{ "ticker": { "uuid": "e28fe035-e012-4b1b-be49-d0e051ab5322", "symbol": "MARA", "name": "Marathon Digital Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/e28fe035-e012-4b1b-be49-d0e051ab5322/", "api_url": "https://sharemaestro.com/factors/api/tickers/e28fe035-e012-4b1b-be49-d0e051ab5322/" }, "latest_snapshot": { "ticker": { "uuid": "e28fe035-e012-4b1b-be49-d0e051ab5322", "symbol": "MARA", "name": "Marathon Digital Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/e28fe035-e012-4b1b-be49-d0e051ab5322/", "api_url": "https://sharemaestro.com/factors/api/tickers/e28fe035-e012-4b1b-be49-d0e051ab5322/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.04, "value": 0.26, "quality": 0.03, "momentum": 0.13, "coverage": 0.818, "confidence": 0.784, "delta": -1 }, "headline_factors": { "price": 12.12, "market_cap": 4620998496.36, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.123, "roe": -0.913, "piotroski_f_score": 3, "momentum_12_1": -0.1571, "volatility_252d": 0.7459 }, "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": -0.0581, "shareholder_yield": -0.123 }, "quality": { "roe": -0.913, "roic": -0.1666, "gross_margin": 0.003, "fcf_margin": -0.4459, "piotroski_f_score": 3 }, "growth": { "revenue_growth_1y": 0.2308, "eps_growth_1y": null, "fcf_growth_1y": null }, "momentum": { "price_return_12m": -0.2974, "momentum_12_1": -0.1571, "relative_strength": -0.5136 }, "scores": { "value_percentile": 0.26, "quality_percentile": 0.03, "momentum_percentile": 0.13, "growth_composite": 21, "yield_composite": 95, "overall_composite": 96, "os_score": 0.04, "factor_coverage": 0.818, "signal_confidence": 0.784 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 12.32, "os": 0.03, "value": 0.26, "quality": 0.03, "momentum": 0.13, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.121, "roe": -0.913, "momentum_12_1": -0.18 }, { "week_end_date": "2026-06-14", "price": 14.08, "os": 0.04, "value": 0.25, "quality": 0.03, "momentum": 0.13, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1059, "roe": -0.913, "momentum_12_1": -0.1729 }, { "week_end_date": "2026-06-21", "price": 14.22, "os": 0.04, "value": 0.24, "quality": 0.03, "momentum": 0.23, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1049, "roe": -0.913, "momentum_12_1": -0.0356 }, { "week_end_date": "2026-06-28", "price": 14.54, "os": 0.04, "value": 0.25, "quality": 0.03, "momentum": 0.15, "confidence": 0.818, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1026, "roe": -0.913, "momentum_12_1": -0.0432 }, { "week_end_date": "2026-07-05", "price": 12.4, "os": 0.03, "value": 0.27, "quality": 0.03, "momentum": 0.09, "confidence": 0.811, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1203, "roe": -0.913, "momentum_12_1": -0.3024 }, { "week_end_date": "2026-07-12", "price": 12.6, "os": 0.04, "value": 0.27, "quality": 0.03, "momentum": 0.16, "confidence": 0.802, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1184, "roe": -0.913, "momentum_12_1": -0.2644 }, { "week_end_date": "2026-07-19", "price": 10.69, "os": 0.03, "value": 0.28, "quality": 0.03, "momentum": 0.07, "confidence": 0.793, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.1395, "roe": -0.913, "momentum_12_1": -0.2711 }, { "week_end_date": "2026-07-26", "price": 12.12, "os": 0.04, "value": 0.26, "quality": 0.03, "momentum": 0.13, "confidence": 0.784, "coverage": 0.818, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.123, "roe": -0.913, "momentum_12_1": -0.1571 } ], "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": 907093000, "cost_of_revenue": 1340036000, "gross_profit": -432943000, "ebit": -1319887000, "ebitda": -547119000, "pretax_income": -1368268000, "tax_provision": -56376000, "net_income": -1311480000, "net_income_to_common": -1311480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7286899000, "short_term_debt": 399740000, "long_term_debt": 3202082000, "total_debt": 3645353000, "total_liabilities": 3809809000, "total_equity": 3471720000, "shares_outstanding": 355167578, "goodwill_and_intangibles": 110018000 }, "cash_flow": { "operating_cash_flow": 94723000, "capital_expenditure": 407071000, "free_cash_flow": 501794000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 568563000, "net_debt_issued": 1145575000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 907093000, "cost_of_revenue": 1340036000, "gross_profit": -432943000, "ebit": -1319887000, "ebitda": -547119000, "pretax_income": -1368268000, "tax_provision": -56376000, "net_income": -1311480000, "net_income_to_common": -1311480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7286899000, "short_term_debt": 399740000, "long_term_debt": 3202082000, "total_debt": 3645353000, "total_liabilities": 3809809000, "total_equity": 3471720000, "shares_outstanding": 355167578, "goodwill_and_intangibles": 110018000 }, "cash_flow": { "operating_cash_flow": 94723000, "capital_expenditure": 407071000, "free_cash_flow": 501794000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 568563000, "net_debt_issued": 1145575000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 907093000, "cost_of_revenue": 1340036000, "gross_profit": -432943000, "ebit": -1319887000, "ebitda": -547119000, "pretax_income": -1368268000, "tax_provision": -56376000, "net_income": -1311480000, "net_income_to_common": -1311480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7286899000, "short_term_debt": 399740000, "long_term_debt": 3202082000, "total_debt": 3645353000, "total_liabilities": 3809809000, "total_equity": 3471720000, "shares_outstanding": 355167578, "goodwill_and_intangibles": 110018000 }, "cash_flow": { "operating_cash_flow": 94723000, "capital_expenditure": 407071000, "free_cash_flow": 501794000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 568563000, "net_debt_issued": 1145575000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 907093000, "cost_of_revenue": 1340036000, "gross_profit": -432943000, "ebit": -1319887000, "ebitda": -547119000, "pretax_income": -1368268000, "tax_provision": -56376000, "net_income": -1311480000, "net_income_to_common": -1311480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7286899000, "short_term_debt": 399740000, "long_term_debt": 3202082000, "total_debt": 3645353000, "total_liabilities": 3809809000, "total_equity": 3471720000, "shares_outstanding": 355167578, "goodwill_and_intangibles": 110018000 }, "cash_flow": { "operating_cash_flow": 94723000, "capital_expenditure": 407071000, "free_cash_flow": 501794000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 568563000, "net_debt_issued": 1145575000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 907093000, "cost_of_revenue": 1340036000, "gross_profit": -432943000, "ebit": -1319887000, "ebitda": -547119000, "pretax_income": -1368268000, "tax_provision": -56376000, "net_income": -1311480000, "net_income_to_common": -1311480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7286899000, "short_term_debt": 399740000, "long_term_debt": 3202082000, "total_debt": 3645353000, "total_liabilities": 3809809000, "total_equity": 3471720000, "shares_outstanding": 355167578, "goodwill_and_intangibles": 110018000 }, "cash_flow": { "operating_cash_flow": 94723000, "capital_expenditure": 407071000, "free_cash_flow": 501794000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 568563000, "net_debt_issued": 1145575000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 907093000, "cost_of_revenue": 1340036000, "gross_profit": -432943000, "ebit": -1319887000, "ebitda": -547119000, "pretax_income": -1368268000, "tax_provision": -56376000, "net_income": -1311480000, "net_income_to_common": -1311480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7286899000, "short_term_debt": 399740000, "long_term_debt": 3202082000, "total_debt": 3645353000, "total_liabilities": 3947741000, "total_equity": 3471720000, "shares_outstanding": 355167578, "goodwill_and_intangibles": 110018000 }, "cash_flow": { "operating_cash_flow": 94723000, "capital_expenditure": 407071000, "free_cash_flow": 501794000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 568563000, "net_debt_issued": 1145575000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 907093000, "cost_of_revenue": 1340036000, "gross_profit": -432943000, "ebit": -822169000, "ebitda": -49401000, "pretax_income": -1368268000, "tax_provision": -56376000, "net_income": -1311480000, "net_income_to_common": -1311480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7424831000, "short_term_debt": 399740000, "long_term_debt": 3202082000, "total_debt": 3645353000, "total_liabilities": 3947741000, "total_equity": 3471720000, "shares_outstanding": 355167578, "goodwill_and_intangibles": 110018000 }, "cash_flow": { "operating_cash_flow": 94723000, "capital_expenditure": 407071000, "free_cash_flow": 501794000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 568563000, "net_debt_issued": 1145575000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 656378000, "cost_of_revenue": 815751000, "gross_profit": -159373000, "ebit": 629499000, "ebitda": 1056124000, "pretax_income": 616503000, "tax_provision": 75495000, "net_income": 541253000, "net_income_to_common": 541253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 391771000, "total_current_assets": 470373000, "total_assets": 6801317000, "short_term_debt": 407000, "long_term_debt": 2446578000, "total_debt": 2473671000, "total_liabilities": 2665375000, "total_equity": 4129033000, "shares_outstanding": 311841000, "goodwill_and_intangibles": 85465000 }, "cash_flow": { "operating_cash_flow": -677022000, "capital_expenditure": 253458000, "free_cash_flow": -423564000, "dividends_paid": null, "share_repurchases": 0, "shares_issued": 1851621000, "net_debt_issued": 2131168000 } } ], "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": 174614000, "cost_of_revenue": 336968000, "gross_profit": -162354000, "ebit": -248871000, "ebitda": -57315000, "pretax_income": -1293329000, "tax_provision": -30932000, "net_income": -1259619000, "net_income_to_common": -1259619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525653000, "total_current_assets": 611108000, "total_assets": 4949269000, "short_term_debt": 200698000, "long_term_debt": 2218261000, "total_debt": 2463960000, "total_liabilities": 2616028000, "total_equity": 2231975000, "shares_outstanding": 380157050, "goodwill_and_intangibles": 133610000 }, "cash_flow": { "operating_cash_flow": -247489000, "capital_expenditure": 79523000, "free_cash_flow": -167966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1112774000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 174614000, "cost_of_revenue": 336968000, "gross_profit": -162354000, "ebit": -248871000, "ebitda": -57315000, "pretax_income": -1293329000, "tax_provision": -30932000, "net_income": -1259619000, "net_income_to_common": -1259619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525653000, "total_current_assets": 611108000, "total_assets": 4949269000, "short_term_debt": 200698000, "long_term_debt": 2218261000, "total_debt": 2463960000, "total_liabilities": 2616028000, "total_equity": 2231975000, "shares_outstanding": 380157050, "goodwill_and_intangibles": 133610000 }, "cash_flow": { "operating_cash_flow": -247489000, "capital_expenditure": 79523000, "free_cash_flow": -167966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1112774000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 174614000, "cost_of_revenue": 336968000, "gross_profit": -162354000, "ebit": -248871000, "ebitda": -57315000, "pretax_income": -1293329000, "tax_provision": -30932000, "net_income": -1259619000, "net_income_to_common": -1259619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525653000, "total_current_assets": 611108000, "total_assets": 4949269000, "short_term_debt": 200698000, "long_term_debt": 2218261000, "total_debt": 2463960000, "total_liabilities": 2616028000, "total_equity": 2231975000, "shares_outstanding": 380157050, "goodwill_and_intangibles": 133610000 }, "cash_flow": { "operating_cash_flow": -247489000, "capital_expenditure": 79523000, "free_cash_flow": -167966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1112774000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 174614000, "cost_of_revenue": 336968000, "gross_profit": -162354000, "ebit": -248871000, "ebitda": -57315000, "pretax_income": -1293329000, "tax_provision": -30932000, "net_income": -1259619000, "net_income_to_common": -1259619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525653000, "total_current_assets": 611108000, "total_assets": 4949269000, "short_term_debt": 200698000, "long_term_debt": 2218261000, "total_debt": 2463960000, "total_liabilities": 2616028000, "total_equity": 2231975000, "shares_outstanding": 380157050, "goodwill_and_intangibles": 133610000 }, "cash_flow": { "operating_cash_flow": -247489000, "capital_expenditure": 79523000, "free_cash_flow": -167966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1112774000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 174614000, "cost_of_revenue": 336968000, "gross_profit": -162354000, "ebit": -248871000, "ebitda": -57315000, "pretax_income": -1293329000, "tax_provision": -30932000, "net_income": -1259619000, "net_income_to_common": -1259619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525653000, "total_current_assets": 611108000, "total_assets": 4949269000, "short_term_debt": 200698000, "long_term_debt": 2218261000, "total_debt": 2463960000, "total_liabilities": 2616028000, "total_equity": 2231975000, "shares_outstanding": 380157050, "goodwill_and_intangibles": 133610000 }, "cash_flow": { "operating_cash_flow": -247489000, "capital_expenditure": 79523000, "free_cash_flow": -167966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1112774000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 174614000, "cost_of_revenue": 336968000, "gross_profit": -162354000, "ebit": -248871000, "ebitda": -57315000, "pretax_income": -1293329000, "tax_provision": -30932000, "net_income": -1259619000, "net_income_to_common": -1259619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525653000, "total_current_assets": 611108000, "total_assets": 4949269000, "short_term_debt": 200698000, "long_term_debt": 2218261000, "total_debt": 2463960000, "total_liabilities": 2616028000, "total_equity": 2231975000, "shares_outstanding": 380157050, "goodwill_and_intangibles": 133610000 }, "cash_flow": { "operating_cash_flow": -247489000, "capital_expenditure": 79523000, "free_cash_flow": -167966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1112774000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 174614000, "cost_of_revenue": 336968000, "gross_profit": -162354000, "ebit": -248871000, "ebitda": -57315000, "pretax_income": -1293329000, "tax_provision": -30932000, "net_income": -1259619000, "net_income_to_common": -1259619000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 525653000, "total_current_assets": 611108000, "total_assets": 4949269000, "short_term_debt": 200698000, "long_term_debt": 2218261000, "total_debt": 2463960000, "total_liabilities": 2616028000, "total_equity": 2231975000, "shares_outstanding": 380157050, "goodwill_and_intangibles": 133610000 }, "cash_flow": { "operating_cash_flow": -247489000, "capital_expenditure": 79523000, "free_cash_flow": -167966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -1112774000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 202314000, "cost_of_revenue": 443453000, "gross_profit": -241139000, "ebit": -1880329000, "ebitda": -1594511000, "pretax_income": -1893174000, "tax_provision": -183386000, "net_income": -1709644000, "net_income_to_common": -1709644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7286899000, "short_term_debt": 399740000, "long_term_debt": 3202082000, "total_debt": 3645353000, "total_liabilities": 3809809000, "total_equity": 3471720000, "shares_outstanding": 355167578, "goodwill_and_intangibles": 110018000 }, "cash_flow": { "operating_cash_flow": -224745000, "capital_expenditure": 164472000, "free_cash_flow": -60273000, "dividends_paid": null, "share_repurchases": -3330000, "shares_issued": null, "net_debt_issued": -786000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 202314000, "cost_of_revenue": 443453000, "gross_profit": -241139000, "ebit": -1880329000, "ebitda": -1594511000, "pretax_income": -1893174000, "tax_provision": -183386000, "net_income": -1709644000, "net_income_to_common": -1709644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7286899000, "short_term_debt": 399740000, "long_term_debt": 3202082000, "total_debt": 3645353000, "total_liabilities": 3809809000, "total_equity": 3471720000, "shares_outstanding": 355167578, "goodwill_and_intangibles": 110018000 }, "cash_flow": { "operating_cash_flow": -224745000, "capital_expenditure": 164472000, "free_cash_flow": -60273000, "dividends_paid": null, "share_repurchases": -3330000, "shares_issued": null, "net_debt_issued": -786000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 202314000, "cost_of_revenue": 443453000, "gross_profit": -241139000, "ebit": -1880329000, "ebitda": -1594511000, "pretax_income": -1893174000, "tax_provision": -183386000, "net_income": -1709644000, "net_income_to_common": -1709644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7286899000, "short_term_debt": 399740000, "long_term_debt": 3202082000, "total_debt": 3645353000, "total_liabilities": 3809809000, "total_equity": 3471720000, "shares_outstanding": 355167578, "goodwill_and_intangibles": 110018000 }, "cash_flow": { "operating_cash_flow": -224745000, "capital_expenditure": 164472000, "free_cash_flow": -60273000, "dividends_paid": null, "share_repurchases": -3330000, "shares_issued": null, "net_debt_issued": -786000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 202314000, "cost_of_revenue": 443453000, "gross_profit": -241139000, "ebit": -1880329000, "ebitda": -1594511000, "pretax_income": -1893174000, "tax_provision": -183386000, "net_income": -1709644000, "net_income_to_common": -1709644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7286899000, "short_term_debt": 399740000, "long_term_debt": 3202082000, "total_debt": 3645353000, "total_liabilities": 3809809000, "total_equity": 3471720000, "shares_outstanding": 355167578, "goodwill_and_intangibles": 110018000 }, "cash_flow": { "operating_cash_flow": -224745000, "capital_expenditure": 164472000, "free_cash_flow": -60273000, "dividends_paid": null, "share_repurchases": -3330000, "shares_issued": null, "net_debt_issued": -786000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 202314000, "cost_of_revenue": 443453000, "gross_profit": -241139000, "ebit": -1880329000, "ebitda": -1594511000, "pretax_income": -1893174000, "tax_provision": -183386000, "net_income": -1709644000, "net_income_to_common": -1709644000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547132000, "total_current_assets": 664268000, "total_assets": 7286899000, "short_term_debt": 399740000, "long_term_debt": 3202082000, "total_debt": 3645353000, "total_liabilities": 3809809000, "total_equity": 3471720000, "shares_outstanding": 355167578, "goodwill_and_intangibles": 110018000 }, "cash_flow": { "operating_cash_flow": -224745000, "capital_expenditure": 164472000, "free_cash_flow": -60273000, "dividends_paid": null, "share_repurchases": -3330000, "shares_issued": null, "net_debt_issued": -786000 } } ] }, "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": "2026-03-31" }, "schema": { "public_fields_only": true } }