{ "ticker": { "uuid": "e31d0d7b-9f72-4b99-bb0a-ffd06b5134b4", "symbol": "USAR", "name": "USA Rare Earth, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/e31d0d7b-9f72-4b99-bb0a-ffd06b5134b4/", "api_url": "https://sharemaestro.com/factors/api/tickers/e31d0d7b-9f72-4b99-bb0a-ffd06b5134b4/" }, "latest_snapshot": { "ticker": { "uuid": "e31d0d7b-9f72-4b99-bb0a-ffd06b5134b4", "symbol": "USAR", "name": "USA Rare Earth, Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Other Industrial Metals & Mining", "page_url": "https://sharemaestro.com/factors/ticker/e31d0d7b-9f72-4b99-bb0a-ffd06b5134b4/", "api_url": "https://sharemaestro.com/factors/api/tickers/e31d0d7b-9f72-4b99-bb0a-ffd06b5134b4/" }, "week_end_date": "2026-07-26", "universe": "USD_US", "score": { "os": 0.16, "value": 0.27, "quality": 0.03, "momentum": 0.74, "coverage": 0.848, "confidence": 0.812, "delta": -2 }, "headline_factors": { "price": 14.15, "market_cap": 3462096659.3, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": -0.4882, "roe": -0.2217, "piotroski_f_score": 2, "momentum_12_1": 0.703, "volatility_252d": 1.1175 }, "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": 0.0098, "shareholder_yield": -0.4882 }, "quality": { "roe": -0.2217, "roic": -1.6409, "gross_margin": 0.0038, "fcf_margin": 0.0528, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": 0.0179, "eps_growth_1y": null, "fcf_growth_1y": -0.7966 }, "momentum": { "price_return_12m": 0.1772, "momentum_12_1": 0.703, "relative_strength": -0.039 }, "scores": { "value_percentile": 0.27, "quality_percentile": 0.03, "momentum_percentile": 0.74, "growth_composite": 73, "yield_composite": 97, "overall_composite": 84, "os_score": 0.16, "factor_coverage": 0.848, "signal_confidence": 0.812 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 22.47, "os": 0.19, "value": 0.22, "quality": 0.03, "momentum": 0.92, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3074, "roe": -0.2216, "momentum_12_1": 1.3342 }, { "week_end_date": "2026-06-14", "price": 21.99, "os": 0.16, "value": 0.23, "quality": 0.03, "momentum": 0.81, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3141, "roe": -0.2216, "momentum_12_1": 0.8421 }, { "week_end_date": "2026-06-21", "price": 24.64, "os": 0.18, "value": 0.21, "quality": 0.03, "momentum": 0.92, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.2804, "roe": -0.2216, "momentum_12_1": 1.084 }, { "week_end_date": "2026-06-28", "price": 20.47, "os": 0.18, "value": 0.24, "quality": 0.03, "momentum": 0.84, "confidence": 0.848, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3375, "roe": -0.2216, "momentum_12_1": 1.5042 }, { "week_end_date": "2026-07-05", "price": 19.15, "os": 0.22, "value": 0.25, "quality": 0.03, "momentum": 0.93, "confidence": 0.84, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3607, "roe": -0.2216, "momentum_12_1": 1.2628 }, { "week_end_date": "2026-07-12", "price": 18.48, "os": 0.21, "value": 0.25, "quality": 0.03, "momentum": 0.92, "confidence": 0.831, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.3738, "roe": -0.2216, "momentum_12_1": 1.0532 }, { "week_end_date": "2026-07-19", "price": 15.65, "os": 0.14, "value": 0.26, "quality": 0.03, "momentum": 0.68, "confidence": 0.822, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.4414, "roe": -0.2216, "momentum_12_1": 0.6854 }, { "week_end_date": "2026-07-26", "price": 14.15, "os": 0.16, "value": 0.27, "quality": 0.03, "momentum": 0.74, "confidence": 0.812, "coverage": 0.848, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": -0.4882, "roe": -0.2217, "momentum_12_1": 0.703 } ], "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": 1643000, "cost_of_revenue": 1448000, "gross_profit": 195000, "ebit": -298545000, "ebitda": -296959000, "pretax_income": -298684000, "tax_provision": -160000, "net_income": -297559000, "net_income_to_common": -297559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359925000, "total_current_assets": 385375000, "total_assets": 694999000, "short_term_debt": 2269000, "long_term_debt": null, "total_debt": 3046000, "total_liabilities": 200713000, "total_equity": 492633000, "shares_outstanding": 98021000, "goodwill_and_intangibles": 203460000 }, "cash_flow": { "operating_cash_flow": -48985000, "capital_expenditure": 37359000, "free_cash_flow": -11626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 213327000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1643000, "cost_of_revenue": 1448000, "gross_profit": 195000, "ebit": -298545000, "ebitda": -296959000, "pretax_income": -298684000, "tax_provision": -160000, "net_income": -297559000, "net_income_to_common": -297559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359925000, "total_current_assets": 385375000, "total_assets": 694999000, "short_term_debt": 2269000, "long_term_debt": null, "total_debt": 3046000, "total_liabilities": 200713000, "total_equity": 492633000, "shares_outstanding": 98021000, "goodwill_and_intangibles": 203460000 }, "cash_flow": { "operating_cash_flow": -48985000, "capital_expenditure": 37359000, "free_cash_flow": -11626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 213327000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1643000, "cost_of_revenue": 1448000, "gross_profit": 195000, "ebit": -298545000, "ebitda": -296959000, "pretax_income": -298684000, "tax_provision": -160000, "net_income": -297559000, "net_income_to_common": -297559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359925000, "total_current_assets": 385375000, "total_assets": 694999000, "short_term_debt": 2269000, "long_term_debt": null, "total_debt": 3046000, "total_liabilities": 200713000, "total_equity": 492633000, "shares_outstanding": 98021000, "goodwill_and_intangibles": 203460000 }, "cash_flow": { "operating_cash_flow": -48985000, "capital_expenditure": 37359000, "free_cash_flow": -11626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 213327000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1643000, "cost_of_revenue": 1448000, "gross_profit": 195000, "ebit": -298545000, "ebitda": -296959000, "pretax_income": -298684000, "tax_provision": -160000, "net_income": -297559000, "net_income_to_common": -297559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359925000, "total_current_assets": 385375000, "total_assets": 694999000, "short_term_debt": 2269000, "long_term_debt": null, "total_debt": 3046000, "total_liabilities": 200713000, "total_equity": 492633000, "shares_outstanding": 98021000, "goodwill_and_intangibles": 203460000 }, "cash_flow": { "operating_cash_flow": -48985000, "capital_expenditure": 37359000, "free_cash_flow": -11626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 213327000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1643000, "cost_of_revenue": 1448000, "gross_profit": 195000, "ebit": -298545000, "ebitda": -296959000, "pretax_income": -298684000, "tax_provision": -160000, "net_income": -297559000, "net_income_to_common": -297559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359925000, "total_current_assets": 385375000, "total_assets": 694999000, "short_term_debt": 2269000, "long_term_debt": null, "total_debt": 3046000, "total_liabilities": 200713000, "total_equity": 492633000, "shares_outstanding": 98021000, "goodwill_and_intangibles": 203460000 }, "cash_flow": { "operating_cash_flow": -48985000, "capital_expenditure": 37359000, "free_cash_flow": -11626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 213327000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1643000, "cost_of_revenue": 3034000, "gross_profit": -1391000, "ebit": -59503000, "ebitda": -57917000, "pretax_income": -298684000, "tax_provision": -160000, "net_income": -297559000, "net_income_to_common": -297559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359925000, "total_current_assets": 385375000, "total_assets": 694999000, "short_term_debt": 2269000, "long_term_debt": null, "total_debt": 3046000, "total_liabilities": 200713000, "total_equity": 492633000, "shares_outstanding": 98021000, "goodwill_and_intangibles": 203460000 }, "cash_flow": { "operating_cash_flow": -48985000, "capital_expenditure": 37359000, "free_cash_flow": -11626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 213327000, "net_debt_issued": null } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1643000, "cost_of_revenue": 3034000, "gross_profit": -1391000, "ebit": -59503000, "ebitda": -57917000, "pretax_income": -298684000, "tax_provision": -160000, "net_income": -297559000, "net_income_to_common": -297559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359925000, "total_current_assets": 385375000, "total_assets": 694999000, "short_term_debt": 2269000, "long_term_debt": null, "total_debt": 3046000, "total_liabilities": 200713000, "total_equity": 492633000, "shares_outstanding": 98021000, "goodwill_and_intangibles": 203460000 }, "cash_flow": { "operating_cash_flow": -48985000, "capital_expenditure": 37359000, "free_cash_flow": -11626000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 213327000, "net_debt_issued": null } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1176865000, "cost_of_revenue": 217976000, "gross_profit": 958889000, "ebit": -15585000, "ebitda": -15196000, "pretax_income": -16392000, "tax_provision": 147729000, "net_income": -15735000, "net_income_to_common": -15735000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16761000, "total_current_assets": 22273000, "total_assets": 69069000, "short_term_debt": 854000, "long_term_debt": null, "total_debt": 854000, "total_liabilities": 36298000, "total_equity": 30128000, "shares_outstanding": 22322000, "goodwill_and_intangibles": 1144759000 }, "cash_flow": { "operating_cash_flow": -1398564, "capital_expenditure": 4, "free_cash_flow": -1398560, "dividends_paid": 12019932, "share_repurchases": -246916015, "shares_issued": 25500000, "net_debt_issued": 1200000 } } ], "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": 5698000, "cost_of_revenue": 5592000, "gross_profit": 106000, "ebit": -68052000, "ebitda": -65948000, "pretax_income": -68645000, "tax_provision": -577000, "net_income": -66989000, "net_income_to_common": -66989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1749644000, "total_current_assets": 1790386000, "total_assets": 2134839000, "short_term_debt": 518000, "long_term_debt": 763000, "total_debt": 1281000, "total_liabilities": 255880000, "total_equity": 1878385000, "shares_outstanding": 196479000, "goodwill_and_intangibles": 202103000 }, "cash_flow": { "operating_cash_flow": -18456000, "capital_expenditure": 38641000, "free_cash_flow": 20185000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1500000000, "net_debt_issued": -1849000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5698000, "cost_of_revenue": 5592000, "gross_profit": 106000, "ebit": -68052000, "ebitda": -65948000, "pretax_income": -68645000, "tax_provision": -577000, "net_income": -66989000, "net_income_to_common": -66989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1749644000, "total_current_assets": 1790386000, "total_assets": 2134839000, "short_term_debt": 750000, "long_term_debt": 763000, "total_debt": 11371000, "total_liabilities": 247466000, "total_equity": 1878959000, "shares_outstanding": 196479000, "goodwill_and_intangibles": 202103000 }, "cash_flow": { "operating_cash_flow": -18456000, "capital_expenditure": 38641000, "free_cash_flow": 20185000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1500000000, "net_debt_issued": -1849000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5698000, "cost_of_revenue": 5592000, "gross_profit": 106000, "ebit": -68052000, "ebitda": -65948000, "pretax_income": -68645000, "tax_provision": -577000, "net_income": -66989000, "net_income_to_common": -66989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1749644000, "total_current_assets": 1790386000, "total_assets": 2134839000, "short_term_debt": 750000, "long_term_debt": 763000, "total_debt": 11371000, "total_liabilities": 247466000, "total_equity": 1878959000, "shares_outstanding": 196479000, "goodwill_and_intangibles": 202103000 }, "cash_flow": { "operating_cash_flow": -18456000, "capital_expenditure": 38641000, "free_cash_flow": 20185000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1500000000, "net_debt_issued": -1849000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5698000, "cost_of_revenue": 5592000, "gross_profit": 106000, "ebit": -68052000, "ebitda": -65948000, "pretax_income": -68645000, "tax_provision": -577000, "net_income": -66989000, "net_income_to_common": -66989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1749644000, "total_current_assets": 1790386000, "total_assets": 2134839000, "short_term_debt": 750000, "long_term_debt": 763000, "total_debt": 11371000, "total_liabilities": 247466000, "total_equity": 1878959000, "shares_outstanding": 196479000, "goodwill_and_intangibles": 202103000 }, "cash_flow": { "operating_cash_flow": -18456000, "capital_expenditure": 38641000, "free_cash_flow": 20185000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1500000000, "net_debt_issued": -1849000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5698000, "cost_of_revenue": 5592000, "gross_profit": 106000, "ebit": -68052000, "ebitda": -65948000, "pretax_income": -68645000, "tax_provision": -577000, "net_income": -66989000, "net_income_to_common": -66989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1749644000, "total_current_assets": 1790386000, "total_assets": 2134839000, "short_term_debt": 750000, "long_term_debt": 763000, "total_debt": 11371000, "total_liabilities": 247466000, "total_equity": 1878959000, "shares_outstanding": 196479000, "goodwill_and_intangibles": 202103000 }, "cash_flow": { "operating_cash_flow": -18456000, "capital_expenditure": 38641000, "free_cash_flow": 20185000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1500000000, "net_debt_issued": -1849000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5698000, "cost_of_revenue": 7696000, "gross_profit": -1998000, "ebit": -36675000, "ebitda": -34571000, "pretax_income": -68645000, "tax_provision": -577000, "net_income": -66989000, "net_income_to_common": -66989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1749644000, "total_current_assets": 1790386000, "total_assets": 2134839000, "short_term_debt": 750000, "long_term_debt": 763000, "total_debt": 11371000, "total_liabilities": 247466000, "total_equity": 1878959000, "shares_outstanding": 196479000, "goodwill_and_intangibles": 202103000 }, "cash_flow": { "operating_cash_flow": -18456000, "capital_expenditure": 38641000, "free_cash_flow": 20185000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1500000000, "net_debt_issued": -1849000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 5698000, "cost_of_revenue": 7696000, "gross_profit": -1998000, "ebit": -36675000, "ebitda": -34571000, "pretax_income": -68645000, "tax_provision": -577000, "net_income": -66989000, "net_income_to_common": -66989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1749644000, "total_current_assets": 1790386000, "total_assets": 2134839000, "short_term_debt": 750000, "long_term_debt": 763000, "total_debt": 11371000, "total_liabilities": 247466000, "total_equity": 1878959000, "shares_outstanding": 196479000, "goodwill_and_intangibles": 202103000 }, "cash_flow": { "operating_cash_flow": -18456000, "capital_expenditure": 38641000, "free_cash_flow": 20185000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 1500000000, "net_debt_issued": -1849000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1643000, "cost_of_revenue": 2421000, "gross_profit": 1643000, "ebit": -50636000, "ebitda": -49534000, "pretax_income": -50659000, "tax_provision": -160000, "net_income": -50205000, "net_income_to_common": -50205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359925000, "total_current_assets": 385375000, "total_assets": 694999000, "short_term_debt": 2269000, "long_term_debt": 777000, "total_debt": 3046000, "total_liabilities": 200713000, "total_equity": 492633000, "shares_outstanding": 148055000, "goodwill_and_intangibles": 203460000 }, "cash_flow": { "operating_cash_flow": -27898000, "capital_expenditure": 23961000, "free_cash_flow": -3937000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 1643000, "cost_of_revenue": 2421000, "gross_profit": 1643000, "ebit": -50636000, "ebitda": -49534000, "pretax_income": -50659000, "tax_provision": -160000, "net_income": -50205000, "net_income_to_common": -50205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359925000, "total_current_assets": 385375000, "total_assets": 694999000, "short_term_debt": 2269000, "long_term_debt": 777000, "total_debt": 3046000, "total_liabilities": 200713000, "total_equity": 492633000, "shares_outstanding": 148055000, "goodwill_and_intangibles": 203460000 }, "cash_flow": { "operating_cash_flow": -27898000, "capital_expenditure": 23961000, "free_cash_flow": -3937000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 1643000, "cost_of_revenue": 2421000, "gross_profit": 1643000, "ebit": -50636000, "ebitda": -49534000, "pretax_income": -50659000, "tax_provision": -160000, "net_income": -50205000, "net_income_to_common": -50205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359925000, "total_current_assets": 385375000, "total_assets": 694999000, "short_term_debt": 2269000, "long_term_debt": 777000, "total_debt": 3046000, "total_liabilities": 200713000, "total_equity": 492633000, "shares_outstanding": 148055000, "goodwill_and_intangibles": 203460000 }, "cash_flow": { "operating_cash_flow": -27898000, "capital_expenditure": 23961000, "free_cash_flow": -3937000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 1643000, "cost_of_revenue": 2421000, "gross_profit": 1643000, "ebit": -50636000, "ebitda": -49534000, "pretax_income": -50659000, "tax_provision": -160000, "net_income": -50205000, "net_income_to_common": -50205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359925000, "total_current_assets": 385375000, "total_assets": 694999000, "short_term_debt": 2269000, "long_term_debt": 777000, "total_debt": 3046000, "total_liabilities": 200713000, "total_equity": 492633000, "shares_outstanding": 148055000, "goodwill_and_intangibles": 203460000 }, "cash_flow": { "operating_cash_flow": -27898000, "capital_expenditure": 23961000, "free_cash_flow": -3937000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "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": 1643000, "cost_of_revenue": 2421000, "gross_profit": 1643000, "ebit": -50636000, "ebitda": -49534000, "pretax_income": -50659000, "tax_provision": -160000, "net_income": -50205000, "net_income_to_common": -50205000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 359925000, "total_current_assets": 385375000, "total_assets": 694999000, "short_term_debt": 2269000, "long_term_debt": 777000, "total_debt": 3046000, "total_liabilities": 200713000, "total_equity": 492633000, "shares_outstanding": 148055000, "goodwill_and_intangibles": 203460000 }, "cash_flow": { "operating_cash_flow": -27898000, "capital_expenditure": 23961000, "free_cash_flow": -3937000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": null } } ] }, "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 } }