This archived issue is not backfilled with observations from a later screening run.
Issue 000 | U.S. Pilot | US
SOHU
Sohu.com Ltd
Screen state: Passing
Source state: Verified
20-F | 2026-03-12
Filing currency: USD
Internal NCAV Discount
47.0%
GNNI internal NCAV discount calculation. Market context inputs are retained internally and are not displayed.
- Current Assets
- 967,918,000USD
- Total Liabilities
- 357,982,000USD
- NCAV
- 609,936,000USD
- Cash
- 128,308,000USD
- NCAV per share
- 23.40USD/share
- Evidence
- 8 annual | 0 quarterly
Mary filing review
Financial Statement Evidence
Deterministic observations from the frozen Mary Reason Card. They annotate filing evidence and do not determine screen inclusion.
Business Profile
Published only when a substantive filing-text profile has been prepared for this issue.
Not available for this issue.
A substantive filing-text profile was not prepared for this company. Financial statement evidence and filing links remain available above for direct inspection.
Known Unknowns
Only 0 quarterly periods available from Data Vault for this company.
quarterly periods are missing
Medium | Share Count
The current U.S. Pilot does not yet evaluate share-count trends or post-filing dilution beyond Mary's screening flags.
Low | Classification
U.S. Pilot rows are surfaced for source inspection and may still need manual business classification review.
Annual Financials
Latest annual periods, newest first. Missing cells render as n/a.
| Metric |
2025-12-31
20-F
USD
|
2024-12-31
20-F
USD
|
2023-12-31
20-F
USD
|
2022-12-31
20-F
USD
|
2021-12-31
20-F
USD
|
2020-12-31
20-F
USD
|
2019-12-31
20-F
USD
|
2018-12-31
20-F
USD
|
|---|---|---|---|---|---|---|---|---|
| Revenue | 584,333,000 | 598,399,000 | 600,672,000 | 733,872,000 | 835,576,000 | 749,890,000 | 1,845,447,000 | 1,883,029,000 |
| Operating Income | -93,805,000 | -109,401,000 | -87,310,000 | -873,000 | 97,472,000 | 73,371,000 | 380,000 | -160,525,000 |
| Net Income | 394,095,000 | -100,269,000 | -30,379,000 | -17,343,000 | 927,725,000 | -86,112,000 | -149,336,000 | -160,082,000 |
| Cash From Operations | -4,762,000 | -48,018,000 | -25,567,000 | 32,242,000 | -62,278,000 | 95,207,000 | 210,590,000 | 84,025,000 |
| Capex | -576,000 | -1,315,000 | -3,225,000 | -8,506,000 | -6,718,000 | -6,339,000 | -45,277,000 | -101,122,000 |
| Free Cash Flow | -5,338,000 | -49,333,000 | -28,792,000 | 23,736,000 | -68,996,000 | 88,868,000 | 165,313,000 | -17,097,000 |
| Cash And Equivalents | 128,308,000 | 159,927,000 | 362,504,000 | 697,821,000 | 998,949,000 | 217,057,000 | 305,126,000 | 819,713,000 |
| Accounts Receivable | 43,335,000 | 53,762,000 | 71,618,000 | 67,541,000 | 82,550,000 | 87,521,000 | 260,716,000 | 281,173,000 |
| Inventory | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Total Current Assets | 967,918,000 | 1,041,762,000 | 1,117,047,000 | 1,325,720,000 | 1,590,124,000 | 2,254,872,000 | 2,015,668,000 | 2,316,560,000 |
| Total Assets | 1,636,053,000 | 1,734,666,000 | 1,882,098,000 | 1,977,776,000 | 2,245,785,000 | 2,822,121,000 | 2,689,790,000 | 3,298,509,000 |
| Total Current Liabilities | 333,713,000 | 321,967,000 | 342,392,000 | 416,888,000 | 503,451,000 | 1,284,730,000 | 1,098,793,000 | 1,182,880,000 |
| Total Liabilities | 357,982,000 | 811,978,000 | 822,820,000 | 867,066,000 | 953,598,000 | 1,790,140,000 | 1,382,873,000 | 1,745,558,000 |
| Shareholders Equity | 1,277,727,000 | 922,335,000 | 1,058,956,000 | 1,109,442,000 | 1,290,869,000 | 347,369,000 | 428,454,000 | 588,840,000 |
| Shares Outstanding | 26,069,022 | 30,065,400 | 33,048,684 | 33,737,336 | 38,220,845 | 39,306,323 | 39,268,698 | 39,228,538 |
| Shares Outstanding Diluted | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Weighted Avg Shares Diluted | 28,234,000 | 32,009,000 | 34,109,000 | 34,945,000 | 39,501,000 | 39,452,000 | 39,249,000 | 38,959,000 |
| Weighted Avg Shares Basic | 28,234,000 | 32,009,000 | 34,109,000 | 34,945,000 | 39,501,000 | 39,452,000 | 39,249,000 | 38,959,000 |
| Net Share Count Change (Normalized) | Insufficient evidence | Insufficient evidence | Insufficient evidence | Insufficient evidence | Insufficient evidence | Insufficient evidence | Insufficient evidence | Insufficient evidence |
| Ownership Claim Change (Normalized) | Insufficient evidence | Insufficient evidence | Insufficient evidence | Insufficient evidence | Insufficient evidence | Insufficient evidence | Insufficient evidence | Insufficient evidence |
Quarterly Financials
Latest quarterly periods, newest first. Periods are shown only when Data Vault has them.
Only 0 quarterly periods available from Data Vault for this company.
| Metric |
|---|
| Revenue |
| Operating Income |
| Net Income |
| Cash From Operations |
| Capex |
| Free Cash Flow |
| Cash And Equivalents |
| Total Current Assets |
| Total Liabilities |
| Shares Outstanding |
| Shares Outstanding Diluted |
| Weighted Avg Shares Diluted |
| Weighted Avg Shares Basic |
| Net Share Count Change (Normalized) |
| Ownership Claim Change (Normalized) |
Audit Trail
NCAV Audit
Official-source inputs remain linked to filing provenance. Derived values are labeled as such.
| Input | Value | Source concept | Filing period | Confidence | Provenance |
|---|---|---|---|---|---|
| Current Assets | 967,918,000USD | us-gaap:AssetsCurrent | 2025-12-31 | 1.00 |
Data Vault | sec/companyfacts/cik=0001734107/companyfacts.json Data Vault | sec/companyfacts/cik=0001734107/companyfacts.json |
| Total Liabilities | 357,982,000USD | us-gaap:Liabilities | 2025-12-31 | 1.00 |
Data Vault | sec/companyfacts/cik=0001734107/companyfacts.json Data Vault | sec/companyfacts/cik=0001734107/companyfacts.json |
| Cash | 128,308,000USD | us-gaap:CashAndCashEquivalentsAtCarryingValue | 2025-12-31 | 1.00 |
Data Vault | sec/companyfacts/cik=0001734107/companyfacts.json Data Vault | sec/companyfacts/cik=0001734107/companyfacts.json |
| Shares Outstanding | 26,069,022 | dei:EntityCommonStockSharesOutstanding | 2025-12-31 | 1.00 |
Data Vault | sec/companyfacts/cik=0001734107/companyfacts.json Data Vault | sec/companyfacts/cik=0001734107/companyfacts.json |
| NCAV | 609,936,000USD | derived | 2025-12-31 | n/a | company-evidence-v1 | total_current_assets - total_liabilities |
| NCAV per share | 23.40USD | derived | 2025-12-31 | n/a | company-evidence-v1 | NCAV / shares_outstanding |
| Internal NCAV Discount | 47.0% | derived | 2025-12-31 | n/a | gnni_publication_pack | internal_discount |
NCAV = total_current_assets - total_liabilities | NCAV per share = NCAV / shares_outstanding
Source Provenance
- Data Source
- Data Vault
- Data Vault Root
- Local evidence | The Data Vault
- CIK
- 0001734107
- Company ID
- n/a
- Selected Annual Source
- Data Vault | sec/companyfacts/cik=0001734107/companyfacts.json
- Selected Quarterly Source
- Data Vault | sec/companyfacts/cik=0001734107/companyfacts.json
- Statement Extractor
- companyfacts-screener-v1
- View Extractor
- companyfacts-screener-v1
- Source Accession Count
- 8
- Imported At
- 2026-08-15T12:52:49+00:00
- Rendered At
- 2026-08-16T03:29:34+00:00
Run Audit
- Mary Run
- 1ec055d81d1a42a39490a83bb9e1f22f
- Mary As Of
- 2026-07-03
- Accession
- 0001193125-26-102990
- CIK
- 0001734107
- Mary Filing Date
- 2026-03-12
- Filing Currency
- USD
- Internal Discount
- 47.0%
- Source State
- Verified
- Market Context
- Not Displayed
- Market Policy
- internal_only_not_redistributed
- Share Trend
- Not Evaluated
- Dilution
- Needs Review
mary_run=1ec055d81d1a42a39490a83bb9e1f22f; mary_as_of=2026-07-03; mary_filing_date=2026-03-12; mary_accession=0001193125-26-102990; mary_cik=0001734107; gnni_supporting_filing_date=2026-03-12; internal_discount=0.470445; mary_reason=Mary's deterministic net-net screen flagged this candidate. The internal discount is shown; raw market-data fields are not published in this pilot.