{ "ticker": { "uuid": "9d52bd59-4686-4972-b21d-95c489840161", "symbol": "XNDU", "name": "Xanadu Quantum Technologies Limited Class B Subordinate Voting Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/9d52bd59-4686-4972-b21d-95c489840161/", "api_url": "https://sharemaestro.com/factors/api/tickers/9d52bd59-4686-4972-b21d-95c489840161/" }, "latest_snapshot": { "ticker": { "uuid": "9d52bd59-4686-4972-b21d-95c489840161", "symbol": "XNDU", "name": "Xanadu Quantum Technologies Limited Class B Subordinate Voting Shares", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Infrastructure", "page_url": "https://sharemaestro.com/factors/ticker/9d52bd59-4686-4972-b21d-95c489840161/", "api_url": "https://sharemaestro.com/factors/api/tickers/9d52bd59-4686-4972-b21d-95c489840161/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.27, "value": 0.39, "quality": 0.38, "momentum": 0.39, "coverage": 0.758, "confidence": 0.735, "delta": 45 }, "headline_factors": { "price": 9.99, "market_cap": 2982128276.61, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0, "roe": -0.2394, "piotroski_f_score": 6, "momentum_12_1": null, "volatility_252d": 3.4794 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": 0.0022, "shareholder_yield": -0.0 }, "quality": { "roe": -0.2394, "roic": -1.755, "gross_margin": 0.9218, "fcf_margin": 1.3289, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": 1.9056, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.39, "quality_percentile": 0.38, "momentum_percentile": 0.39, "growth_composite": 62, "yield_composite": 60, "overall_composite": 73, "os_score": 0.27, "factor_coverage": 0.758, "signal_confidence": 0.735 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.9, "os": 0.5, "value": 0.49, "quality": 0.47, "momentum": 0.48, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0, "roe": -0.2394, "momentum_12_1": null }, { "week_end_date": "2026-06-14", "price": 11.79, "os": 0.48, "value": 0.48, "quality": 0.46, "momentum": 0.48, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0, "roe": -0.2394, "momentum_12_1": null }, { "week_end_date": "2026-06-21", "price": 13.37, "os": 0.71, "value": 0.59, "quality": 0.58, "momentum": 0.6, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0, "roe": -0.2394, "momentum_12_1": null }, { "week_end_date": "2026-06-28", "price": 11.18, "os": 0.21, "value": 0.37, "quality": 0.36, "momentum": 0.35, "confidence": 0.727, "coverage": 0.727, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0, "roe": -0.2394, "momentum_12_1": null }, { "week_end_date": "2026-07-05", "price": 11.62, "os": 0.71, "value": 0.59, "quality": 0.58, "momentum": 0.59, "confidence": 0.751, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0, "roe": -0.2394, "momentum_12_1": null }, { "week_end_date": "2026-07-12", "price": 11.17, "os": 0.72, "value": 0.6, "quality": 0.58, "momentum": 0.61, "confidence": 0.743, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0, "roe": -0.2394, "momentum_12_1": null }, { "week_end_date": "2026-07-19", "price": 9.99, "os": 0.27, "value": 0.39, "quality": 0.38, "momentum": 0.39, "confidence": 0.735, "coverage": 0.758, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0, "roe": -0.2394, "momentum_12_1": null } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4617000, "cost_of_revenue": 361000, "gross_profit": 4256000, "ebit": -70667000, "ebitda": -63931000, "pretax_income": -70667000, "tax_provision": null, "net_income": -70667000, "net_income_to_common": -70667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367345, "total_current_assets": 554850, "total_assets": 310838967, "short_term_debt": 1074000, "long_term_debt": 29998000, "total_debt": 29998000, "total_liabilities": 14152848, "total_equity": 296686118, "shares_outstanding": 29973333, "goodwill_and_intangibles": 5128000 }, "cash_flow": { "operating_cash_flow": -2727274.4, "capital_expenditure": 8863000, "free_cash_flow": 6135725.6, "dividends_paid": null, "share_repurchases": null, "shares_issued": 124000, "net_debt_issued": 12112000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4617000, "cost_of_revenue": 361000, "gross_profit": 4256000, "ebit": -70667000, "ebitda": -63931000, "pretax_income": -70667000, "tax_provision": null, "net_income": -70667000, "net_income_to_common": -70667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367345, "total_current_assets": 554850, "total_assets": 310838967, "short_term_debt": 1074000, "long_term_debt": 29998000, "total_debt": 29998000, "total_liabilities": 14152848, "total_equity": 296686118, "shares_outstanding": 29973333, "goodwill_and_intangibles": 5128000 }, "cash_flow": { "operating_cash_flow": -2727274.4, "capital_expenditure": 8863000, "free_cash_flow": 6135725.6, "dividends_paid": null, "share_repurchases": null, "shares_issued": 124000, "net_debt_issued": 12112000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4617000, "cost_of_revenue": 361000, "gross_profit": 4256000, "ebit": -70667000, "ebitda": -63931000, "pretax_income": -70667000, "tax_provision": null, "net_income": -70667000, "net_income_to_common": -70667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367345, "total_current_assets": 554850, "total_assets": 310838967, "short_term_debt": 1074000, "long_term_debt": 29998000, "total_debt": 29998000, "total_liabilities": 14152848, "total_equity": 296686118, "shares_outstanding": 29973333, "goodwill_and_intangibles": 5128000 }, "cash_flow": { "operating_cash_flow": -2727274.4, "capital_expenditure": 8863000, "free_cash_flow": 6135725.6, "dividends_paid": null, "share_repurchases": null, "shares_issued": 124000, "net_debt_issued": 12112000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4617000, "cost_of_revenue": 361000, "gross_profit": 4256000, "ebit": -70667000, "ebitda": -63931000, "pretax_income": -70667000, "tax_provision": null, "net_income": -70667000, "net_income_to_common": -70667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367345, "total_current_assets": 554850, "total_assets": 310838967, "short_term_debt": 1074000, "long_term_debt": 29998000, "total_debt": 29998000, "total_liabilities": 14152848, "total_equity": 296686118, "shares_outstanding": 29973333, "goodwill_and_intangibles": 5128000 }, "cash_flow": { "operating_cash_flow": -2727274.4, "capital_expenditure": 8863000, "free_cash_flow": 6135725.6, "dividends_paid": null, "share_repurchases": null, "shares_issued": 124000, "net_debt_issued": 12112000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4617000, "cost_of_revenue": 361000, "gross_profit": 4256000, "ebit": -70667000, "ebitda": -63931000, "pretax_income": -70667000, "tax_provision": null, "net_income": -70667000, "net_income_to_common": -70667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367345, "total_current_assets": 554850, "total_assets": 310838967, "short_term_debt": 1074000, "long_term_debt": 29998000, "total_debt": 29998000, "total_liabilities": 14152848, "total_equity": 296686118, "shares_outstanding": 29973333, "goodwill_and_intangibles": 5128000 }, "cash_flow": { "operating_cash_flow": -2727274.4, "capital_expenditure": 8863000, "free_cash_flow": 6135725.6, "dividends_paid": null, "share_repurchases": null, "shares_issued": 124000, "net_debt_issued": 12112000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 4617000, "cost_of_revenue": 361000, "gross_profit": 4256000, "ebit": -69322000, "ebitda": -62586000, "pretax_income": -70667000, "tax_provision": null, "net_income": -70667000, "net_income_to_common": -70667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367345, "total_current_assets": 554850, "total_assets": 310838967, "short_term_debt": 1074000, "long_term_debt": 29998000, "total_debt": 29998000, "total_liabilities": 14152848, "total_equity": 296686118, "shares_outstanding": 29973333, "goodwill_and_intangibles": 5128000 }, "cash_flow": { "operating_cash_flow": -2727274.4, "capital_expenditure": 8863000, "free_cash_flow": 6135725.6, "dividends_paid": null, "share_repurchases": null, "shares_issued": 124000, "net_debt_issued": 12112000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1589000, "cost_of_revenue": 466000, "gross_profit": 1123000, "ebit": -45968000, "ebitda": -40284000, "pretax_income": -45968000, "tax_provision": null, "net_income": -45968000, "net_income_to_common": -45968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77619000, "total_current_assets": 90367000, "total_assets": 116765000, "short_term_debt": 996000, "long_term_debt": 16009000, "total_debt": 24882000, "total_liabilities": 29270000, "total_equity": 87495000, "shares_outstanding": 297993838, "goodwill_and_intangibles": 3532000 }, "cash_flow": { "operating_cash_flow": -41737000, "capital_expenditure": 6675000, "free_cash_flow": -35062000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 82000, "net_debt_issued": 9213000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1589000, "cost_of_revenue": 466000, "gross_profit": 1123000, "ebit": -45968000, "ebitda": -40284000, "pretax_income": -45968000, "tax_provision": null, "net_income": -45968000, "net_income_to_common": -45968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77619000, "total_current_assets": 90367000, "total_assets": 116765000, "short_term_debt": 996000, "long_term_debt": 16009000, "total_debt": 24882000, "total_liabilities": 29270000, "total_equity": 87495000, "shares_outstanding": 297993838, "goodwill_and_intangibles": 3532000 }, "cash_flow": { "operating_cash_flow": -41737000, "capital_expenditure": 6675000, "free_cash_flow": -35062000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 82000, "net_debt_issued": 9213000 } } ], "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": 2832000, "cost_of_revenue": 113000, "gross_profit": 2719000, "ebit": -20604000, "ebitda": -18824000, "pretax_income": -20604000, "tax_provision": null, "net_income": -20604000, "net_income_to_common": -20604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272465000, "total_current_assets": 290417000, "total_assets": 319040000, "short_term_debt": 1064000, "long_term_debt": 30033000, "total_debt": 37892000, "total_liabilities": 57063000, "total_equity": 261977000, "shares_outstanding": 29973333, "goodwill_and_intangibles": 4835000 }, "cash_flow": { "operating_cash_flow": -7035000, "capital_expenditure": 528000, "free_cash_flow": -6507000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 263599000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2832000, "cost_of_revenue": 113000, "gross_profit": 2719000, "ebit": -20604000, "ebitda": -18824000, "pretax_income": -20604000, "tax_provision": null, "net_income": -20604000, "net_income_to_common": -20604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272465000, "total_current_assets": 290417000, "total_assets": 319040000, "short_term_debt": 1064000, "long_term_debt": 30033000, "total_debt": 37892000, "total_liabilities": 57063000, "total_equity": 261977000, "shares_outstanding": 29973333, "goodwill_and_intangibles": 4835000 }, "cash_flow": { "operating_cash_flow": -7035000, "capital_expenditure": 528000, "free_cash_flow": -6507000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 263599000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2832000, "cost_of_revenue": 113000, "gross_profit": 2719000, "ebit": -20604000, "ebitda": -18824000, "pretax_income": -20604000, "tax_provision": null, "net_income": -20604000, "net_income_to_common": -20604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272465000, "total_current_assets": 290417000, "total_assets": 319040000, "short_term_debt": 1064000, "long_term_debt": 30033000, "total_debt": 37892000, "total_liabilities": 57063000, "total_equity": 261977000, "shares_outstanding": 29973333, "goodwill_and_intangibles": 4835000 }, "cash_flow": { "operating_cash_flow": -7035000, "capital_expenditure": 528000, "free_cash_flow": -6507000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 263599000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2832000, "cost_of_revenue": 113000, "gross_profit": 2719000, "ebit": -20604000, "ebitda": -18824000, "pretax_income": -20604000, "tax_provision": null, "net_income": -20604000, "net_income_to_common": -20604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272465000, "total_current_assets": 290417000, "total_assets": 319040000, "short_term_debt": 1064000, "long_term_debt": 30033000, "total_debt": 37892000, "total_liabilities": 57063000, "total_equity": 261977000, "shares_outstanding": 29973333, "goodwill_and_intangibles": 4835000 }, "cash_flow": { "operating_cash_flow": -7035000, "capital_expenditure": 528000, "free_cash_flow": -6507000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 263599000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2832000, "cost_of_revenue": 113000, "gross_profit": 2719000, "ebit": -20604000, "ebitda": -18824000, "pretax_income": -20604000, "tax_provision": null, "net_income": -20604000, "net_income_to_common": -20604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272465000, "total_current_assets": 290417000, "total_assets": 319040000, "short_term_debt": 1064000, "long_term_debt": 30033000, "total_debt": 37892000, "total_liabilities": 57063000, "total_equity": 261977000, "shares_outstanding": 29973333, "goodwill_and_intangibles": 4835000 }, "cash_flow": { "operating_cash_flow": -7035000, "capital_expenditure": 528000, "free_cash_flow": -6507000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 263599000, "net_debt_issued": null } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 2832000, "cost_of_revenue": 113000, "gross_profit": 2719000, "ebit": -23267000, "ebitda": -21487000, "pretax_income": -20604000, "tax_provision": null, "net_income": -20604000, "net_income_to_common": -20604000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 272465000, "total_current_assets": 290417000, "total_assets": 319040000, "short_term_debt": 1064000, "long_term_debt": 30033000, "total_debt": 37892000, "total_liabilities": 57063000, "total_equity": 261977000, "shares_outstanding": 29973333, "goodwill_and_intangibles": 4835000 }, "cash_flow": { "operating_cash_flow": -7035000, "capital_expenditure": 528000, "free_cash_flow": -6507000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 263599000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1875000, "cost_of_revenue": 199000, "gross_profit": 1676000, "ebit": -23024000, "ebitda": -21192000, "pretax_income": -23024000, "tax_provision": null, "net_income": -23024000, "net_income_to_common": -23024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367345, "total_current_assets": 554850, "total_assets": 310838967, "short_term_debt": 1074000, "long_term_debt": 29998000, "total_debt": 29998000, "total_liabilities": 14152848, "total_equity": 296686118, "shares_outstanding": 29973333, "goodwill_and_intangibles": 5128000 }, "cash_flow": { "operating_cash_flow": -1378585, "capital_expenditure": 8.23, "free_cash_flow": -1378576.77, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1875000, "cost_of_revenue": 199000, "gross_profit": 1676000, "ebit": -23024000, "ebitda": -21192000, "pretax_income": -23024000, "tax_provision": null, "net_income": -23024000, "net_income_to_common": -23024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367345, "total_current_assets": 554850, "total_assets": 310838967, "short_term_debt": 1074000, "long_term_debt": 29998000, "total_debt": 29998000, "total_liabilities": 14152848, "total_equity": 296686118, "shares_outstanding": 29973333, "goodwill_and_intangibles": 5128000 }, "cash_flow": { "operating_cash_flow": -1378585, "capital_expenditure": 8.23, "free_cash_flow": -1378576.77, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1875000, "cost_of_revenue": 199000, "gross_profit": 1676000, "ebit": -23024000, "ebitda": -21192000, "pretax_income": -23024000, "tax_provision": null, "net_income": -23024000, "net_income_to_common": -23024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367345, "total_current_assets": 554850, "total_assets": 310838967, "short_term_debt": 1074000, "long_term_debt": 29998000, "total_debt": 29998000, "total_liabilities": 14152848, "total_equity": 296686118, "shares_outstanding": 29973333, "goodwill_and_intangibles": 5128000 }, "cash_flow": { "operating_cash_flow": -1378585, "capital_expenditure": 8.23, "free_cash_flow": -1378576.77, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1875000, "cost_of_revenue": 199000, "gross_profit": 1676000, "ebit": -23024000, "ebitda": -21192000, "pretax_income": -23024000, "tax_provision": null, "net_income": -23024000, "net_income_to_common": -23024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367345, "total_current_assets": 554850, "total_assets": 310838967, "short_term_debt": 1074000, "long_term_debt": 29998000, "total_debt": 29998000, "total_liabilities": 14152848, "total_equity": 296686118, "shares_outstanding": 29973333, "goodwill_and_intangibles": 5128000 }, "cash_flow": { "operating_cash_flow": -1378585, "capital_expenditure": 8.23, "free_cash_flow": -1378576.77, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1875000, "cost_of_revenue": 199000, "gross_profit": 1676000, "ebit": -23024000, "ebitda": -21192000, "pretax_income": -23024000, "tax_provision": null, "net_income": -23024000, "net_income_to_common": -23024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367345, "total_current_assets": 554850, "total_assets": 310838967, "short_term_debt": 1074000, "long_term_debt": 29998000, "total_debt": 29998000, "total_liabilities": 14152848, "total_equity": 296686118, "shares_outstanding": 29973333, "goodwill_and_intangibles": 5128000 }, "cash_flow": { "operating_cash_flow": -1378585, "capital_expenditure": 8.23, "free_cash_flow": -1378576.77, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1875000, "cost_of_revenue": 199000, "gross_profit": 1676000, "ebit": -20338000, "ebitda": -18506000, "pretax_income": -23024000, "tax_provision": null, "net_income": -23024000, "net_income_to_common": -23024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367345, "total_current_assets": 554850, "total_assets": 310838967, "short_term_debt": 1074000, "long_term_debt": 29998000, "total_debt": 29998000, "total_liabilities": 14152848, "total_equity": 296686118, "shares_outstanding": 29973333, "goodwill_and_intangibles": 5128000 }, "cash_flow": { "operating_cash_flow": -1378585, "capital_expenditure": 8.23, "free_cash_flow": -1378576.77, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }