{ "ticker": { "uuid": "da4f9744-e832-4f4a-a379-4d0fce6e1afd", "symbol": "SDST", "name": "Stardust Power Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/da4f9744-e832-4f4a-a379-4d0fce6e1afd/", "api_url": "https://sharemaestro.com/factors/api/tickers/da4f9744-e832-4f4a-a379-4d0fce6e1afd/" }, "latest_snapshot": { "ticker": { "uuid": "da4f9744-e832-4f4a-a379-4d0fce6e1afd", "symbol": "SDST", "name": "Stardust Power Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Electrical Equipment & Parts", "page_url": "https://sharemaestro.com/factors/ticker/da4f9744-e832-4f4a-a379-4d0fce6e1afd/", "api_url": "https://sharemaestro.com/factors/api/tickers/da4f9744-e832-4f4a-a379-4d0fce6e1afd/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.35, "value": 0.42, "quality": 0.41, "momentum": 0.43, "coverage": 0.576, "confidence": 0.552, "delta": -1 }, "headline_factors": { "price": 1.58, "market_cap": 16715968.66, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.1275, "roe": 2.1796, "piotroski_f_score": 3, "momentum_12_1": -0.6771, "volatility_252d": 0.8055 }, "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": -0.059, "shareholder_yield": -0.1275 }, "quality": { "roe": 2.1796, "roic": null, "gross_margin": null, "fcf_margin": null, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": null, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.6999, "momentum_12_1": -0.6771, "relative_strength": -0.9161 }, "scores": { "value_percentile": 0.42, "quality_percentile": 0.41, "momentum_percentile": 0.43, "growth_composite": 57, "yield_composite": 57, "overall_composite": 65, "os_score": 0.35, "factor_coverage": 0.576, "signal_confidence": 0.552 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 2.04, "os": 0.39, "value": 0.44, "quality": 0.43, "momentum": 0.44, "confidence": 0.576, "coverage": 0.576, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.0988, "roe": 2.1796, "momentum_12_1": -0.6169 }, { "week_end_date": "2026-06-14", "price": 1.84, "os": 0.38, "value": 0.44, "quality": 0.42, "momentum": 0.43, "confidence": 0.576, "coverage": 0.576, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1095, "roe": 2.1796, "momentum_12_1": -0.585 }, { "week_end_date": "2026-06-21", "price": 1.87, "os": 0.72, "value": 0.6, "quality": 0.59, "momentum": 0.61, "confidence": 0.576, "coverage": 0.576, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1078, "roe": 2.1796, "momentum_12_1": 0.4609 }, { "week_end_date": "2026-06-28", "price": 1.7, "os": 0.23, "value": 0.38, "quality": 0.36, "momentum": 0.36, "confidence": 0.576, "coverage": 0.576, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1185, "roe": 2.1796, "momentum_12_1": 0.1515 }, { "week_end_date": "2026-07-05", "price": 1.7, "os": 0.3, "value": 0.41, "quality": 0.39, "momentum": 0.41, "confidence": 0.571, "coverage": 0.576, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1185, "roe": 2.1796, "momentum_12_1": -0.0131 }, { "week_end_date": "2026-07-12", "price": 1.72, "os": 0.31, "value": 0.41, "quality": 0.39, "momentum": 0.42, "confidence": 0.564, "coverage": 0.576, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1172, "roe": 2.1796, "momentum_12_1": -0.2698 }, { "week_end_date": "2026-07-19", "price": 1.76, "os": 0.34, "value": 0.42, "quality": 0.41, "momentum": 0.42, "confidence": 0.558, "coverage": 0.576, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1145, "roe": 2.1796, "momentum_12_1": -0.5205 }, { "week_end_date": "2026-07-26", "price": 1.58, "os": 0.35, "value": 0.42, "quality": 0.41, "momentum": 0.43, "confidence": 0.552, "coverage": 0.576, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1275, "roe": 2.1796, "momentum_12_1": -0.6771 } ], "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": 0, "cost_of_revenue": 3166, "gross_profit": -3166, "ebit": -15203678, "ebitda": -15200512, "pretax_income": -15723636, "tax_provision": null, "net_income": -15723636, "net_income_to_common": -15723636, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3480151, "total_current_assets": 4053985, "total_assets": 11775292, "short_term_debt": 1138425, "long_term_debt": 2259984, "total_debt": 3398409, "total_liabilities": 17588975, "total_equity": -5813683, "shares_outstanding": 7385168, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8275679, "capital_expenditure": 21111, "free_cash_flow": -8254568, "dividends_paid": null, "share_repurchases": -1593, "shares_issued": 2133697, "net_debt_issued": 189351 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 3166, "gross_profit": -3166, "ebit": -15203678, "ebitda": -15200512, "pretax_income": -15723636, "tax_provision": null, "net_income": -15723636, "net_income_to_common": -15723636, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3480151, "total_current_assets": 4053985, "total_assets": 11775292, "short_term_debt": 1138425, "long_term_debt": 2259984, "total_debt": 3398409, "total_liabilities": 17588975, "total_equity": -5813683, "shares_outstanding": 7385168, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8275679, "capital_expenditure": 21111, "free_cash_flow": -8254568, "dividends_paid": null, "share_repurchases": -1593, "shares_issued": 2133697, "net_debt_issued": 189351 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 3166, "gross_profit": -3166, "ebit": -15203678, "ebitda": -15200512, "pretax_income": -15723636, "tax_provision": null, "net_income": -15723636, "net_income_to_common": -15723636, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3480151, "total_current_assets": 4053985, "total_assets": 11775292, "short_term_debt": 1138425, "long_term_debt": 2259984, "total_debt": 3398409, "total_liabilities": 17588975, "total_equity": -5813683, "shares_outstanding": 7385168, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8275679, "capital_expenditure": 21111, "free_cash_flow": -8254568, "dividends_paid": null, "share_repurchases": -1593, "shares_issued": 2133697, "net_debt_issued": 189351 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 3166, "gross_profit": -3166, "ebit": -15203678, "ebitda": -15200512, "pretax_income": -15723636, "tax_provision": null, "net_income": -15723636, "net_income_to_common": -15723636, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3480151, "total_current_assets": 4053985, "total_assets": 11775292, "short_term_debt": 1138425, "long_term_debt": 2259984, "total_debt": 3398409, "total_liabilities": 17588975, "total_equity": -5813683, "shares_outstanding": 7385168, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8275679, "capital_expenditure": 21111, "free_cash_flow": -8254568, "dividends_paid": null, "share_repurchases": -1593, "shares_issued": 2133697, "net_debt_issued": 189351 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 3166, "gross_profit": -3166, "ebit": -15203678, "ebitda": -15200512, "pretax_income": -15723636, "tax_provision": null, "net_income": -15723636, "net_income_to_common": -15723636, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3480151, "total_current_assets": 4053985, "total_assets": 11775292, "short_term_debt": 1138425, "long_term_debt": 2259984, "total_debt": 3398409, "total_liabilities": 17588975, "total_equity": -5813683, "shares_outstanding": 7385168, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8275679, "capital_expenditure": 21111, "free_cash_flow": -8254568, "dividends_paid": null, "share_repurchases": -1593, "shares_issued": 2133697, "net_debt_issued": 189351 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 3166, "gross_profit": -3166, "ebit": -15203678, "ebitda": -15200512, "pretax_income": -15723636, "tax_provision": null, "net_income": -15723636, "net_income_to_common": -15723636, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3480151, "total_current_assets": 4053985, "total_assets": 11775292, "short_term_debt": 1138425, "long_term_debt": 2259984, "total_debt": 3398409, "total_liabilities": 17588975, "total_equity": -5813683, "shares_outstanding": 7385168, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8275679, "capital_expenditure": 21111, "free_cash_flow": -8254568, "dividends_paid": null, "share_repurchases": -1593, "shares_issued": 2133697, "net_debt_issued": 189351 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 3166, "gross_profit": -3166, "ebit": -16083206, "ebitda": -16080040, "pretax_income": -15723636, "tax_provision": null, "net_income": -15723636, "net_income_to_common": -15723636, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3480151, "total_current_assets": 4053985, "total_assets": 11775292, "short_term_debt": 1138425, "long_term_debt": 2259984, "total_debt": 3398409, "total_liabilities": 17588975, "total_equity": -5813683, "shares_outstanding": 7385168, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -8275679, "capital_expenditure": 21111, "free_cash_flow": -8254568, "dividends_paid": null, "share_repurchases": -1593, "shares_issued": 2133697, "net_debt_issued": 189351 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 1823, "gross_profit": -1823, "ebit": -16123823, "ebitda": -16122000, "pretax_income": -23754000, "tax_provision": null, "net_income": -23754000, "net_income_to_common": -23754000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 912574, "total_current_assets": 2137864, "total_assets": 9023137, "short_term_debt": 10008552, "long_term_debt": null, "total_debt": 10008552, "total_liabilities": 28408921, "total_equity": -19385784, "shares_outstanding": 4282200, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -9719714, "capital_expenditure": 2649363, "free_cash_flow": -7070351, "dividends_paid": null, "share_repurchases": -7670, "shares_issued": 260927, "net_debt_issued": 4272751 } } ], "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": 0, "cost_of_revenue": 992, "gross_profit": -992, "ebit": -4641899, "ebitda": -4640907, "pretax_income": -5234692, "tax_provision": null, "net_income": -5234692, "net_income_to_common": -5234692, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1235564, "total_current_assets": 1714674, "total_assets": 9437235, "short_term_debt": 1930668, "long_term_debt": 1728143, "total_debt": 3658811, "total_liabilities": 17304900, "total_equity": -7867665, "shares_outstanding": 9914832, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2065302, "capital_expenditure": 174838, "free_cash_flow": -1890464, "dividends_paid": null, "share_repurchases": null, "shares_issued": 97106, "net_debt_issued": -101555 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 992, "gross_profit": -992, "ebit": -4641899, "ebitda": -4640907, "pretax_income": -5234692, "tax_provision": null, "net_income": -5234692, "net_income_to_common": -5234692, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1235564, "total_current_assets": 1714674, "total_assets": 9437235, "short_term_debt": 1930668, "long_term_debt": 1728143, "total_debt": 3658811, "total_liabilities": 17304900, "total_equity": -7867665, "shares_outstanding": 9914832, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2065302, "capital_expenditure": 174838, "free_cash_flow": -1890464, "dividends_paid": null, "share_repurchases": null, "shares_issued": 97106, "net_debt_issued": -101555 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 992, "gross_profit": -992, "ebit": -4641899, "ebitda": -4640907, "pretax_income": -5234692, "tax_provision": null, "net_income": -5234692, "net_income_to_common": -5234692, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1235564, "total_current_assets": 1714674, "total_assets": 9437235, "short_term_debt": 1930668, "long_term_debt": 1728143, "total_debt": 3658811, "total_liabilities": 17304900, "total_equity": -7867665, "shares_outstanding": 9914832, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2065302, "capital_expenditure": 174838, "free_cash_flow": -1890464, "dividends_paid": null, "share_repurchases": null, "shares_issued": 97106, "net_debt_issued": -101555 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 992, "gross_profit": -992, "ebit": -4641899, "ebitda": -4640907, "pretax_income": -5234692, "tax_provision": null, "net_income": -5234692, "net_income_to_common": -5234692, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1235564, "total_current_assets": 1714674, "total_assets": 9437235, "short_term_debt": 1930668, "long_term_debt": 1728143, "total_debt": 3658811, "total_liabilities": 17304900, "total_equity": -7867665, "shares_outstanding": 9914832, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2065302, "capital_expenditure": 174838, "free_cash_flow": -1890464, "dividends_paid": null, "share_repurchases": null, "shares_issued": 97106, "net_debt_issued": -101555 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 992, "gross_profit": -992, "ebit": -4641899, "ebitda": -4640907, "pretax_income": -5234692, "tax_provision": null, "net_income": -5234692, "net_income_to_common": -5234692, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1235564, "total_current_assets": 1714674, "total_assets": 9437235, "short_term_debt": 1930668, "long_term_debt": 1728143, "total_debt": 3658811, "total_liabilities": 17304900, "total_equity": -7867665, "shares_outstanding": 9914832, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2065302, "capital_expenditure": 174838, "free_cash_flow": -1890464, "dividends_paid": null, "share_repurchases": null, "shares_issued": 97106, "net_debt_issued": -101555 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 992, "gross_profit": -992, "ebit": -4641899, "ebitda": -4640907, "pretax_income": -5234692, "tax_provision": null, "net_income": -5234692, "net_income_to_common": -5234692, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1235564, "total_current_assets": 1714674, "total_assets": 9437235, "short_term_debt": 1930668, "long_term_debt": 1728143, "total_debt": 3658811, "total_liabilities": 17304900, "total_equity": -7867665, "shares_outstanding": 9914832, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2065302, "capital_expenditure": 174838, "free_cash_flow": -1890464, "dividends_paid": null, "share_repurchases": null, "shares_issued": 97106, "net_debt_issued": -101555 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 992, "gross_profit": -992, "ebit": -3984901, "ebitda": -3983909, "pretax_income": -5234692, "tax_provision": null, "net_income": -5234692, "net_income_to_common": -5234692, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1235564, "total_current_assets": 1714674, "total_assets": 9437235, "short_term_debt": 1930668, "long_term_debt": 1728143, "total_debt": 3658811, "total_liabilities": 17304900, "total_equity": -7867665, "shares_outstanding": 9914832, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -2065302, "capital_expenditure": 174838, "free_cash_flow": -1890464, "dividends_paid": null, "share_repurchases": null, "shares_issued": 97106, "net_debt_issued": -101555 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 849, "gross_profit": -849, "ebit": -3680869, "ebitda": -3680020, "pretax_income": -3749734, "tax_provision": null, "net_income": -3749734, "net_income_to_common": -3749734, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3480151, "total_current_assets": 4053985, "total_assets": 11775292, "short_term_debt": 1138425, "long_term_debt": 2259984, "total_debt": 3398409, "total_liabilities": 17588975, "total_equity": -5813683, "shares_outstanding": 9869558, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1726919, "capital_expenditure": 3550779, "free_cash_flow": 1823860, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3568236 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 849, "gross_profit": -849, "ebit": -3680869, "ebitda": -3680020, "pretax_income": -3749734, "tax_provision": null, "net_income": -3749734, "net_income_to_common": -3749734, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3480151, "total_current_assets": 4053985, "total_assets": 11775292, "short_term_debt": 1138425, "long_term_debt": 2259984, "total_debt": 3398409, "total_liabilities": 17588975, "total_equity": -5813683, "shares_outstanding": 9869558, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1726919, "capital_expenditure": 3550779, "free_cash_flow": 1823860, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3568236 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 849, "gross_profit": -849, "ebit": -3680869, "ebitda": -3680020, "pretax_income": -3749734, "tax_provision": null, "net_income": -3749734, "net_income_to_common": -3749734, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3480151, "total_current_assets": 4053985, "total_assets": 11775292, "short_term_debt": 1138425, "long_term_debt": 2259984, "total_debt": 3398409, "total_liabilities": 17588975, "total_equity": -5813683, "shares_outstanding": 9869558, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1726919, "capital_expenditure": 3550779, "free_cash_flow": 1823860, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3568236 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 849, "gross_profit": -849, "ebit": -3680869, "ebitda": -3680020, "pretax_income": -3749734, "tax_provision": null, "net_income": -3749734, "net_income_to_common": -3749734, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3480151, "total_current_assets": 4053985, "total_assets": 11775292, "short_term_debt": 1138425, "long_term_debt": 2259984, "total_debt": 3398409, "total_liabilities": 17588975, "total_equity": -5813683, "shares_outstanding": 9869558, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1726919, "capital_expenditure": 3550779, "free_cash_flow": 1823860, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3568236 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 0, "cost_of_revenue": 849, "gross_profit": -849, "ebit": -3680869, "ebitda": -3680020, "pretax_income": -3749734, "tax_provision": null, "net_income": -3749734, "net_income_to_common": -3749734, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3480151, "total_current_assets": 4053985, "total_assets": 11775292, "short_term_debt": 1138425, "long_term_debt": 2259984, "total_debt": 3398409, "total_liabilities": 17588975, "total_equity": -5813683, "shares_outstanding": 9869558, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -1726919, "capital_expenditure": 3550779, "free_cash_flow": 1823860, "dividends_paid": null, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": 3568236 } } ] }, "strategy_matches": [ { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 8, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }