000000, "shares_issued": 0, "net_debt_issued": 957955000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 181180000, "cost_of_revenue": 119406000, "gross_profit": 61774000, "ebit": -406430000, "ebitda": -300119000, "pretax_income": -410126000, "tax_provision": -31415000, "net_income": -378711000, "net_income_to_common": -378711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458097000, "total_current_assets": 1470646000, "total_assets": 3326179000, "short_term_debt": 2532000, "long_term_debt": 1786759000, "total_debt": 1789291000, "total_liabilities": 1943923000, "total_equity": 1382256000, "shares_outstanding": 284327598, "goodwill_and_intangibles": 136565000 }, "cash_flow": { "operating_cash_flow": -161135000, "capital_expenditure": 36928000, "free_cash_flow": -124207000, "dividends_paid": 396000, "share_repurchases": -460000000, "shares_issued": 0, "net_debt_issued": 957955000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 181180000, "cost_of_revenue": 119406000, "gross_profit": 61774000, "ebit": -406430000, "ebitda": -300119000, "pretax_income": -410126000, "tax_provision": -31415000, "net_income": -378711000, "net_income_to_common": -378711000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 458097000, "total_current_assets": 1470646000, "total_assets": 3326179000, "short_term_debt": 2532000, "long_term_debt": 1786759000, "total_debt": 1789291000, "total_liabilities": 1943923000, "total_equity": 1382256000, "shares_outstanding": 284327598, "goodwill_and_intangibles": 136565000 }, "cash_flow": { "operating_cash_flow": -161135000, "capital_expenditure": 36928000, "free_cash_flow": -124207000, "dividends_paid": 396000, "share_repurchases": -460000000, "shares_issued": 0, "net_debt_issued": 957955000 } } ] }, "strategy_matches": [ { "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": "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/" } ], "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 } }