{ "ticker": { "uuid": "a7396311-4437-4f96-bcb5-0f76f99845a2", "symbol": "RKLB", "name": "Rocket Lab USA Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/a7396311-4437-4f96-bcb5-0f76f99845a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/a7396311-4437-4f96-bcb5-0f76f99845a2/" }, "latest_snapshot": { "ticker": { "uuid": "a7396311-4437-4f96-bcb5-0f76f99845a2", "symbol": "RKLB", "name": "Rocket Lab USA Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Aerospace & Defense", "page_url": "https://sharemaestro.com/factors/ticker/a7396311-4437-4f96-bcb5-0f76f99845a2/", "api_url": "https://sharemaestro.com/factors/api/tickers/a7396311-4437-4f96-bcb5-0f76f99845a2/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.1, "value": 0.11, "quality": 0.05, "momentum": 0.82, "coverage": 0.818, "confidence": 0.784, "delta": 0 }, "headline_factors": { "price": 63.91, "market_cap": 39932164714.75, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.0377, "roe": -0.0806, "piotroski_f_score": 5, "momentum_12_1": 0.7824, "volatility_252d": 0.917 }, "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": true }, "factor_groups": { "valuation": { "pe_ratio": null, "ev_ebitda": null, "earnings_yield": null, "fcf_yield": -0.0002, "shareholder_yield": -0.0377 }, "quality": { "roe": -0.0806, "roic": -0.1266, "gross_margin": 0.3656, "fcf_margin": -0.0102, "piotroski_f_score": 5 }, "growth": { "revenue_growth_1y": 0.4583, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": 0.3475, "momentum_12_1": 0.7824, "relative_strength": 0.1312 }, "scores": { "value_percentile": 0.11, "quality_percentile": 0.05, "momentum_percentile": 0.82, "growth_composite": 16, "yield_composite": 92, "overall_composite": 90, "os_score": 0.1, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 110.08, "os": 0.13, "value": 0.11, "quality": 0.04, "momentum": 0.97, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0219, "roe": -0.0806, "momentum_12_1": 2.647 }, { "week_end_date": "2026-06-14", "price": 102.39, "os": 0.14, "value": 0.11, "quality": 0.04, "momentum": 0.98, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0235, "roe": -0.0806, "momentum_12_1": 3.9103 }, { "week_end_date": "2026-06-21", "price": 107.24, "os": 0.13, "value": 0.11, "quality": 0.05, "momentum": 0.97, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0224, "roe": -0.0806, "momentum_12_1": 3.5193 }, { "week_end_date": "2026-06-28", "price": 84.54, "os": 0.13, "value": 0.12, "quality": 0.06, "momentum": 0.89, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0285, "roe": -0.0806, "momentum_12_1": 3.0554 }, { "week_end_date": "2026-07-05", "price": 100.46, "os": 0.14, "value": 0.11, "quality": 0.05, "momentum": 0.96, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.024, "roe": -0.0806, "momentum_12_1": 2.0869 }, { "week_end_date": "2026-07-12", "price": 81.04, "os": 0.15, "value": 0.12, "quality": 0.06, "momentum": 0.95, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0297, "roe": -0.0806, "momentum_12_1": 1.6234 }, { "week_end_date": "2026-07-19", "price": 67.62, "os": 0.1, "value": 0.12, "quality": 0.05, "momentum": 0.81, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0356, "roe": -0.0806, "momentum_12_1": 1.0868 }, { "week_end_date": "2026-07-26", "price": 63.91, "os": 0.1, "value": 0.11, "quality": 0.05, "momentum": 0.82, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0377, "roe": -0.0806, "momentum_12_1": 0.7824 } ], "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": 601799000, "cost_of_revenue": 394618000, "gross_profit": 207181000, "ebit": -199408000, "ebitda": -155473000, "pretax_income": -225897000, "tax_provision": -27688000, "net_income": -198209000, "net_income_to_common": -198209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828660000, "total_current_assets": 1365544000, "total_assets": 2324478000, "short_term_debt": null, "long_term_debt": 154111000, "total_debt": 253955000, "total_liabilities": 602624000, "total_equity": 1721854000, "shares_outstanding": 530664781, "goodwill_and_intangibles": 430496000 }, "cash_flow": { "operating_cash_flow": -165521000, "capital_expenditure": 156285000, "free_cash_flow": -9236000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1146057000, "net_debt_issued": -61472000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 601799000, "cost_of_revenue": 394618000, "gross_profit": 207181000, "ebit": -199408000, "ebitda": -155473000, "pretax_income": -225897000, "tax_provision": -27688000, "net_income": -198209000, "net_income_to_common": -198209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828660000, "total_current_assets": 1365544000, "total_assets": 2324478000, "short_term_debt": null, "long_term_debt": 154111000, "total_debt": 253955000, "total_liabilities": 602624000, "total_equity": 1721854000, "shares_outstanding": 530664781, "goodwill_and_intangibles": 430496000 }, "cash_flow": { "operating_cash_flow": -165521000, "capital_expenditure": 156285000, "free_cash_flow": -9236000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1146057000, "net_debt_issued": -61472000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 601799000, "cost_of_revenue": 394618000, "gross_profit": 207181000, "ebit": -199408000, "ebitda": -155473000, "pretax_income": -225897000, "tax_provision": -27688000, "net_income": -198209000, "net_income_to_common": -198209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828660000, "total_current_assets": 1365544000, "total_assets": 2324478000, "short_term_debt": null, "long_term_debt": 154111000, "total_debt": 253955000, "total_liabilities": 602624000, "total_equity": 1721854000, "shares_outstanding": 530664781, "goodwill_and_intangibles": 430496000 }, "cash_flow": { "operating_cash_flow": -165521000, "capital_expenditure": 156285000, "free_cash_flow": -9236000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1146057000, "net_debt_issued": -61472000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 601799000, "cost_of_revenue": 394618000, "gross_profit": 207181000, "ebit": -199408000, "ebitda": -155473000, "pretax_income": -225897000, "tax_provision": -27688000, "net_income": -198209000, "net_income_to_common": -198209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828660000, "total_current_assets": 1365544000, "total_assets": 2324478000, "short_term_debt": null, "long_term_debt": 154111000, "total_debt": 253955000, "total_liabilities": 602624000, "total_equity": 1721854000, "shares_outstanding": 530664781, "goodwill_and_intangibles": 430496000 }, "cash_flow": { "operating_cash_flow": -165521000, "capital_expenditure": 156285000, "free_cash_flow": -9236000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1146057000, "net_debt_issued": -61472000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 601799000, "cost_of_revenue": 394618000, "gross_profit": 207181000, "ebit": -199408000, "ebitda": -155473000, "pretax_income": -225897000, "tax_provision": -27688000, "net_income": -198209000, "net_income_to_common": -198209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828660000, "total_current_assets": 1365544000, "total_assets": 2324478000, "short_term_debt": null, "long_term_debt": 154111000, "total_debt": 253955000, "total_liabilities": 602624000, "total_equity": 1721854000, "shares_outstanding": 530664781, "goodwill_and_intangibles": 430496000 }, "cash_flow": { "operating_cash_flow": -165521000, "capital_expenditure": 156285000, "free_cash_flow": -9236000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1146057000, "net_debt_issued": -61472000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 601799000, "cost_of_revenue": 394618000, "gross_profit": 207181000, "ebit": -199408000, "ebitda": -155473000, "pretax_income": -225897000, "tax_provision": -27688000, "net_income": -198209000, "net_income_to_common": -198209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828660000, "total_current_assets": 1365544000, "total_assets": 2324478000, "short_term_debt": null, "long_term_debt": 154111000, "total_debt": 253955000, "total_liabilities": 602624000, "total_equity": 1721854000, "shares_outstanding": 530664781, "goodwill_and_intangibles": 430496000 }, "cash_flow": { "operating_cash_flow": -165521000, "capital_expenditure": 156285000, "free_cash_flow": -9236000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1146057000, "net_debt_issued": -61472000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 601799000, "cost_of_revenue": 394618000, "gross_profit": 207181000, "ebit": -199408000, "ebitda": -155473000, "pretax_income": -225897000, "tax_provision": -27688000, "net_income": -198209000, "net_income_to_common": -198209000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828660000, "total_current_assets": 1365544000, "total_assets": 2324478000, "short_term_debt": null, "long_term_debt": 154111000, "total_debt": 253955000, "total_liabilities": 602624000, "total_equity": 1721854000, "shares_outstanding": 530664781, "goodwill_and_intangibles": 430496000 }, "cash_flow": { "operating_cash_flow": -165521000, "capital_expenditure": 156285000, "free_cash_flow": -9236000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1146057000, "net_debt_issued": -61472000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 436214000, "cost_of_revenue": 320065000, "gross_profit": 116149000, "ebit": -185457000, "ebitda": -151802000, "pretax_income": -189411000, "tax_provision": 764000, "net_income": -190175000, "net_income_to_common": -190175000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 271042000, "total_current_assets": 692621000, "total_assets": 1184342000, "short_term_debt": 12045000, "long_term_debt": 389441000, "total_debt": 468421000, "total_liabilities": 801889000, "total_equity": 382453000, "shares_outstanding": 495929861, "goodwill_and_intangibles": 129657000 }, "cash_flow": { "operating_cash_flow": -48890000, "capital_expenditure": 67093000, "free_cash_flow": 18203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 302947000 } } ], "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": 200348000, "cost_of_revenue": 123855000, "gross_profit": 76493000, "ebit": -45689000, "ebitda": -30700000, "pretax_income": -46814000, "tax_provision": -1792000, "net_income": -45022000, "net_income_to_common": -45022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1205499000, "total_current_assets": 1800362000, "total_assets": 2819941000, "short_term_debt": null, "long_term_debt": 38585000, "total_debt": 138670000, "total_liabilities": 555574000, "total_equity": 2264367000, "shares_outstanding": 605434642, "goodwill_and_intangibles": 429305000 }, "cash_flow": { "operating_cash_flow": -50332000, "capital_expenditure": 27065000, "free_cash_flow": -23267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 450347000, "net_debt_issued": -73000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200348000, "cost_of_revenue": 123855000, "gross_profit": 76493000, "ebit": -45689000, "ebitda": -30700000, "pretax_income": -46814000, "tax_provision": -1792000, "net_income": -45022000, "net_income_to_common": -45022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1205499000, "total_current_assets": 1800362000, "total_assets": 2819941000, "short_term_debt": null, "long_term_debt": 38585000, "total_debt": 138670000, "total_liabilities": 555574000, "total_equity": 2264367000, "shares_outstanding": 605434642, "goodwill_and_intangibles": 429305000 }, "cash_flow": { "operating_cash_flow": -50332000, "capital_expenditure": 27065000, "free_cash_flow": -23267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 450347000, "net_debt_issued": -73000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200348000, "cost_of_revenue": 123855000, "gross_profit": 76493000, "ebit": -45689000, "ebitda": -30700000, "pretax_income": -46814000, "tax_provision": -1792000, "net_income": -45022000, "net_income_to_common": -45022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1205499000, "total_current_assets": 1800362000, "total_assets": 2819941000, "short_term_debt": null, "long_term_debt": 38585000, "total_debt": 138670000, "total_liabilities": 555574000, "total_equity": 2264367000, "shares_outstanding": 605434642, "goodwill_and_intangibles": 429305000 }, "cash_flow": { "operating_cash_flow": -50332000, "capital_expenditure": 27065000, "free_cash_flow": -23267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 450347000, "net_debt_issued": -73000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200348000, "cost_of_revenue": 123855000, "gross_profit": 76493000, "ebit": -45540000, "ebitda": -30551000, "pretax_income": -46814000, "tax_provision": -1792000, "net_income": -45022000, "net_income_to_common": -45022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1205499000, "total_current_assets": 1800362000, "total_assets": 2819941000, "short_term_debt": null, "long_term_debt": 38585000, "total_debt": 138670000, "total_liabilities": 555574000, "total_equity": 2264367000, "shares_outstanding": 605434642, "goodwill_and_intangibles": 429305000 }, "cash_flow": { "operating_cash_flow": -50332000, "capital_expenditure": 27065000, "free_cash_flow": -23267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 450347000, "net_debt_issued": -73000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200348000, "cost_of_revenue": 123855000, "gross_profit": 76493000, "ebit": -45540000, "ebitda": -30551000, "pretax_income": -46814000, "tax_provision": -1792000, "net_income": -45022000, "net_income_to_common": -45022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1205499000, "total_current_assets": 1800362000, "total_assets": 2819941000, "short_term_debt": null, "long_term_debt": 38585000, "total_debt": 138670000, "total_liabilities": 555574000, "total_equity": 2264367000, "shares_outstanding": 605434642, "goodwill_and_intangibles": 429305000 }, "cash_flow": { "operating_cash_flow": -50332000, "capital_expenditure": 27065000, "free_cash_flow": -23267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 450347000, "net_debt_issued": -73000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200348000, "cost_of_revenue": 123855000, "gross_profit": 76493000, "ebit": -45540000, "ebitda": -30551000, "pretax_income": -46814000, "tax_provision": -1792000, "net_income": -45022000, "net_income_to_common": -45022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1205499000, "total_current_assets": 1800362000, "total_assets": 2819941000, "short_term_debt": null, "long_term_debt": 38585000, "total_debt": 138670000, "total_liabilities": 555574000, "total_equity": 2264367000, "shares_outstanding": 605434642, "goodwill_and_intangibles": 429305000 }, "cash_flow": { "operating_cash_flow": -50332000, "capital_expenditure": 27065000, "free_cash_flow": -23267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 450347000, "net_debt_issued": -73000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 200348000, "cost_of_revenue": 123855000, "gross_profit": 76493000, "ebit": -55969000, "ebitda": -40980000, "pretax_income": -46814000, "tax_provision": -1792000, "net_income": -45022000, "net_income_to_common": -45022000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1205499000, "total_current_assets": 1800362000, "total_assets": 2819941000, "short_term_debt": null, "long_term_debt": 38585000, "total_debt": 136954000, "total_liabilities": 555574000, "total_equity": 2264367000, "shares_outstanding": 605434642, "goodwill_and_intangibles": 429305000 }, "cash_flow": { "operating_cash_flow": -50332000, "capital_expenditure": 27065000, "free_cash_flow": -23267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 450347000, "net_debt_issued": -73000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179652000, "cost_of_revenue": 111420000, "gross_profit": 68232000, "ebit": -36625000, "ebitda": -21881000, "pretax_income": -41644000, "tax_provision": 11278000, "net_income": -52922000, "net_income_to_common": -52922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828660000, "total_current_assets": 1365544000, "total_assets": 2324478000, "short_term_debt": null, "long_term_debt": 154111000, "total_debt": 253955000, "total_liabilities": 602624000, "total_equity": 1721854000, "shares_outstanding": 572518399, "goodwill_and_intangibles": 430496000 }, "cash_flow": { "operating_cash_flow": -64531000, "capital_expenditure": 49654000, "free_cash_flow": -14877000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 280604000, "net_debt_issued": -72888000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179652000, "cost_of_revenue": 111420000, "gross_profit": 68232000, "ebit": -36625000, "ebitda": -21881000, "pretax_income": -41644000, "tax_provision": 11278000, "net_income": -52922000, "net_income_to_common": -52922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828660000, "total_current_assets": 1365544000, "total_assets": 2324478000, "short_term_debt": null, "long_term_debt": 154111000, "total_debt": 253955000, "total_liabilities": 602624000, "total_equity": 1721854000, "shares_outstanding": 572518399, "goodwill_and_intangibles": 430496000 }, "cash_flow": { "operating_cash_flow": -64531000, "capital_expenditure": 49654000, "free_cash_flow": -14877000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 280604000, "net_debt_issued": -72888000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179652000, "cost_of_revenue": 111420000, "gross_profit": 68232000, "ebit": -36625000, "ebitda": -21881000, "pretax_income": -41644000, "tax_provision": 11278000, "net_income": -52922000, "net_income_to_common": -52922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828660000, "total_current_assets": 1365544000, "total_assets": 2324478000, "short_term_debt": null, "long_term_debt": 154111000, "total_debt": 253955000, "total_liabilities": 602624000, "total_equity": 1721854000, "shares_outstanding": 572518399, "goodwill_and_intangibles": 430496000 }, "cash_flow": { "operating_cash_flow": -64531000, "capital_expenditure": 49654000, "free_cash_flow": -14877000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 280604000, "net_debt_issued": -72888000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179652000, "cost_of_revenue": 111420000, "gross_profit": 68232000, "ebit": -36625000, "ebitda": -21881000, "pretax_income": -41644000, "tax_provision": 11278000, "net_income": -52922000, "net_income_to_common": -52922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828660000, "total_current_assets": 1365544000, "total_assets": 2324478000, "short_term_debt": null, "long_term_debt": 154111000, "total_debt": 253955000, "total_liabilities": 602624000, "total_equity": 1721854000, "shares_outstanding": 572518399, "goodwill_and_intangibles": 430496000 }, "cash_flow": { "operating_cash_flow": -64531000, "capital_expenditure": 49654000, "free_cash_flow": -14877000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 280604000, "net_debt_issued": -72888000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 179652000, "cost_of_revenue": 111420000, "gross_profit": 68232000, "ebit": -36625000, "ebitda": -21881000, "pretax_income": -41644000, "tax_provision": 11278000, "net_income": -52922000, "net_income_to_common": -52922000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 828660000, "total_current_assets": 1365544000, "total_assets": 2324478000, "short_term_debt": null, "long_term_debt": 154111000, "total_debt": 253955000, "total_liabilities": 602624000, "total_equity": 1721854000, "shares_outstanding": 572518399, "goodwill_and_intangibles": 430496000 }, "cash_flow": { "operating_cash_flow": -64531000, "capital_expenditure": 49654000, "free_cash_flow": -14877000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 280604000, "net_debt_issued": -72888000 } } ] }, "strategy_matches": [ { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }