{ "ticker": { "uuid": "7178d850-bffd-4770-aac8-77bc02d6476c", "symbol": "FRMI", "name": "Fermi Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/7178d850-bffd-4770-aac8-77bc02d6476c/", "api_url": "https://sharemaestro.com/factors/api/tickers/7178d850-bffd-4770-aac8-77bc02d6476c/" }, "ticker_metadata": { "id": 6126, "uuid": "7178d850-bffd-4770-aac8-77bc02d6476c", "symbol": "FRMI", "name": "Fermi Inc.", "asset_type": "equity", "market_cap": 4450268000, "stock_exchange_id": 2, "industry": "Reit - Specialty", "sector": "Real Estate", "description": "Fermi Inc. (FRMI) is an innovative technology firm at the forefront of nuclear energy advancements and cutting-edge radiation detection systems. Leveraging a robust intellectual property portfolio and strategic partnerships, the company aims to enhance safety and operational efficiency within the energy sector while promoting sustainable practices. Fermi Inc.'s dedication to addressing the global shift towards clean energy solutions positions it as a compelling investment prospect for institutional investors navigating the dynamic energy market.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "7178d850-bffd-4770-aac8-77bc02d6476c", "symbol": "FRMI", "name": "Fermi Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Specialty", "page_url": "https://sharemaestro.com/factors/ticker/7178d850-bffd-4770-aac8-77bc02d6476c/", "api_url": "https://sharemaestro.com/factors/api/tickers/7178d850-bffd-4770-aac8-77bc02d6476c/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "coverage": 0.606, "confidence": 0.606, "delta": null }, "headline_factors": { "price": 5.78, "market_cap": 3640473986.2, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.6295, "piotroski_f_score": 1, "momentum_12_1": null, "volatility_252d": 1.1332 }, "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": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.3571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:36.662766+00:00", "batch_id": "" }, "size": { "price_close": 5.78, "market_cap": 3640473986.2, "market_cap_usd": 3640473986.2, "enterprise_value": 3854268986.2, "shares_outstanding": 629839790, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.3951, "ptbv_ratio": 3.3951, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": 3.7569, "ev_ebitda": null, "ev_ebit": -11.206, "ev_sales": null, "ev_fcf": 3.9775, "earnings_yield": null, "fcf_yield": 0.2514, "price_to_sales": null, "price_to_book": 3.3951, "price_to_cashflow": null, "ebitda_to_ev": null, "sales_yield": null }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.6295, "roa": -0.3797, "roic": -0.2006, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": -1.4356, "accruals_ratio": -0.3564, "sbc_to_revenue": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 1.0638, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": null, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.6577, "net_debt_to_ebitda": -0.3165, "debt_to_assets": 0.237, "interest_coverage": null, "current_ratio": 0.8696, "quick_ratio": 0.8696, "net_debt": 213795000, "local_beta": 0.0041, "volatility_252d": 1.1332, "volatility_60d": 2.4946, "max_drawdown_12m": -0.8325, "risk_adjusted_momentum": null }, "growth": { "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "revenue_growth": null, "earnings_growth": null }, "momentum": { "price_return_1m": 0.1052, "price_return_3m": -0.2784, "price_return_6m": -0.6187, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "momentum_6m": -0.6187, "momentum_12m": null, "momentum_12_1": null, "distance_from_52w_high": -0.8012, "distance_from_52w_low": 0.1869, "relative_strength": null }, "raw_ttm": { "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -343945499, "ebitda_ttm": -675418499, "net_income_ttm": -674993772, "eps_diluted_ttm": -1.0717, "operating_cash_flow_ttm": -41449693, "capital_expenditure_ttm": 1010460382, "fcf_ttm": 969010689, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 207501000, "total_current_assets": 207501000, "total_current_liabilities": 238624000, "net_ppe": null, "total_assets": 1777493000, "total_debt": 421296000, "total_equity": 1072277000, "net_working_capital": -238624000, "book_value_per_share": 1.7025, "retained_earnings": -321892000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.7025 }, "ranks": { "universe_ticker_count": null, "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null }, "composites": { "value_composite": 47, "quality_composite": 48, "momentum_composite": 47, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 48, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 41, "quality_value_composite": 0.525, "os_score": 0.59, "value_percentile": 0.53, "quality_percentile": 0.52, "momentum_percentile": 0.53, "factor_coverage": 0.606, "signal_confidence": 0.606, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": 52, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1106, "ticker_id": 6126, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:36.662766+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.78, "market_cap": 3640473986.2, "market_cap_usd": 3640473986.2, "enterprise_value": 3854268986.2, "shares_outstanding": 629839790, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.39508726, "ptbv_ratio": 3.39508726, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": 3.75689766, "ev_ebitda": null, "ev_ebit": -11.20604572, "ev_sales": null, "ev_fcf": 3.9775299, "earnings_yield": null, "fcf_yield": 0.25141232, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.62949571, "roa": -0.37974483, "roic": -0.20057907, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": -1.43558464, "accruals_ratio": -0.35642564, "sbc_to_revenue": null, "debt_to_equity": 0.6576808, "net_debt_to_ebitda": -0.31653708, "debt_to_assets": 0.23701697, "interest_coverage": null, "current_ratio": 0.86957305, "quick_ratio": 0.86957305, "net_debt": 213795000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 1.063829, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10516252, "price_return_3m": -0.278402, "price_return_6m": -0.61873351, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.80123796, "distance_from_52w_low": 0.18685832, "relative_strength": null, "local_beta": 0.0041, "volatility_252d": 1.133178, "volatility_60d": 2.494576, "max_drawdown_12m": -0.83253095, "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -343945499, "ebitda_ttm": -675418499, "net_income_ttm": -674993772, "eps_diluted_ttm": -1.07169122, "operating_cash_flow_ttm": -41449693, "capital_expenditure_ttm": 1010460382, "fcf_ttm": 969010689, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 207501000, "total_current_assets": 207501000, "total_current_liabilities": 238624000, "net_ppe": null, "total_assets": 1777493000, "total_debt": 421296000, "total_equity": 1072277000, "net_working_capital": -238624000, "book_value_per_share": 1.70245992, "retained_earnings": -321892000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.70245992, "universe_ticker_count": null, "sector": "Real Estate", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 47, "quality_composite": 48, "momentum_composite": 47, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 48, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.606, "signal_confidence": 0.606, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": 52, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.78, "os": 0.59, "value": 0.53, "quality": 0.52, "momentum": 0.53, "confidence": 0.606, "coverage": 0.606, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.6295, "momentum_12_1": null, "complete_fields": { "id": 1106, "ticker_id": 6126, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": false, "completeness_score": 0.3571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:36.662766+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.78, "market_cap": 3640473986.2, "market_cap_usd": 3640473986.2, "enterprise_value": 3854268986.2, "shares_outstanding": 629839790, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.39508726, "ptbv_ratio": 3.39508726, "ps_ratio": null, "pcf_ratio": null, "pfcf_ratio": 3.75689766, "ev_ebitda": null, "ev_ebit": -11.20604572, "ev_sales": null, "ev_fcf": 3.9775299, "earnings_yield": null, "fcf_yield": 0.25141232, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": null, "operating_margin": null, "net_margin": null, "ebitda_margin": null, "fcf_margin": null, "roe": -0.62949571, "roa": -0.37974483, "roic": -0.20057907, "roc_greenblatt": null, "asset_turnover": null, "cash_conversion": -1.43558464, "accruals_ratio": -0.35642564, "sbc_to_revenue": null, "debt_to_equity": 0.6576808, "net_debt_to_ebitda": -0.31653708, "debt_to_assets": 0.23701697, "interest_coverage": null, "current_ratio": 0.86957305, "quick_ratio": 0.86957305, "net_debt": 213795000, "revenue_growth_1y": null, "revenue_growth_3y_cagr": null, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": null, "piotroski_f_score": 1, "altman_z_score": null, "earnings_stability_5y": 1.063829, "revenue_stability_5y": null, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.10516252, "price_return_3m": -0.278402, "price_return_6m": -0.61873351, "price_return_9m": null, "price_return_12m": null, "price_return_12m_ex1m": null, "distance_from_52w_high": -0.80123796, "distance_from_52w_low": 0.18685832, "relative_strength": null, "local_beta": 0.0041, "volatility_252d": 1.133178, "volatility_60d": 2.494576, "max_drawdown_12m": -0.83253095, "revenue_ttm": 0, "gross_profit_ttm": null, "ebit_ttm": -343945499, "ebitda_ttm": -675418499, "net_income_ttm": -674993772, "eps_diluted_ttm": -1.07169122, "operating_cash_flow_ttm": -41449693, "capital_expenditure_ttm": 1010460382, "fcf_ttm": 969010689, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": null, "cash_and_equivalents": 207501000, "total_current_assets": 207501000, "total_current_liabilities": 238624000, "net_ppe": null, "total_assets": 1777493000, "total_debt": 421296000, "total_equity": 1072277000, "net_working_capital": -238624000, "book_value_per_share": 1.70245992, "retained_earnings": -321892000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 1.70245992, "universe_ticker_count": null, "sector": "Real Estate", "rank_pe": null, "rank_pb": null, "rank_ptbv": null, "rank_ps": null, "rank_pcf": null, "rank_ev_ebitda": null, "rank_ev_ebit": null, "rank_earnings_yield": null, "rank_fcf_yield": null, "rank_dividend_yield": null, "rank_shareholder_yield": null, "rank_total_yield": null, "rank_roe": null, "rank_roc": null, "rank_roic": null, "rank_gross_margin": null, "rank_fcf_margin": null, "rank_piotroski": null, "rank_accruals": null, "rank_sue": null, "rank_eps_growth_1y": null, "rank_eps_growth_5y": null, "rank_revenue_growth_1y": null, "rank_momentum_12m": null, "rank_momentum_12m_ex1m": null, "rank_relative_strength": null, "value_composite": 47, "quality_composite": 48, "momentum_composite": 47, "growth_composite": 47, "yield_composite": 47, "svqf_composite": 48, "vc1_composite": 47, "vc2_composite": 47, "vc3_composite": 47, "trending_value_composite": null, "overall_composite": 41, "factor_coverage": 0.606, "signal_confidence": 0.606, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": 52, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:08.229412+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -177779000, "ebitda": -177779000, "pretax_income": -486379000, "tax_provision": null, "net_income": -486379000, "net_income_to_common": -486379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 408529000, "total_current_assets": 408529000, "total_assets": 1413314000, "short_term_debt": null, "long_term_debt": 109799000, "total_debt": 109799000, "total_liabilities": 317442000, "total_equity": 1095872000, "shares_outstanding": 467963408, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -34151000, "capital_expenditure": 569304000, "free_cash_flow": 535153000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75363, "ticker_id": 6126, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:08.229412+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-177779000", "netIncome": "-486379000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-486379000", "interestExpense": "None", "operatingIncome": "-177779000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "3732000", "nonInterestIncome": "None", "operatingExpenses": "177779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "177779000", "netIncomeFromContinuingOperations": "-486379000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "628000", "currentDebt": "None", "investments": "None", "totalAssets": "1413314000", "longTermDebt": "109799000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-133199000", "totalLiabilities": "317442000", "otherCurrentAssets": "None", "totalCurrentAssets": "408529000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004785000", "currentAccountsPayable": "176572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131119000", "totalShareholderEquity": "1095872000", "capitalLeaseObligations": "21320000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "176572000", "otherNonCurrentLiabilities": "9751000", "totalNonCurrentLiabilities": "140870000", "cashAndShortTermInvestments": "408529000", "commonStockSharesOutstanding": "467963408", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "408529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-486379000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-34151000", "capitalExpenditures": "569304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1012940000", "cashflowFromInvestment": "-570260000", "stockBasedCompensation": "306529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 177779000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -177779000, "depreciation_amortisation": null, "ebitda": -177779000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -486379000, "tax_provision": null, "effective_tax_rate": null, "net_income": -486379000, "net_income_continuing_ops": -486379000, "net_income_to_common": -486379000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 408529000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 408529000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1004785000, "total_assets": 1413314000, "short_term_debt": null, "accounts_payable": 176572000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176572000, "long_term_debt": 109799000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 140870000, "total_liabilities": 317442000, "total_debt": 109799000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -133199000, "total_equity": 1095872000, "shares_outstanding": 467963408, "operating_cash_flow": -34151000, "stock_based_compensation": 306529000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 569304000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -570260000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1012940000, "free_cash_flow": 535153000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-177779000", "netIncome": "-486379000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-486379000", "interestExpense": "None", "operatingIncome": "-177779000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "3732000", "nonInterestIncome": "None", "operatingExpenses": "177779000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "177779000", "netIncomeFromContinuingOperations": "-486379000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "628000", "currentDebt": "None", "investments": "None", "totalAssets": "1413314000", "longTermDebt": "109799000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-133199000", "totalLiabilities": "317442000", "otherCurrentAssets": "None", "totalCurrentAssets": "408529000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004785000", "currentAccountsPayable": "176572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131119000", "totalShareholderEquity": "1095872000", "capitalLeaseObligations": "21320000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "176572000", "otherNonCurrentLiabilities": "9751000", "totalNonCurrentLiabilities": "140870000", "cashAndShortTermInvestments": "408529000", "commonStockSharesOutstanding": "467963408", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "408529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-486379000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-34151000", "capitalExpenditures": "569304000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1012940000", "cashflowFromInvestment": "-570260000", "stockBasedCompensation": "306529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:08.229412+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -166244000, "ebitda": -188693000, "pretax_income": -188693000, "tax_provision": null, "net_income": -188693000, "net_income_to_common": -188693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 207501000, "total_current_assets": 207501000, "total_assets": 1777493000, "short_term_debt": null, "long_term_debt": 421296000, "total_debt": 421296000, "total_liabilities": 705216000, "total_equity": 1072277000, "shares_outstanding": 629839790, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -7345000, "capital_expenditure": 441188000, "free_cash_flow": 433843000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75361, "ticker_id": 6126, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:08.229412+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-188693000", "netIncome": "-188693000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "2349000", "incomeBeforeTax": "-188693000", "interestExpense": "None", "operatingIncome": "-166244000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "2349000", "nonInterestIncome": "None", "operatingExpenses": "166244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "166244000", "netIncomeFromContinuingOperations": "-188693000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "628000", "currentDebt": "None", "investments": "None", "totalAssets": "1777493000", "longTermDebt": "421296000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-321892000", "totalLiabilities": "705216000", "otherCurrentAssets": "None", "totalCurrentAssets": "207501000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1470608000", "currentAccountsPayable": "238624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1072277000", "capitalLeaseObligations": "43714000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "238624000", "otherNonCurrentLiabilities": "1582000", "totalNonCurrentLiabilities": "705216000", "cashAndShortTermInvestments": "207501000", "commonStockSharesOutstanding": "629839790", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "207501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-188693000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7345000", "capitalExpenditures": "441188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "283297000", "cashflowFromInvestment": "-441188000", "stockBasedCompensation": "133980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 166244000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -166244000, "depreciation_amortisation": null, "ebitda": -188693000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -188693000, "tax_provision": null, "effective_tax_rate": null, "net_income": -188693000, "net_income_continuing_ops": -188693000, "net_income_to_common": -188693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 207501000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 207501000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1470608000, "total_assets": 1777493000, "short_term_debt": null, "accounts_payable": 238624000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 238624000, "long_term_debt": 421296000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 705216000, "total_liabilities": 705216000, "total_debt": 421296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -321892000, "total_equity": 1072277000, "shares_outstanding": 629839790, "operating_cash_flow": -7345000, "stock_based_compensation": 133980000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 441188000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -441188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 283297000, "free_cash_flow": 433843000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-188693000", "netIncome": "-188693000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "2349000", "incomeBeforeTax": "-188693000", "interestExpense": "None", "operatingIncome": "-166244000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "2349000", "nonInterestIncome": "None", "operatingExpenses": "166244000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "166244000", "netIncomeFromContinuingOperations": "-188693000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "628000", "currentDebt": "None", "investments": "None", "totalAssets": "1777493000", "longTermDebt": "421296000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-321892000", "totalLiabilities": "705216000", "otherCurrentAssets": "None", "totalCurrentAssets": "207501000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1470608000", "currentAccountsPayable": "238624000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1072277000", "capitalLeaseObligations": "43714000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "238624000", "otherNonCurrentLiabilities": "1582000", "totalNonCurrentLiabilities": "705216000", "cashAndShortTermInvestments": "207501000", "commonStockSharesOutstanding": "629839790", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "207501000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-188693000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7345000", "capitalExpenditures": "441188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "283297000", "cashflowFromInvestment": "-441188000", "stockBasedCompensation": "133980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:08.229412+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -134316000, "ebitda": -134316000, "pretax_income": -133199000, "tax_provision": null, "net_income": -133199000, "net_income_to_common": -133199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 408529000, "total_current_assets": 408529000, "total_assets": 1413314000, "short_term_debt": null, "long_term_debt": 109799000, "total_debt": 109799000, "total_liabilities": 317442000, "total_equity": 1095872000, "shares_outstanding": 629839790, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -25860000, "capital_expenditure": 472983000, "free_cash_flow": 447123000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75362, "ticker_id": 6126, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:08.229412+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-134316000", "netIncome": "-133199000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-133199000", "interestExpense": "None", "operatingIncome": "-134316000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "4401000", "nonInterestIncome": "None", "operatingExpenses": "134316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "134316000", "netIncomeFromContinuingOperations": "-133199000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "628000", "currentDebt": "None", "investments": "None", "totalAssets": "1413314000", "longTermDebt": "109799000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-133199000", "totalLiabilities": "317442000", "otherCurrentAssets": "None", "totalCurrentAssets": "408529000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004785000", "currentAccountsPayable": "176572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131119000", "totalShareholderEquity": "1095872000", "capitalLeaseObligations": "21320000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "176572000", "otherNonCurrentLiabilities": "9751000", "totalNonCurrentLiabilities": "140870000", "cashAndShortTermInvestments": "408529000", "commonStockSharesOutstanding": "629839790", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "408529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-133199000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25860000", "capitalExpenditures": "472983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "725335000", "cashflowFromInvestment": "-473939000", "stockBasedCompensation": "104315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 134316000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -134316000, "depreciation_amortisation": null, "ebitda": -134316000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -133199000, "tax_provision": null, "effective_tax_rate": null, "net_income": -133199000, "net_income_continuing_ops": -133199000, "net_income_to_common": -133199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 408529000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 408529000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1004785000, "total_assets": 1413314000, "short_term_debt": null, "accounts_payable": 176572000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 176572000, "long_term_debt": 109799000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 140870000, "total_liabilities": 317442000, "total_debt": 109799000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -133199000, "total_equity": 1095872000, "shares_outstanding": 629839790, "operating_cash_flow": -25860000, "stock_based_compensation": 104315000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 472983000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -473939000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 725335000, "free_cash_flow": 447123000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-134316000", "netIncome": "-133199000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-133199000", "interestExpense": "None", "operatingIncome": "-134316000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "4401000", "nonInterestIncome": "None", "operatingExpenses": "134316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "134316000", "netIncomeFromContinuingOperations": "-133199000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "628000", "currentDebt": "None", "investments": "None", "totalAssets": "1413314000", "longTermDebt": "109799000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-133199000", "totalLiabilities": "317442000", "otherCurrentAssets": "None", "totalCurrentAssets": "408529000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004785000", "currentAccountsPayable": "176572000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "131119000", "totalShareholderEquity": "1095872000", "capitalLeaseObligations": "21320000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "176572000", "otherNonCurrentLiabilities": "9751000", "totalNonCurrentLiabilities": "140870000", "cashAndShortTermInvestments": "408529000", "commonStockSharesOutstanding": "629839790", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "408529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-133199000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25860000", "capitalExpenditures": "472983000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "725335000", "cashflowFromInvestment": "-473939000", "stockBasedCompensation": "104315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "25000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:08.229412+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -37776000, "ebitda": -346800000, "pretax_income": -346812000, "tax_provision": null, "net_income": -346812000, "net_income_to_common": -346812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182993000, "total_current_assets": 182993000, "total_assets": 502766000, "short_term_debt": null, "long_term_debt": 102831000, "total_debt": 102831000, "total_liabilities": 200293000, "total_equity": 302473000, "shares_outstanding": 466493415, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -5672770, "capital_expenditure": 53448843, "free_cash_flow": 47776073, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75364, "ticker_id": 6126, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:08.229412+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-346800000", "netIncome": "-346812000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-346812000", "interestExpense": "12000", "operatingIncome": "-37776000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "12000", "nonInterestIncome": "None", "operatingExpenses": "37776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "37776000", "netIncomeFromContinuingOperations": "-346812000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "502766000", "longTermDebt": "102831000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "200293000", "otherCurrentAssets": "-182993000", "totalCurrentAssets": "182993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319773000", "currentAccountsPayable": "65112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "125441000", "totalShareholderEquity": "302473000", "capitalLeaseObligations": "22610000", "otherCurrentLiabilities": "65111999", "totalCurrentLiabilities": "65111999", "otherNonCurrentLiabilities": "9740000", "totalNonCurrentLiabilities": "135181000", "cashAndShortTermInvestments": "182993000", "commonStockSharesOutstanding": "466493415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "182993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-346812000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5672770", "capitalExpenditures": "53448843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "201782210", "cashflowFromInvestment": "-53448843", "stockBasedCompensation": "198598262", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 37776000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -37776000, "depreciation_amortisation": null, "ebitda": -346800000, "interest_expense": 12000, "interest_income": null, "other_non_operating": null, "pretax_income": -346812000, "tax_provision": null, "effective_tax_rate": null, "net_income": -346812000, "net_income_continuing_ops": -346812000, "net_income_to_common": -346812000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182993000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 182993000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 319773000, "total_assets": 502766000, "short_term_debt": null, "accounts_payable": 65112000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 65111999, "long_term_debt": 102831000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 135181000, "total_liabilities": 200293000, "total_debt": 102831000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 302473000, "shares_outstanding": 466493415, "operating_cash_flow": -5672770, "stock_based_compensation": 198598262, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53448843, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53448843, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 201782210, "free_cash_flow": 47776073, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-346800000", "netIncome": "-346812000", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-346812000", "interestExpense": "12000", "operatingIncome": "-37776000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "12000", "nonInterestIncome": "None", "operatingExpenses": "37776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "37776000", "netIncomeFromContinuingOperations": "-346812000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "502766000", "longTermDebt": "102831000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "200293000", "otherCurrentAssets": "-182993000", "totalCurrentAssets": "182993000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "319773000", "currentAccountsPayable": "65112000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "125441000", "totalShareholderEquity": "302473000", "capitalLeaseObligations": "22610000", "otherCurrentLiabilities": "65111999", "totalCurrentLiabilities": "65111999", "otherNonCurrentLiabilities": "9740000", "totalNonCurrentLiabilities": "135181000", "cashAndShortTermInvestments": "182993000", "commonStockSharesOutstanding": "466493415", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "182993000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-346812000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-5672770", "capitalExpenditures": "53448843", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "201782210", "cashflowFromInvestment": "-53448843", "stockBasedCompensation": "198598262", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:08.229412+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -5609499, "ebitda": -5609499, "pretax_income": -6289772, "tax_provision": null, "net_income": -6289772, "net_income_to_common": -6289772, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40332403, "total_current_assets": 45285575, "total_assets": 89169860, "short_term_debt": null, "long_term_debt": 85747133, "total_debt": 85747133, "total_liabilities": 90944565, "total_equity": -1774705, "shares_outstanding": 363334309, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2571923, "capital_expenditure": 42840539, "free_cash_flow": 40268616, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75365, "ticker_id": 6126, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:08.229412+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-5609499", "netIncome": "-6289772", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-6289772", "interestExpense": "None", "operatingIncome": "-5609499", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-680273", "nonInterestIncome": "None", "operatingExpenses": "5609499", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5609499", "netIncomeFromContinuingOperations": "-6289772" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "922160", "currentDebt": "None", "investments": "None", "totalAssets": "89169860", "longTermDebt": "85747133", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6367603", "totalLiabilities": "90944565", "otherCurrentAssets": "4953172", "totalCurrentAssets": "45285575", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43884284", "currentAccountsPayable": "5104378", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85747133", "totalShareholderEquity": "-1774705", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5104378", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "85840187", "cashAndShortTermInvestments": "40332403", "commonStockSharesOutstanding": "363334309", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40332403", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6289772", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2571923", "capitalExpenditures": "42840539", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85525951", "cashflowFromInvestment": "-42840539", "stockBasedCompensation": "3615738", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 5609499, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -5609499, "depreciation_amortisation": null, "ebitda": -5609499, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -6289772, "tax_provision": null, "effective_tax_rate": null, "net_income": -6289772, "net_income_continuing_ops": -6289772, "net_income_to_common": -6289772, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40332403, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 45285575, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 43884284, "total_assets": 89169860, "short_term_debt": null, "accounts_payable": 5104378, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5104378, "long_term_debt": 85747133, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 85840187, "total_liabilities": 90944565, "total_debt": 85747133, "preferred_stock": null, "minority_interest": null, "retained_earnings": -6367603, "total_equity": -1774705, "shares_outstanding": 363334309, "operating_cash_flow": -2571923, "stock_based_compensation": 3615738, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42840539, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42840539, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 85525951, "free_cash_flow": 40268616, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-5609499", "netIncome": "-6289772", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-6289772", "interestExpense": "None", "operatingIncome": "-5609499", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-680273", "nonInterestIncome": "None", "operatingExpenses": "5609499", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "5609499", "netIncomeFromContinuingOperations": "-6289772" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "922160", "currentDebt": "None", "investments": "None", "totalAssets": "89169860", "longTermDebt": "85747133", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "-6367603", "totalLiabilities": "90944565", "otherCurrentAssets": "4953172", "totalCurrentAssets": "45285575", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "43884284", "currentAccountsPayable": "5104378", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "85747133", "totalShareholderEquity": "-1774705", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "5104378", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "85840187", "cashAndShortTermInvestments": "40332403", "commonStockSharesOutstanding": "363334309", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "40332403", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-6289772", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-2571923", "capitalExpenditures": "42840539", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "85525951", "cashflowFromInvestment": "-42840539", "stockBasedCompensation": "3615738", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:08.229412+00:00", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "ebit": -77831, "ebitda": -77831, "pretax_income": -77831, "tax_provision": null, "net_income": -77831, "net_income_to_common": -77831, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 218914, "total_current_assets": 417898, "total_assets": 585157, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 164665, "total_equity": 420492, "shares_outstanding": 363334309, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -46307, "capital_expenditure": 31618, "free_cash_flow": -14689, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 75366, "ticker_id": 6126, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:56:08.229412+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "-77831", "netIncome": "-77831", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-77831", "interestExpense": "None", "operatingIncome": "-77831", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "77831", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "77831", "netIncomeFromContinuingOperations": "-77831" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "420492", "currentDebt": "None", "investments": "None", "totalAssets": "585157", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "164665", "otherCurrentAssets": "198984", "totalCurrentAssets": "417898", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "167259", "currentAccountsPayable": "164665", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "420492", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "164665", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "218914", "commonStockSharesOutstanding": "363334309", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "218914", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77831", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-46307", "capitalExpenditures": "31618", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "296839", "cashflowFromInvestment": "-31618", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 0, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": 77831, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -77831, "depreciation_amortisation": null, "ebitda": -77831, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -77831, "tax_provision": null, "effective_tax_rate": null, "net_income": -77831, "net_income_continuing_ops": -77831, "net_income_to_common": -77831, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 218914, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 417898, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 167259, "total_assets": 585157, "short_term_debt": null, "accounts_payable": 164665, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 164665, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": 164665, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 420492, "shares_outstanding": 363334309, "operating_cash_flow": -46307, "stock_based_compensation": 0, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31618, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31618, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 296839, "free_cash_flow": -14689, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "-77831", "netIncome": "-77831", "grossProfit": "None", "depreciation": "None", "totalRevenue": "0", "costOfRevenue": "None", "interestIncome": "0", "incomeBeforeTax": "-77831", "interestExpense": "None", "operatingIncome": "-77831", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "0", "nonInterestIncome": "None", "operatingExpenses": "77831", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "77831", "netIncomeFromContinuingOperations": "-77831" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "420492", "currentDebt": "None", "investments": "None", "totalAssets": "585157", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "164665", "otherCurrentAssets": "198984", "totalCurrentAssets": "417898", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "167259", "currentAccountsPayable": "164665", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "420492", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "164665", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "218914", "commonStockSharesOutstanding": "363334309", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "218914", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-77831", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-46307", "capitalExpenditures": "31618", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "296839", "cashflowFromInvestment": "-31618", "stockBasedCompensation": "0", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "None", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 1, "quarterly_financial_periods": 5, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }