Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

MSTR US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings

Strategy Inc(MSTR US)

Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings
Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

MSTR US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings

Strategy Inc(MSTR US)

Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Financials & Metrics

FinancialsChartingShort InterestEmployees

Financials & Metrics

FinancialsChartingShort InterestEmployees

Strategy Inc — Company Profile

Strategy Inc, together with its subsidiaries, operates as a bitcoin treasury company in the United States, Europe, the Middle East, Africa, and internationally. It offers investors varying degrees of economic exposure to Bitcoin by offering a range of securities, including equity and fixed income instruments. The company also provides AI-powered enterprise analytics software, including Strategy One, which provides non-technical users with the ability to directly access novel and actionable insights for decision-making. In addition, the company provides Strategy Mosaic, a universal intelligence layer that offers enterprises with consistent definitions and governance across data sources, regardless of where that data resides or which tools access it. The company was formerly known as MicroStrategy Incorporated and changed its name to Strategy Inc in August 2025. The company was incorporated in 1989 and is headquartered in Tysons Corner, Virginia.

Exchange
UQ
CEO
Phong Q. Le
Headquarters
Tysons Corner, VA, US
IPO Date
Jun 11, 1998
Employees
1,539
Website
www.strategy.com

Key Metrics

Price
$160.01
Market Cap
$52.93B
Revenue (TTM)
$124.30M
Net Income (TTM)
$-12542670000.00
EPS (TTM)
-38.25
P/E (TTM)
-4.28
P/B (TTM)
1.16
Dividend Yield
0.00%
ROE (TTM)
-27.48%
ROA (TTM)
-23.11%
Operating Margin
-12.02%
Beta
2.02

Dividends

Last Dividend
$0.00
Last Yield
0.00%

Summary

Strategy Inc, together with its subsidiaries, operates as a bitcoin treasury company in the United States, Europe, the Middle East, Africa, and internationally. It offers investors varying degrees of economic exposure to Bitcoin by offering a range of securities, including equity and fixed income instruments. The company also provides AI-powered enterprise analytics software, including Strategy One, which provides non-technical users with the ability to directly access novel and actionable insights for decision-making. In addition, the company provides Strategy Mosaic, a universal intelligence layer that offers enterprises with consistent definitions and governance across data sources, regardless of where that data resides or which tools access it. The company was formerly known as MicroStrategy Incorporated and changed its name to Strategy Inc in August 2025. The company was incorporated in 1989 and is headquartered in Tysons Corner, Virginia.

Website
www.strategy.com
Location
Tysons Corner, VA, US
Phone703 848 8600
Employees1,539
CEOPhong Q. Le
IPO DateJun 11, 1998

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(2K)

Expand
  • Form 3Khanna Shelley10 Nov
  • 8-KRegulation FD Disclosure9 Nov
  • Form 4Patten Jarrod M6 Nov
  • Form 4Patten Jarrod M4 Nov
  • Form 144Patten Jarrod M4 Nov
  • Form 144Patten Jarrod M3 Nov
  • FWPFree writing prospectus2 Nov
  • 10-QQ3ended 30 Sept 20262 Nov
  • 424B5Prospectus filing (Rule 424(b)(5))2 Nov
  • 424B5Prospectus filing (Rule 424(b)(5))2 Nov
  • 424B5Prospectus filing (Rule 424(b)(5))2 Nov
  • 424B5Prospectus filing (Rule 424(b)(5))2 Nov
  • 424B3Prospectus filing (Rule 424(b)(3))2 Nov
  • 8-KRegulation FD Disclosure2 Nov
  • 8-KMaterial Modifications to Rights of Security Holders29 Oct
  • 8-KResults of Operations and Financial Condition29 Oct
  • 8-KOther Events28 Oct
  • DEFA14ADefinitive additional materials26 Oct
  • 8-KRegulation FD Disclosure26 Oct
  • DEFA14ADefinitive additional materials20 Oct

News

  • Claude AI Predicts What Bitcoin and Ethereum Could Be Worth by 203001:43PM
  • Michael Saylor’s Entire $64 Billion Bitcoin Pile Is Underwater, So What Happens Next?11:49AM
  • Strategy Raises $21B: Will It Fuel More BTC Purchases?11:40AM
  • Investors Heavily Search Strategy Inc (MSTR): Here is What You Need to Know10:01AM
  • Democrats Win Sweeping Control of Congress. Here's 1 Cryptocurrency to Buy and 1 Cryptocurrency to Sell.12 Nov
  • MSCI Is Removing Strategy, Holder of 850,364 Bitcoin, From Its Indexes. Will Saylor Have to Sell BTC?12 Nov
  • It’s Official: Michael Saylor’s Strategy Is Out of the MSCI Indexes12 Nov
  • Strategy Stock Suffers Steep Slide on MSCI Exclusion12 Nov
  • Strategy Expands Cloud Subscriptions: Can Software Revenues Recover?12 Nov
  • Bitcoin Gained 7% in September, but NEAR and Arbitrum Reportedly Surged 187% and 137%12 Nov
  • Strategy (MSTR) stock falls as MSCI exclusion threatens passive fund outflows12 Nov
  • Strategy Drops 6% as MSCI Confirms Index Removal; MARA and Riot Fall 5%12 Nov
  • Strategy Shares Fall About 6% After MSCI Confirms Index Removal12 Nov
  • Strategy, the World's Biggest Corporate Bitcoin Holder, to Be Dropped From MSCI Indexes12 Nov
  • Prediction: What Will 1 Bitcoin Be Worth in 2027?11 Nov
  • OKX and ICE will put more than 70 stocks on a blockchain on November 23.11 Nov
  • What Will Bitcoin and Ethereum Be Worth in 5 Years?11 Nov
  • JPMorgan Says Strategy Could Face $2.8 Billion in Forced Selling. What Would That Do to the Bitcoin Price?11 Nov
  • $1,000 in Zcash or Bitcoin: Which Could Be Worth More by 2030?10 Nov
  • Bitcoin Treasury Firm Strive's Preferred Shares Yield Up to 15.9%. What Is the Catch?10 Nov

Mentions in Filings

  • … , we signed the Crypto Climate Accord, a private sector-led initiative that aims to decarbonize the crypto and blockchain sectors. On December 7, 2021, we became a member of the Bitcoin Mining Council (“BMC”), joining <strong>MicroStrategy</strong> and other founding members to promote transparency, share best practices, and educate the public on the benefits of bitcoin and bitcoin mining. *Miner Deployments* During the three months ended September 30, 2026, we …
    Bit Digital, IncStrategy Inc·10-Q - QUARTERLY REPORT Q3·Q3 26·12 Nov
  • … are held by long-term, low-activity entities (so-called “conviction buyers”), with this figure having grown approximately threefold since late 2025. The largest publicly disclosed corporate holder, Strategy (formerly <strong>MicroStrategy</strong>), holds 843,775 BTC as of July 26, 2026. The largest custodial concentrations are held by ETF custodians (notably Coinbase Custody, which holds BTC on behalf of several U.S. spot ETF issuers) and major exchanges (Bina …
    Cryptex Digital Market Cap ETFStrategy Inc·S-1/A - PRE-EFFECTIVE AMENDMENT NO. 7 TO FORM S-1·Q4 26·10 Nov
  • … e enabling advanced AI and high-performance computing (“HPC”) workloads. Through Sentinum, Inc., we have mined Bitcoin for years, providing a foundation of operational expertise in digital assets. Building on this experience, we now plan to hold Bitcoin as a primary treasury reserve asset, similar to the approach pioneered by <strong>MicroStrategy</strong>, while continuing to invest in Michigan as its long-term infrastructure hub. *Sentinum Breakeven Analysis*
    Hyperscale Data, Inc.Strategy Inc·424B5 - Prospectus filing (Rule 424(b)(5))·Q4 26·6 Nov
  • … ding the acceptance and value of Bitcoin as an open and secure protocol for digital assets and to be a lightning network. As of September 30, 2026, bitcoin represented approximately 95% of Strategy Inc.’ total assets. <strong>MicroStrategy</strong> develops “layer-2” solutions which refers to any off-chain network, system, or technology built on top of a blockchain refers to any off-chain network, system, or technology built on top of a blockchain. While layer-2 …
    GraniteShares ETF TrustStrategy Inc·497K - Form 497K - Summary prospectus·28 Oct·28 Oct
  • ’s investment exposure to the Underlying Asset, the Fund’s investment exposure is concentrated in the software and information technology industry and carries risks associated to bitcoin. Strategy Inc (formerly <strong>MicroStrategy Incorporated</strong>) describes itself as a bitcoin treasury company. Strategy Inc. acquires and holds bitcoin, using proceeds from equity and debt financings and cash flows from operations, and also provides enterprise analytics so …
    GraniteShares ETF TrustStrategy Inc·497K - Form 497K - Summary prospectus·28 Oct·28 Oct
  • … ding the acceptance and value of Bitcoin as an open and secure protocol for digital assets and to be a lightning network. As of September 30, 2026, bitcoin represented approximately 95% of Strategy Inc.’ total assets. <strong>MicroStrategy</strong> develops “layer-2” solutions which refers to any off-chain network, system, or technology built on top of a blockchain refers to any off-chain network, system, or technology built on top of a blockchain. While layer-2 …
    GraniteShares ETF TrustStrategy Inc·497 - Form 497 - Definitive materials (investment companies)·28 Oct·28 Oct

Key Stats

Trading

Px/Chg 1D$160.01 / -0.31%
Avg Volume19.86M
Beta2.02
Mkt Cap52.93B
FD Mkt Cap42.77B

Float

Shrs Out/Float330.81M / 330.04M
Short Float0.13%
Days to Cover1.32
Stock Repurchased$0.00

Current Valuation

EV67.97B
EV/EBITDA-4.86
EV/Sales138.58
P/B1.16
P/S107.92
FCF Yield0.02%
ROE-27.48%
ROA-23.11%
Current Ratio6.05

Estimates

P/E-4.28
Est P/E0.00
Est EPS-0.86
Est PEG0.00

Valuation

Metric5Yr AvgApr '23Apr '24May '25May '26Oct '26
PRICE-BASED RATIOS
Price / Earnings-8.45-2.5333.93-65.09-4.35-4.22
Price / Sales214.657.4529.34163.85446.77425.85
Price / Book Value0.68-9.706.734.171.081.16
Price / Free Cash Flow803.70-12.95-7.69-3.43-17.634,060.18
ENTERPRISE VALUE METRICS
Enterprise Value48,371.96,120.316,766.983,155.967,848.767,967.7
Enterprise Value / Sales264.7912.2633.79179.43551.66546.80
Enterprise Value / EBITDA-66.60-4.86-274.70-44.84-3.89-4.70
Enterprise Value / EBIT-55.94-4.82-221.89-44.41-3.89-4.70

Financials

Full Financials
Millions USD5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue-1.7%510.8499.3496.3463.5477.2
Gross Income-5.9%418.9396.3386.3334.0327.8
EBITDA63%-770.9-1,258.5-61.0-1,854.6-5,435.5
EBIT62.5%-782.2-1,269.3-75.6-1,872.4-5,461.0
Net Income65.6%-535.5-1,469.8429.1-1,166.7-4,031.5
EPS (Diluted)30%-5.34-12.982.64-6.06-15.23
BALANCE SHEET
Cash & ST Inv145.6%63.443.846.838.12,303.3
Total Assets104%3,557.12,410.34,762.525,843.761,641.1
Total Liabilities42.4%2,578.22,793.42,597.67,613.710,598.1
Total Shareholder Equity168.7%979.0-383.12,165.018,230.051,043.0
CASH FLOW
Net Operating Cash Flow—93.83.212.7-53.0-67.2
Cap Ex71.1%-2,629.2-290.4-1,905.2-22,086.2-22,512.3
Free Cash Flow72.7%-2,535.4-287.2-1,892.5-22,139.3-22,579.5

Enterprise Value Bridge

Millions USD13 Nov '26
Price (As of 13 Nov '26)111.59
Basic Shares330.81
Market Cap36,914.9
Diluted Shares428.05
Fully Diluted Shares Outstanding428.05
Fully Diluted Market Cap47,766.0
+Consolidated Debt6,776.2
−In-the-Money Convertible Debt—
+Capital Leases60.8
+Operating Leases—
−Cash & Equivalents-2,501.5
−Short-term Investments-3,404.5
+Total Preferred13,056.3
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest-
+Pension Liabilities—
Enterprise Value54,245.9

Segment data

Revenue

by Products and services

  • Product Support43%
  • Subscription Services37%
  • Other Services12%
  • Product Licenses8%

Revenue

by Geography

  • North America57%
  • E M E A34%
  • Other Regions9%

Related companies

Lion Group Holding Ltd

LGHL US

American Express Company

AXP US

Nu Holdings Ltd.

NU US

Guotai Junan Securities Co., Ltd.

GUOSF US

CITIC Securities Company Limited

CIIHY US

Coinbase Global, Inc.

COIN US

Affirm Holdings, Inc.

AFRM US

Synchrony Financial

SYF US

GF Securities Co., Ltd.

000776 CS

CSC Financial Co., Ltd.

601066 CG

China Merchants Securities Co., Ltd.

600999 CG

Tradeweb Markets Inc.

TW US

Strategy Inc — Company Profile

Strategy Inc, together with its subsidiaries, operates as a bitcoin treasury company in the United States, Europe, the Middle East, Africa, and internationally. It offers investors varying degrees of economic exposure to Bitcoin by offering a range of securities, including equity and fixed income instruments. The company also provides AI-powered enterprise analytics software, including Strategy One, which provides non-technical users with the ability to directly access novel and actionable insights for decision-making. In addition, the company provides Strategy Mosaic, a universal intelligence layer that offers enterprises with consistent definitions and governance across data sources, regardless of where that data resides or which tools access it. The company was formerly known as MicroStrategy Incorporated and changed its name to Strategy Inc in August 2025. The company was incorporated in 1989 and is headquartered in Tysons Corner, Virginia.

Exchange
UQ
CEO
Phong Q. Le
Headquarters
Tysons Corner, VA, US
IPO Date
Jun 11, 1998
Employees
1,539
Website
www.strategy.com

Key Metrics

Price
$160.01
Market Cap
$52.93B
Revenue (TTM)
$124.30M
Net Income (TTM)
$-12542670000.00
EPS (TTM)
-38.25
P/E (TTM)
-4.28
P/B (TTM)
1.16
Dividend Yield
0.00%
ROE (TTM)
-27.48%
ROA (TTM)
-23.11%
Operating Margin
-12.02%
Beta
2.02

Dividends

Last Dividend
$0.00
Last Yield
0.00%

Summary

Strategy Inc, together with its subsidiaries, operates as a bitcoin treasury company in the United States, Europe, the Middle East, Africa, and internationally. It offers investors varying degrees of economic exposure to Bitcoin by offering a range of securities, including equity and fixed income instruments. The company also provides AI-powered enterprise analytics software, including Strategy One, which provides non-technical users with the ability to directly access novel and actionable insights for decision-making. In addition, the company provides Strategy Mosaic, a universal intelligence layer that offers enterprises with consistent definitions and governance across data sources, regardless of where that data resides or which tools access it. The company was formerly known as MicroStrategy Incorporated and changed its name to Strategy Inc in August 2025. The company was incorporated in 1989 and is headquartered in Tysons Corner, Virginia.

Website
www.strategy.com
Location
Tysons Corner, VA, US
Phone703 848 8600
Employees1,539
CEOPhong Q. Le
IPO DateJun 11, 1998

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(2K)

Expand
  • Form 3Khanna Shelley10 Nov
  • 8-KRegulation FD Disclosure9 Nov
  • Form 4Patten Jarrod M6 Nov
  • Form 4Patten Jarrod M4 Nov
  • Form 144Patten Jarrod M4 Nov
  • Form 144Patten Jarrod M3 Nov
  • FWPFree writing prospectus2 Nov
  • 10-QQ3ended 30 Sept 20262 Nov
  • 424B5Prospectus filing (Rule 424(b)(5))2 Nov
  • 424B5Prospectus filing (Rule 424(b)(5))2 Nov
  • 424B5Prospectus filing (Rule 424(b)(5))2 Nov
  • 424B5Prospectus filing (Rule 424(b)(5))2 Nov
  • 424B3Prospectus filing (Rule 424(b)(3))2 Nov
  • 8-KRegulation FD Disclosure2 Nov
  • 8-KMaterial Modifications to Rights of Security Holders29 Oct
  • 8-KResults of Operations and Financial Condition29 Oct
  • 8-KOther Events28 Oct
  • DEFA14ADefinitive additional materials26 Oct
  • 8-KRegulation FD Disclosure26 Oct
  • DEFA14ADefinitive additional materials20 Oct

News

  • Claude AI Predicts What Bitcoin and Ethereum Could Be Worth by 203001:43PM
  • Michael Saylor’s Entire $64 Billion Bitcoin Pile Is Underwater, So What Happens Next?11:49AM
  • Strategy Raises $21B: Will It Fuel More BTC Purchases?11:40AM
  • Investors Heavily Search Strategy Inc (MSTR): Here is What You Need to Know10:01AM
  • Democrats Win Sweeping Control of Congress. Here's 1 Cryptocurrency to Buy and 1 Cryptocurrency to Sell.12 Nov
  • MSCI Is Removing Strategy, Holder of 850,364 Bitcoin, From Its Indexes. Will Saylor Have to Sell BTC?12 Nov
  • It’s Official: Michael Saylor’s Strategy Is Out of the MSCI Indexes12 Nov
  • Strategy Stock Suffers Steep Slide on MSCI Exclusion12 Nov
  • Strategy Expands Cloud Subscriptions: Can Software Revenues Recover?12 Nov
  • Bitcoin Gained 7% in September, but NEAR and Arbitrum Reportedly Surged 187% and 137%12 Nov
  • Strategy (MSTR) stock falls as MSCI exclusion threatens passive fund outflows12 Nov
  • Strategy Drops 6% as MSCI Confirms Index Removal; MARA and Riot Fall 5%12 Nov
  • Strategy Shares Fall About 6% After MSCI Confirms Index Removal12 Nov
  • Strategy, the World's Biggest Corporate Bitcoin Holder, to Be Dropped From MSCI Indexes12 Nov
  • Prediction: What Will 1 Bitcoin Be Worth in 2027?11 Nov
  • OKX and ICE will put more than 70 stocks on a blockchain on November 23.11 Nov
  • What Will Bitcoin and Ethereum Be Worth in 5 Years?11 Nov
  • JPMorgan Says Strategy Could Face $2.8 Billion in Forced Selling. What Would That Do to the Bitcoin Price?11 Nov
  • $1,000 in Zcash or Bitcoin: Which Could Be Worth More by 2030?10 Nov
  • Bitcoin Treasury Firm Strive's Preferred Shares Yield Up to 15.9%. What Is the Catch?10 Nov

Mentions in Filings

  • … , we signed the Crypto Climate Accord, a private sector-led initiative that aims to decarbonize the crypto and blockchain sectors. On December 7, 2021, we became a member of the Bitcoin Mining Council (“BMC”), joining <strong>MicroStrategy</strong> and other founding members to promote transparency, share best practices, and educate the public on the benefits of bitcoin and bitcoin mining. *Miner Deployments* During the three months ended September 30, 2026, we …
    Bit Digital, IncStrategy Inc·10-Q - QUARTERLY REPORT Q3·Q3 26·12 Nov
  • … are held by long-term, low-activity entities (so-called “conviction buyers”), with this figure having grown approximately threefold since late 2025. The largest publicly disclosed corporate holder, Strategy (formerly <strong>MicroStrategy</strong>), holds 843,775 BTC as of July 26, 2026. The largest custodial concentrations are held by ETF custodians (notably Coinbase Custody, which holds BTC on behalf of several U.S. spot ETF issuers) and major exchanges (Bina …
    Cryptex Digital Market Cap ETFStrategy Inc·S-1/A - PRE-EFFECTIVE AMENDMENT NO. 7 TO FORM S-1·Q4 26·10 Nov
  • … e enabling advanced AI and high-performance computing (“HPC”) workloads. Through Sentinum, Inc., we have mined Bitcoin for years, providing a foundation of operational expertise in digital assets. Building on this experience, we now plan to hold Bitcoin as a primary treasury reserve asset, similar to the approach pioneered by <strong>MicroStrategy</strong>, while continuing to invest in Michigan as its long-term infrastructure hub. *Sentinum Breakeven Analysis*
    Hyperscale Data, Inc.Strategy Inc·424B5 - Prospectus filing (Rule 424(b)(5))·Q4 26·6 Nov
  • … ding the acceptance and value of Bitcoin as an open and secure protocol for digital assets and to be a lightning network. As of September 30, 2026, bitcoin represented approximately 95% of Strategy Inc.’ total assets. <strong>MicroStrategy</strong> develops “layer-2” solutions which refers to any off-chain network, system, or technology built on top of a blockchain refers to any off-chain network, system, or technology built on top of a blockchain. While layer-2 …
    GraniteShares ETF TrustStrategy Inc·497K - Form 497K - Summary prospectus·28 Oct·28 Oct
  • ’s investment exposure to the Underlying Asset, the Fund’s investment exposure is concentrated in the software and information technology industry and carries risks associated to bitcoin. Strategy Inc (formerly <strong>MicroStrategy Incorporated</strong>) describes itself as a bitcoin treasury company. Strategy Inc. acquires and holds bitcoin, using proceeds from equity and debt financings and cash flows from operations, and also provides enterprise analytics so …
    GraniteShares ETF TrustStrategy Inc·497K - Form 497K - Summary prospectus·28 Oct·28 Oct
  • … ding the acceptance and value of Bitcoin as an open and secure protocol for digital assets and to be a lightning network. As of September 30, 2026, bitcoin represented approximately 95% of Strategy Inc.’ total assets. <strong>MicroStrategy</strong> develops “layer-2” solutions which refers to any off-chain network, system, or technology built on top of a blockchain refers to any off-chain network, system, or technology built on top of a blockchain. While layer-2 …
    GraniteShares ETF TrustStrategy Inc·497 - Form 497 - Definitive materials (investment companies)·28 Oct·28 Oct

Key Stats

Trading

Px/Chg 1D$160.01 / -0.31%
Avg Volume19.86M
Beta2.02
Mkt Cap52.93B
FD Mkt Cap42.77B

Float

Shrs Out/Float330.81M / 330.04M
Short Float0.13%
Days to Cover1.32
Stock Repurchased$0.00

Current Valuation

EV67.97B
EV/EBITDA-4.86
EV/Sales138.58
P/B1.16
P/S107.92
FCF Yield0.02%
ROE-27.48%
ROA-23.11%
Current Ratio6.05

Estimates

P/E-4.28
Est P/E0.00
Est EPS-0.86
Est PEG0.00

Valuation

Metric5Yr AvgApr '23Apr '24May '25May '26Oct '26
PRICE-BASED RATIOS
Price / Earnings-8.45-2.5333.93-65.09-4.35-4.22
Price / Sales214.657.4529.34163.85446.77425.85
Price / Book Value0.68-9.706.734.171.081.16
Price / Free Cash Flow803.70-12.95-7.69-3.43-17.634,060.18
ENTERPRISE VALUE METRICS
Enterprise Value48,371.96,120.316,766.983,155.967,848.767,967.7
Enterprise Value / Sales264.7912.2633.79179.43551.66546.80
Enterprise Value / EBITDA-66.60-4.86-274.70-44.84-3.89-4.70
Enterprise Value / EBIT-55.94-4.82-221.89-44.41-3.89-4.70

Financials

Full Financials
Millions USD5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue-1.7%510.8499.3496.3463.5477.2
Gross Income-5.9%418.9396.3386.3334.0327.8
EBITDA63%-770.9-1,258.5-61.0-1,854.6-5,435.5
EBIT62.5%-782.2-1,269.3-75.6-1,872.4-5,461.0
Net Income65.6%-535.5-1,469.8429.1-1,166.7-4,031.5
EPS (Diluted)30%-5.34-12.982.64-6.06-15.23
BALANCE SHEET
Cash & ST Inv145.6%63.443.846.838.12,303.3
Total Assets104%3,557.12,410.34,762.525,843.761,641.1
Total Liabilities42.4%2,578.22,793.42,597.67,613.710,598.1
Total Shareholder Equity168.7%979.0-383.12,165.018,230.051,043.0
CASH FLOW
Net Operating Cash Flow—93.83.212.7-53.0-67.2
Cap Ex71.1%-2,629.2-290.4-1,905.2-22,086.2-22,512.3
Free Cash Flow72.7%-2,535.4-287.2-1,892.5-22,139.3-22,579.5

Enterprise Value Bridge

Millions USD13 Nov '26
Price (As of 13 Nov '26)111.59
Basic Shares330.81
Market Cap36,914.9
Diluted Shares428.05
Fully Diluted Shares Outstanding428.05
Fully Diluted Market Cap47,766.0
+Consolidated Debt6,776.2
−In-the-Money Convertible Debt—
+Capital Leases60.8
+Operating Leases—
−Cash & Equivalents-2,501.5
−Short-term Investments-3,404.5
+Total Preferred13,056.3
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest-
+Pension Liabilities—
Enterprise Value54,245.9

Segment data

Revenue

by Products and services

  • Product Support43%
  • Subscription Services37%
  • Other Services12%
  • Product Licenses8%

Revenue

by Geography

  • North America57%
  • E M E A34%
  • Other Regions9%

Related companies

Lion Group Holding Ltd

LGHL US

American Express Company

AXP US

Nu Holdings Ltd.

NU US

Guotai Junan Securities Co., Ltd.

GUOSF US

CITIC Securities Company Limited

CIIHY US

Coinbase Global, Inc.

COIN US

Affirm Holdings, Inc.

AFRM US

Synchrony Financial

SYF US

GF Securities Co., Ltd.

000776 CS

CSC Financial Co., Ltd.

601066 CG

China Merchants Securities Co., Ltd.

600999 CG

Tradeweb Markets Inc.

TW US