Apple, Inc AAPL
S&P 500 ETF Trust SPDR SPY
Alphabet Inc. - Class A Shares GOOGL
Microsoft Corporation MSFT
Meta Platforms Inc META
Netflix, Inc. NFLX
Amazon.com Inc. AMZN
Spotify Technology SA SPOT

Price related data not available

Analyst Forecast

Overview Returns Financials Ratios News FAQs

Price related data not available

Returns

Time Frame	BLZE	Sector	S&P500
1-Week Return	8.7%	2.06%	0.32%
1-Month Return	-10.87%	-0.09%	0.34%
3-Month Return	-45.77%	11.28%	5.13%
6-Month Return	-11.19%	23.27%	14.03%
1-Year Return	-27.95%	23.4%	13.08%
3-Year Return	2.67%	125.54%	73.88%
5-Year Return	-74.87%	137.39%	86.45%

Time Frame	BLZE	Sector	S&P500
1-Week Return	7,646.61%	189.57%	18.13%
1-Month Return	-75.34%	-1.09%	4.22%
3-Month Return	-91.64%	54.26%	22.49%
6-Month Return	-21.39%	52.84%	30.50%
1-Year Return	-27.95%	23.40%	13.08%
3-Year Return	0.88%	31.14%	20.25%
5-Year Return	-24.14%	18.88%	13.27%

Financials

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Revenue	53.78M	67.48M	85.16M	102.02M	127.63M	[{"date":"2020-12-31","value":42.14,"profit":true},{"date":"2021-12-31","value":52.87,"profit":true},{"date":"2022-12-31","value":66.72,"profit":true},{"date":"2023-12-31","value":79.93,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Cost of Revenue	25.80M	33.14M	41.29M	52.16M	58.28M	[{"date":"2020-12-31","value":44.27,"profit":true},{"date":"2021-12-31","value":56.86,"profit":true},{"date":"2022-12-31","value":70.84,"profit":true},{"date":"2023-12-31","value":89.49,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Gross Profit	27.98M	34.34M	43.86M	49.86M	69.34M	[{"date":"2020-12-31","value":40.35,"profit":true},{"date":"2021-12-31","value":49.52,"profit":true},{"date":"2022-12-31","value":63.26,"profit":true},{"date":"2023-12-31","value":71.9,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Gross Margin	52.03%	50.89%	51.51%	48.87%	54.33%	[{"date":"2020-12-31","value":95.76,"profit":true},{"date":"2021-12-31","value":93.67,"profit":true},{"date":"2022-12-31","value":94.81,"profit":true},{"date":"2023-12-31","value":89.95,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]

Operating Expenses	31.71M	53.13M	91.98M	107.76M	115.63M	[{"date":"2020-12-31","value":27.43,"profit":true},{"date":"2021-12-31","value":45.95,"profit":true},{"date":"2022-12-31","value":79.54,"profit":true},{"date":"2023-12-31","value":93.19,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Operating Income	(3.73M)	(18.79M)	(48.11M)	(57.91M)	(46.29M)	[{"date":"2020-12-31","value":-373200000,"profit":false},{"date":"2021-12-31","value":-1879400000,"profit":false},{"date":"2022-12-31","value":-4811300000,"profit":false},{"date":"2023-12-31","value":-5790500000,"profit":false},{"date":"2024-12-31","value":-4628900000,"profit":false}]
Total Non-Operating Income/Expense	(5.77M)	(6.49M)	(7.61M)	(6.09M)	(5.89M)	[{"date":"2020-12-31","value":-577200000,"profit":false},{"date":"2021-12-31","value":-649100000,"profit":false},{"date":"2022-12-31","value":-761300000,"profit":false},{"date":"2023-12-31","value":-608700000,"profit":false},{"date":"2024-12-31","value":-589400000,"profit":false}]
Pre-Tax Income	(6.62M)	(21.61M)	(51.44M)	(59.71M)	(48.52M)	[{"date":"2020-12-31","value":-661800000,"profit":false},{"date":"2021-12-31","value":-2160800000,"profit":false},{"date":"2022-12-31","value":-5143700000,"profit":false},{"date":"2023-12-31","value":-5971300000,"profit":false},{"date":"2024-12-31","value":-4852500000,"profit":false}]
Income Taxes	5.00K	96.00K	(39.00K)	24.74M	6.00K	[{"date":"2020-12-31","value":0.02,"profit":true},{"date":"2021-12-31","value":0.39,"profit":true},{"date":"2022-12-31","value":-0.16,"profit":false},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":0.02,"profit":true}]
Income After Taxes	(6.62M)	(21.70M)	(51.40M)	(84.46M)	(48.53M)	[{"date":"2020-12-31","value":-662300000,"profit":false},{"date":"2021-12-31","value":-2170400000,"profit":false},{"date":"2022-12-31","value":-5139800000,"profit":false},{"date":"2023-12-31","value":-8445710500,"profit":false},{"date":"2024-12-31","value":-4853100000,"profit":false}]

Income From Continuous Operations	(6.62M)	(21.70M)	(51.70M)	(62.00M)	(48.53M)	[{"date":"2020-12-31","value":-662300000,"profit":false},{"date":"2021-12-31","value":-2170400000,"profit":false},{"date":"2022-12-31","value":-5169800000,"profit":false},{"date":"2023-12-31","value":-6199800000,"profit":false},{"date":"2024-12-31","value":-4853100000,"profit":false}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true},{"date":"2022-12-31","value":"-","profit":true},{"date":"2023-12-31","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true}]
Net Income	(6.62M)	(21.70M)	(51.40M)	(59.71M)	(48.53M)	[{"date":"2020-12-31","value":-662300000,"profit":false},{"date":"2021-12-31","value":-2170400000,"profit":false},{"date":"2022-12-31","value":-5139800000,"profit":false},{"date":"2023-12-31","value":-5971300000,"profit":false},{"date":"2024-12-31","value":-4853100000,"profit":false}]

EPS (Diluted)	(0.72)	(1.29)	(1.63)	(1.65)	(0.74)	[{"date":"2020-12-31","value":-71.81,"profit":false},{"date":"2021-12-31","value":-128.8,"profit":false},{"date":"2022-12-31","value":-163,"profit":false},{"date":"2023-12-31","value":-165,"profit":false},{"date":"2024-12-31","value":-74,"profit":false}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Revenue	-	25.46%	26.19%	19.80%	25.10%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":97.21,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":75.6,"profit":true},{"date":"2024-12-31","value":95.83,"profit":true}]
Cost of Revenue	-	28.44%	24.61%	26.32%	11.74%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":86.53,"profit":true},{"date":"2023-12-31","value":92.57,"profit":true},{"date":"2024-12-31","value":41.28,"profit":true}]
Gross Profit	-	22.72%	27.73%	13.67%	39.08%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":58.13,"profit":true},{"date":"2022-12-31","value":70.94,"profit":true},{"date":"2023-12-31","value":34.96,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Gross Margin	-	(2.19%)	1.21%	(5.12%)	11.18%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-19.56,"profit":false},{"date":"2022-12-31","value":10.87,"profit":true},{"date":"2023-12-31","value":-45.85,"profit":false},{"date":"2024-12-31","value":100,"profit":true}]

Operating Expenses	-	67.54%	73.10%	17.16%	7.30%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":92.39,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":23.48,"profit":true},{"date":"2024-12-31","value":9.99,"profit":true}]
Operating Income	-	403.59%	156.00%	20.35%	(20.06%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":38.65,"profit":true},{"date":"2023-12-31","value":5.04,"profit":true},{"date":"2024-12-31","value":-4.97,"profit":false}]
Total Non-Operating Income/Expense	-	12.46%	17.29%	(20.04%)	(3.17%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":72.06,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-115.96,"profit":false},{"date":"2024-12-31","value":-18.34,"profit":false}]
Pre-Tax Income	-	226.50%	138.05%	16.09%	(18.74%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":60.95,"profit":true},{"date":"2023-12-31","value":7.1,"profit":true},{"date":"2024-12-31","value":-8.27,"profit":false}]
Income Taxes	-	1820.00%	(140.63%)	(63546.42%)	(99.98%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-7.73,"profit":false},{"date":"2023-12-31","value":-3491.56,"profit":false},{"date":"2024-12-31","value":-5.49,"profit":false}]
Income After Taxes	-	227.71%	136.81%	64.32%	(42.54%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":60.08,"profit":true},{"date":"2023-12-31","value":28.25,"profit":true},{"date":"2024-12-31","value":-18.68,"profit":false}]

Income From Continuous Operations	-	227.71%	138.20%	19.92%	(21.72%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":60.69,"profit":true},{"date":"2023-12-31","value":8.75,"profit":true},{"date":"2024-12-31","value":-9.54,"profit":false}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true},{"date":"2022-12-31","value":"-","profit":true},{"date":"2023-12-31","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true}]
Net Income	-	227.71%	136.81%	16.18%	(18.73%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":60.08,"profit":true},{"date":"2023-12-31","value":7.1,"profit":true},{"date":"2024-12-31","value":-8.22,"profit":false}]

EPS (Diluted)	-	79.36%	26.55%	1.23%	(55.15%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":33.46,"profit":true},{"date":"2023-12-31","value":1.55,"profit":true},{"date":"2024-12-31","value":-69.49,"profit":false}]

	Sep '24	Dec '24	Mar '25	Jun '25	Sep '25	TREND
Total Revenue	32.59M	33.79M	34.61M	36.30M	37.16M	[{"date":"2024-09-30","value":87.69,"profit":true},{"date":"2024-12-31","value":90.92,"profit":true},{"date":"2025-03-31","value":93.14,"profit":true},{"date":"2025-06-30","value":97.68,"profit":true},{"date":"2025-09-30","value":100,"profit":true}]
Cost of Revenue	14.79M	15.28M	15.36M	13.26M	14.09M	[{"date":"2024-09-30","value":96.3,"profit":true},{"date":"2024-12-31","value":99.52,"profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":86.33,"profit":true},{"date":"2025-09-30","value":91.76,"profit":true}]
Gross Profit	17.80M	18.50M	19.26M	23.04M	23.07M	[{"date":"2024-09-30","value":77.15,"profit":true},{"date":"2024-12-31","value":80.2,"profit":true},{"date":"2025-03-31","value":83.46,"profit":true},{"date":"2025-06-30","value":99.87,"profit":true},{"date":"2025-09-30","value":100,"profit":true}]
Gross Margin	54.62%	54.77%	55.63%	63.48%	62.08%	[{"date":"2024-09-30","value":86.05,"profit":true},{"date":"2024-12-31","value":86.28,"profit":true},{"date":"2025-03-31","value":87.64,"profit":true},{"date":"2025-06-30","value":100,"profit":true},{"date":"2025-09-30","value":97.8,"profit":true}]

Operating Expenses	30.00M	32.27M	28.18M	29.76M	26.39M	[{"date":"2024-09-30","value":92.95,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":87.3,"profit":true},{"date":"2025-06-30","value":92.2,"profit":true},{"date":"2025-09-30","value":81.77,"profit":true}]
Operating Income	(12.20M)	(13.77M)	(8.92M)	(6.72M)	(3.32M)	[{"date":"2024-09-30","value":-1219800000,"profit":false},{"date":"2024-12-31","value":-1377200000,"profit":false},{"date":"2025-03-31","value":-892000000,"profit":false},{"date":"2025-06-30","value":-671700000,"profit":false},{"date":"2025-09-30","value":-332100000,"profit":false}]
Total Non-Operating Income/Expense	(1.42M)	(1.57M)	(1.17M)	(1.26M)	(1.39M)	[{"date":"2024-09-30","value":-142300000,"profit":false},{"date":"2024-12-31","value":-157300000,"profit":false},{"date":"2025-03-31","value":-117300000,"profit":false},{"date":"2025-06-30","value":-126000000,"profit":false},{"date":"2025-09-30","value":-139100000,"profit":false}]
Pre-Tax Income	(12.75M)	(14.38M)	(9.24M)	(7.10M)	(3.78M)	[{"date":"2024-09-30","value":-1275300000,"profit":false},{"date":"2024-12-31","value":-1437700000,"profit":false},{"date":"2025-03-31","value":-924000000,"profit":false},{"date":"2025-06-30","value":-709700000,"profit":false},{"date":"2025-09-30","value":-377800000,"profit":false}]
Income Taxes	-	-	84.00K	-	-	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":"-","profit":true},{"date":"2025-09-30","value":"-","profit":true}]
Income After Taxes	-	-	(9.32M)	-	-	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":-932400000,"profit":false},{"date":"2025-06-30","value":"-","profit":true},{"date":"2025-09-30","value":"-","profit":true}]

Income From Continuous Operations	(12.75M)	(14.38M)	(9.32M)	(7.10M)	(3.78M)	[{"date":"2024-09-30","value":-1275300000,"profit":false},{"date":"2024-12-31","value":-1437700000,"profit":false},{"date":"2025-03-31","value":-932400000,"profit":false},{"date":"2025-06-30","value":-709700000,"profit":false},{"date":"2025-09-30","value":-377800000,"profit":false}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true},{"date":"2025-09-30","value":"-","profit":true}]
Net Income	(12.75M)	(14.38M)	(9.32M)	(7.10M)	(3.78M)	[{"date":"2024-09-30","value":-1275300000,"profit":false},{"date":"2024-12-31","value":-1437700000,"profit":false},{"date":"2025-03-31","value":-932400000,"profit":false},{"date":"2025-06-30","value":-709700000,"profit":false},{"date":"2025-09-30","value":-377800000,"profit":false}]

EPS (Diluted)	(0.29)	(0.06)	(0.03)	0.01	0.03	[{"date":"2024-09-30","value":-966.67,"profit":false},{"date":"2024-12-31","value":-200,"profit":false},{"date":"2025-03-31","value":-112,"profit":false},{"date":"2025-06-30","value":33.33,"profit":true},{"date":"2025-09-30","value":100,"profit":true}]

	Sep '24	Dec '24	Mar '25	Jun '25	Sep '25	TREND
Total Revenue	-	3.67%	2.45%	4.87%	2.38%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":75.45,"profit":true},{"date":"2025-03-31","value":50.28,"profit":true},{"date":"2025-06-30","value":100,"profit":true},{"date":"2025-09-30","value":48.9,"profit":true}]
Cost of Revenue	-	3.34%	0.48%	(13.67%)	6.29%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":53.1,"profit":true},{"date":"2025-03-31","value":7.7,"profit":true},{"date":"2025-06-30","value":-217.37,"profit":false},{"date":"2025-09-30","value":100,"profit":true}]
Gross Profit	-	3.95%	4.07%	19.66%	0.13%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":20.09,"profit":true},{"date":"2025-03-31","value":20.7,"profit":true},{"date":"2025-06-30","value":100,"profit":true},{"date":"2025-09-30","value":0.66,"profit":true}]
Gross Margin	-	0.27%	1.58%	14.10%	(2.20%)	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":1.89,"profit":true},{"date":"2025-03-31","value":11.23,"profit":true},{"date":"2025-06-30","value":100,"profit":true},{"date":"2025-09-30","value":-15.59,"profit":false}]

Operating Expenses	-	7.59%	(12.70%)	5.61%	(11.31%)	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-167.32,"profit":false},{"date":"2025-06-30","value":73.97,"profit":true},{"date":"2025-09-30","value":-149.02,"profit":false}]
Operating Income	-	12.90%	(35.23%)	(24.70%)	(50.56%)	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-273.03,"profit":false},{"date":"2025-06-30","value":-191.4,"profit":false},{"date":"2025-09-30","value":-391.81,"profit":false}]
Total Non-Operating Income/Expense	-	10.54%	(25.43%)	7.42%	10.40%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-241.24,"profit":false},{"date":"2025-06-30","value":70.36,"profit":true},{"date":"2025-09-30","value":98.63,"profit":true}]
Pre-Tax Income	-	12.73%	(35.73%)	(23.19%)	(46.77%)	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-280.59,"profit":false},{"date":"2025-06-30","value":-182.13,"profit":false},{"date":"2025-09-30","value":-367.25,"profit":false}]
Income Taxes	-	-	-	-	-	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true},{"date":"2025-09-30","value":"-","profit":true}]
Income After Taxes	-	-	-	-	-	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true},{"date":"2025-09-30","value":"-","profit":true}]

Income From Continuous Operations	-	12.73%	(35.15%)	(23.88%)	(46.77%)	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-276,"profit":false},{"date":"2025-06-30","value":-187.56,"profit":false},{"date":"2025-09-30","value":-367.25,"profit":false}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true},{"date":"2025-09-30","value":"-","profit":true}]
Net Income	-	12.73%	(35.15%)	(23.88%)	(46.77%)	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-276,"profit":false},{"date":"2025-06-30","value":-187.56,"profit":false},{"date":"2025-09-30","value":-367.25,"profit":false}]

EPS (Diluted)	-	(79.31%)	(44.00%)	(129.76%)	200.00%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":-39.66,"profit":false},{"date":"2025-03-31","value":-22,"profit":false},{"date":"2025-06-30","value":-64.88,"profit":false},{"date":"2025-09-30","value":100,"profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Assets
Current Assets	9.23M	111.08M	74.40M	38.51M	65.75M	[{"date":"2020-12-31","value":8.31,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":66.98,"profit":true},{"date":"2023-12-31","value":34.67,"profit":true},{"date":"2024-12-31","value":59.19,"profit":true}]
Non-current Assets	45.24M	52.50M	78.06M	93.17M	102.81M	[{"date":"2020-12-31","value":44,"profit":true},{"date":"2021-12-31","value":51.06,"profit":true},{"date":"2022-12-31","value":75.93,"profit":true},{"date":"2023-12-31","value":90.63,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Total Assets	54.47M	163.58M	152.46M	131.69M	168.56M	[{"date":"2020-12-31","value":32.31,"profit":true},{"date":"2021-12-31","value":97.05,"profit":true},{"date":"2022-12-31","value":90.45,"profit":true},{"date":"2023-12-31","value":78.13,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]

Total Liabilities
Current Liabilities	36.37M	45.06M	56.27M	57.09M	59.80M	[{"date":"2020-12-31","value":60.82,"profit":true},{"date":"2021-12-31","value":75.35,"profit":true},{"date":"2022-12-31","value":94.1,"profit":true},{"date":"2023-12-31","value":95.46,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Non-current Liabilities	24.93M	23.03M	27.44M	29.66M	31.13M	[{"date":"2020-12-31","value":80.09,"profit":true},{"date":"2021-12-31","value":73.98,"profit":true},{"date":"2022-12-31","value":88.13,"profit":true},{"date":"2023-12-31","value":95.28,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Total Liabilities	61.31M	68.09M	83.71M	86.75M	90.94M	[{"date":"2020-12-31","value":67.42,"profit":true},{"date":"2021-12-31","value":74.88,"profit":true},{"date":"2022-12-31","value":92.05,"profit":true},{"date":"2023-12-31","value":95.4,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]

Total Shareholders' equity
Common Stock	5.00K	3.00K	4.00K	4.00K	5.00K	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":60,"profit":true},{"date":"2022-12-31","value":80,"profit":true},{"date":"2023-12-31","value":80,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Retained Earnings	(14.64M)	(36.34M)	(87.74M)	(147.45M)	(195.99M)	[{"date":"2020-12-31","value":-1463900000,"profit":false},{"date":"2021-12-31","value":-3634300000,"profit":false},{"date":"2022-12-31","value":-8774100000,"profit":false},{"date":"2023-12-31","value":-14745400000,"profit":false},{"date":"2024-12-31","value":-19598500000,"profit":false}]
Other Stockholders' Equity	7.79M	131.83M	156.49M	192.39M	273.60M	[{"date":"2020-12-31","value":2.85,"profit":true},{"date":"2021-12-31","value":48.18,"profit":true},{"date":"2022-12-31","value":57.19,"profit":true},{"date":"2023-12-31","value":70.32,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Total Shareholders' equity	(6.84M)	95.49M	68.75M	44.94M	77.62M	[{"date":"2020-12-31","value":-7.16,"profit":false},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":72,"profit":true},{"date":"2023-12-31","value":47.06,"profit":true},{"date":"2024-12-31","value":81.29,"profit":true}]

Total Liabilities & Shareholders Equity	54.47M	163.58M	152.46M	131.69M	168.56M	[{"date":"2020-12-31","value":32.31,"profit":true},{"date":"2021-12-31","value":97.05,"profit":true},{"date":"2022-12-31","value":90.45,"profit":true},{"date":"2023-12-31","value":78.13,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Assets
Current Assets	-	1103.23%	(33.02%)	(48.23%)	70.71%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-2.99,"profit":false},{"date":"2023-12-31","value":-4.37,"profit":false},{"date":"2024-12-31","value":6.41,"profit":true}]
Non-current Assets	-	16.05%	48.69%	19.36%	10.34%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":32.97,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":39.77,"profit":true},{"date":"2024-12-31","value":21.24,"profit":true}]
Total Assets	-	200.32%	(6.80%)	(13.62%)	28.00%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-3.39,"profit":false},{"date":"2023-12-31","value":-6.8,"profit":false},{"date":"2024-12-31","value":13.98,"profit":true}]

Total Liabilities
Current Liabilities	-	23.89%	24.88%	1.44%	4.76%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":96,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":5.81,"profit":true},{"date":"2024-12-31","value":19.12,"profit":true}]
Non-current Liabilities	-	(7.63%)	19.12%	8.11%	4.96%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-39.9,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":42.44,"profit":true},{"date":"2024-12-31","value":25.94,"profit":true}]
Total Liabilities	-	11.07%	22.93%	3.63%	4.83%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":48.27,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":15.83,"profit":true},{"date":"2024-12-31","value":21.05,"profit":true}]

Total Shareholders' equity
Common Stock	-	(40.00%)	33.33%	-	25.00%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-120,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":"-","profit":true},{"date":"2024-12-31","value":75,"profit":true}]
Retained Earnings	-	148.26%	141.42%	68.06%	32.91%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":95.39,"profit":true},{"date":"2023-12-31","value":45.9,"profit":true},{"date":"2024-12-31","value":22.2,"profit":true}]
Other Stockholders' Equity	-	1591.38%	18.71%	22.94%	42.21%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":1.18,"profit":true},{"date":"2023-12-31","value":1.44,"profit":true},{"date":"2024-12-31","value":2.65,"profit":true}]
Total Shareholders' equity	-	(1495.99%)	(28.00%)	(34.63%)	72.73%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-2056.88,"profit":false},{"date":"2022-12-31","value":-38.5,"profit":false},{"date":"2023-12-31","value":-47.62,"profit":false},{"date":"2024-12-31","value":100,"profit":true}]

Total Liabilities & Shareholders Equity	-	200.32%	(6.80%)	(13.62%)	28.00%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-3.39,"profit":false},{"date":"2023-12-31","value":-6.8,"profit":false},{"date":"2024-12-31","value":13.98,"profit":true}]

	Sep '24	Dec '24	Mar '25	Jun '25	Sep '25	TREND
Total Assets
Current Assets	31.90M	65.75M	65.02M	64.45M	64.99M	[{"date":"2024-09-30","value":48.51,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":98.89,"profit":true},{"date":"2025-06-30","value":98.03,"profit":true},{"date":"2025-09-30","value":98.85,"profit":true}]
Non-current Assets	104.35M	102.81M	105.15M	121.59M	126.54M	[{"date":"2024-09-30","value":82.46,"profit":true},{"date":"2024-12-31","value":81.25,"profit":true},{"date":"2025-03-31","value":83.09,"profit":true},{"date":"2025-06-30","value":96.09,"profit":true},{"date":"2025-09-30","value":100,"profit":true}]
Total Assets	136.24M	168.56M	170.16M	186.04M	191.53M	[{"date":"2024-09-30","value":71.13,"profit":true},{"date":"2024-12-31","value":88.01,"profit":true},{"date":"2025-03-31","value":88.84,"profit":true},{"date":"2025-06-30","value":97.14,"profit":true},{"date":"2025-09-30","value":100,"profit":true}]

Total Liabilities
Current Liabilities	59.20M	59.80M	59.48M	59.91M	59.28M	[{"date":"2024-09-30","value":98.8,"profit":true},{"date":"2024-12-31","value":99.81,"profit":true},{"date":"2025-03-31","value":99.27,"profit":true},{"date":"2025-06-30","value":100,"profit":true},{"date":"2025-09-30","value":98.94,"profit":true}]
Non-current Liabilities	34.22M	31.13M	32.92M	46.49M	49.42M	[{"date":"2024-09-30","value":69.23,"profit":true},{"date":"2024-12-31","value":63,"profit":true},{"date":"2025-03-31","value":66.61,"profit":true},{"date":"2025-06-30","value":94.07,"profit":true},{"date":"2025-09-30","value":100,"profit":true}]
Total Liabilities	93.41M	90.94M	92.40M	106.40M	108.70M	[{"date":"2024-09-30","value":85.94,"profit":true},{"date":"2024-12-31","value":83.66,"profit":true},{"date":"2025-03-31","value":85,"profit":true},{"date":"2025-06-30","value":97.89,"profit":true},{"date":"2025-09-30","value":100,"profit":true}]

Total Shareholders' equity
Common Stock	4.00K	5.00K	5.00K	6.00K	6.00K	[{"date":"2024-09-30","value":66.67,"profit":true},{"date":"2024-12-31","value":83.33,"profit":true},{"date":"2025-03-31","value":83.33,"profit":true},{"date":"2025-06-30","value":100,"profit":true},{"date":"2025-09-30","value":100,"profit":true}]
Retained Earnings	(181.61M)	(195.99M)	(205.31M)	(212.41M)	(216.18M)	[{"date":"2024-09-30","value":-18160800000,"profit":false},{"date":"2024-12-31","value":-19598500000,"profit":false},{"date":"2025-03-31","value":-20530900000,"profit":false},{"date":"2025-06-30","value":-21240600000,"profit":false},{"date":"2025-09-30","value":-21618400000,"profit":false}]
Other Stockholders' Equity	224.44M	273.60M	283.07M	292.04M	299.01M	[{"date":"2024-09-30","value":75.06,"profit":true},{"date":"2024-12-31","value":91.5,"profit":true},{"date":"2025-03-31","value":94.67,"profit":true},{"date":"2025-06-30","value":97.67,"profit":true},{"date":"2025-09-30","value":100,"profit":true}]
Total Shareholders' equity	42.83M	77.62M	77.77M	79.64M	82.83M	[{"date":"2024-09-30","value":51.71,"profit":true},{"date":"2024-12-31","value":93.71,"profit":true},{"date":"2025-03-31","value":93.89,"profit":true},{"date":"2025-06-30","value":96.15,"profit":true},{"date":"2025-09-30","value":100,"profit":true}]

Total Liabilities & Shareholders Equity	136.24M	168.56M	170.16M	186.04M	191.53M	[{"date":"2024-09-30","value":71.13,"profit":true},{"date":"2024-12-31","value":88.01,"profit":true},{"date":"2025-03-31","value":88.84,"profit":true},{"date":"2025-06-30","value":97.14,"profit":true},{"date":"2025-09-30","value":100,"profit":true}]

	Sep '24	Dec '24	Mar '25	Jun '25	Sep '25	TREND
Total Assets
Current Assets	-	106.13%	(1.11%)	(0.87%)	0.83%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-1.05,"profit":false},{"date":"2025-06-30","value":-0.82,"profit":false},{"date":"2025-09-30","value":0.79,"profit":true}]
Non-current Assets	-	(1.47%)	2.27%	15.64%	4.07%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":-9.42,"profit":false},{"date":"2025-03-31","value":14.54,"profit":true},{"date":"2025-06-30","value":100,"profit":true},{"date":"2025-09-30","value":26.02,"profit":true}]
Total Assets	-	23.72%	0.95%	9.33%	2.95%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":4.02,"profit":true},{"date":"2025-06-30","value":39.35,"profit":true},{"date":"2025-09-30","value":12.43,"profit":true}]

Total Liabilities
Current Liabilities	-	1.02%	(0.55%)	0.74%	(1.06%)	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-53.67,"profit":false},{"date":"2025-06-30","value":72.22,"profit":true},{"date":"2025-09-30","value":-103.38,"profit":false}]
Non-current Liabilities	-	(9.01%)	5.74%	41.21%	6.30%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":-21.86,"profit":false},{"date":"2025-03-31","value":13.93,"profit":true},{"date":"2025-06-30","value":100,"profit":true},{"date":"2025-09-30","value":15.3,"profit":true}]
Total Liabilities	-	(2.65%)	1.61%	15.16%	2.16%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":-17.49,"profit":false},{"date":"2025-03-31","value":10.59,"profit":true},{"date":"2025-06-30","value":100,"profit":true},{"date":"2025-09-30","value":14.25,"profit":true}]

Total Shareholders' equity
Common Stock	-	25.00%	-	20.00%	-	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":80,"profit":true},{"date":"2025-09-30","value":"-","profit":true}]
Retained Earnings	-	7.92%	4.76%	3.46%	1.78%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":60.1,"profit":true},{"date":"2025-06-30","value":43.67,"profit":true},{"date":"2025-09-30","value":22.47,"profit":true}]
Other Stockholders' Equity	-	21.91%	3.46%	3.17%	2.38%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":15.8,"profit":true},{"date":"2025-06-30","value":14.46,"profit":true},{"date":"2025-09-30","value":10.89,"profit":true}]
Total Shareholders' equity	-	81.23%	0.19%	2.41%	4.00%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":0.23,"profit":true},{"date":"2025-06-30","value":2.97,"profit":true},{"date":"2025-09-30","value":4.93,"profit":true}]

Total Liabilities & Shareholders Equity	-	23.72%	0.95%	9.33%	2.95%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":4.02,"profit":true},{"date":"2025-06-30","value":39.35,"profit":true},{"date":"2025-09-30","value":12.43,"profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Operating Activities
Net Operating Cash Flow	12.82M	3.52M	(13.78M)	(7.35M)	12.51M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":27.46,"profit":true},{"date":"2022-12-31","value":-107.5,"profit":false},{"date":"2023-12-31","value":-57.34,"profit":false},{"date":"2024-12-31","value":97.55,"profit":true}]

Investing Activities
Net Investing Cash Flow	(4.97M)	(11.19M)	(73.85M)	21.66M	(6.13M)	[{"date":"2020-12-31","value":-22.96,"profit":false},{"date":"2021-12-31","value":-51.67,"profit":false},{"date":"2022-12-31","value":-341.02,"profit":false},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":-28.31,"profit":false}]

Financing Activities
Net Financing Cash Flow	(8.75M)	106.61M	(6.21M)	(8.84M)	22.77M	[{"date":"2020-12-31","value":-8.21,"profit":false},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-5.83,"profit":false},{"date":"2023-12-31","value":-8.29,"profit":false},{"date":"2024-12-31","value":21.36,"profit":true}]

Net Change in Cash	(902.00K)	98.94M	(93.85M)	5.46M	29.15M	[{"date":"2020-12-31","value":-0.91,"profit":false},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-94.86,"profit":false},{"date":"2023-12-31","value":5.52,"profit":true},{"date":"2024-12-31","value":29.46,"profit":true}]

Free Cash Flow
Free Cash Flow	7.84M	(7.67M)	(29.76M)	(27.58M)	10.79M	[{"date":"2020-12-31","value":72.67,"profit":true},{"date":"2021-12-31","value":-71.06,"profit":false},{"date":"2022-12-31","value":-275.75,"profit":false},{"date":"2023-12-31","value":-255.49,"profit":false},{"date":"2024-12-31","value":100,"profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Operating Activities
Net Operating Cash Flow	-	(72.54%)	(491.51%)	(46.67%)	(270.14%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":null,"profit":false},{"date":"2022-12-31","value":null,"profit":false},{"date":"2023-12-31","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false}]

Investing Activities
Net Investing Cash Flow	-	125.02%	560.00%	(129.32%)	(128.31%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":22.32,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-23.09,"profit":false},{"date":"2024-12-31","value":-22.91,"profit":false}]

Financing Activities
Net Financing Cash Flow	-	(1318.63%)	(105.83%)	42.34%	(357.54%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-3114.58,"profit":false},{"date":"2022-12-31","value":-249.96,"profit":false},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":-844.51,"profit":false}]

Net Change in Cash	-	(11068.51%)	(194.86%)	(105.82%)	433.32%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-2554.34,"profit":false},{"date":"2022-12-31","value":-44.97,"profit":false},{"date":"2023-12-31","value":-24.42,"profit":false},{"date":"2024-12-31","value":100,"profit":true}]

Free Cash Flow
Free Cash Flow	-	(197.78%)	288.06%	(7.34%)	(139.14%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-68.66,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-2.55,"profit":false},{"date":"2024-12-31","value":-48.3,"profit":false}]

	Sep '24	Dec '24	Mar '25	Jun '25	Sep '25	TREND
Operating Activities
Net Operating Cash Flow	4.63M	2.23M	4.94M	3.54M	5.70M	[{"date":"2024-09-30","value":81.28,"profit":true},{"date":"2024-12-31","value":39.21,"profit":true},{"date":"2025-03-31","value":86.8,"profit":true},{"date":"2025-06-30","value":62.25,"profit":true},{"date":"2025-09-30","value":100,"profit":true}]

Investing Activities
Net Investing Cash Flow	(6.94M)	-	(6.13M)	(8.56M)	(7.53M)	[{"date":"2024-09-30","value":-694000000,"profit":false},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":-613200000,"profit":false},{"date":"2025-06-30","value":-855700000,"profit":false},{"date":"2025-09-30","value":-753100000,"profit":false}]

Financing Activities
Net Financing Cash Flow	(4.01M)	30.16M	(3.98M)	(3.41M)	(1.27M)	[{"date":"2024-09-30","value":-13.3,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-13.2,"profit":false},{"date":"2025-06-30","value":-11.3,"profit":false},{"date":"2025-09-30","value":-4.22,"profit":false}]

Net Change in Cash	(6.32M)	38.14M	(5.17M)	(8.42M)	(3.11M)	[{"date":"2024-09-30","value":-16.58,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-13.55,"profit":false},{"date":"2025-06-30","value":-22.07,"profit":false},{"date":"2025-09-30","value":-8.15,"profit":false}]

Free Cash Flow
Free Cash Flow	1.03M	1.41M	4.44M	700.00K	2.55M	[{"date":"2024-09-30","value":23.22,"profit":true},{"date":"2024-12-31","value":31.69,"profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":15.77,"profit":true},{"date":"2025-09-30","value":57.5,"profit":true}]

	Sep '24	Dec '24	Mar '25	Jun '25	Sep '25	TREND
Operating Activities
Net Operating Cash Flow	-	(51.76%)	121.36%	(28.28%)	60.65%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":-42.65,"profit":false},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":-23.3,"profit":false},{"date":"2025-09-30","value":49.97,"profit":true}]

Investing Activities
Net Investing Cash Flow	-	-	-	39.55%	(11.99%)	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":100,"profit":true},{"date":"2025-09-30","value":-30.32,"profit":false}]

Financing Activities
Net Financing Cash Flow	-	(851.74%)	(113.20%)	(14.42%)	(62.61%)	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false},{"date":"2025-06-30","value":null,"profit":false},{"date":"2025-09-30","value":null,"profit":false}]

Net Change in Cash	-	(703.26%)	(113.55%)	62.84%	(63.06%)	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":-1119.07,"profit":false},{"date":"2025-03-31","value":-180.69,"profit":false},{"date":"2025-06-30","value":100,"profit":true},{"date":"2025-09-30","value":-100.34,"profit":false}]

Free Cash Flow
Free Cash Flow	-	36.47%	215.57%	(84.23%)	264.71%	[{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":13.78,"profit":true},{"date":"2025-03-31","value":81.43,"profit":true},{"date":"2025-06-30","value":-31.82,"profit":false},{"date":"2025-09-30","value":100,"profit":true}]

Ratios

Liquidity

These ratios help you determine the liquidity of the company. Higher is better.

	BLZE
Cash Ratio	0.85
Current Ratio	1.10

Asset Efficiency

These ratios help you understand the company's efficiency in using its assets to generate returns. Higher is better. For ROE, average long term is around 14%, less than 10% is poor.