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	ELUT	Sector	S&P500
1-Week Return	0.29%	1.09%	2.08%
1-Month Return	-3.23%	7.7%	3.26%
3-Month Return	-54.31%	8.19%	7.61%
6-Month Return	-58.72%	5.61%	24.4%
1-Year Return	-72.48%	-1.64%	18%
3-Year Return	-89.09%	11.98%	80.4%
5-Year Return	-91.94%	38.23%	102.72%
10-Year Return	-93.79%	106.5%	232.63%

Time Frame	ELUT	Sector	S&P500
1-Week Return	16.30%	75.99%	192.54%
1-Month Return	-32.93%	146.58%	47.74%
3-Month Return	-95.83%	37.61%	34.64%
6-Month Return	-83.37%	11.70%	55.69%
1-Year Return	-72.48%	-1.64%	18.00%
3-Year Return	-52.22%	3.84%	21.73%
5-Year Return	-39.57%	6.69%	15.18%
10-Year Return	-24.26%	7.52%	12.77%

Financials

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Revenue	42.68M	47.39M	23.85M	24.75M	24.38M	[{"date":"2020-12-31","value":90.07,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":50.32,"profit":true},{"date":"2023-12-31","value":52.22,"profit":true},{"date":"2024-12-31","value":51.43,"profit":true}]
Cost of Revenue	22.12M	28.37M	12.21M	13.69M	13.67M	[{"date":"2020-12-31","value":77.98,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":43.04,"profit":true},{"date":"2023-12-31","value":48.27,"profit":true},{"date":"2024-12-31","value":48.18,"profit":true}]
Gross Profit	20.56M	19.02M	11.64M	11.05M	10.71M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":92.51,"profit":true},{"date":"2022-12-31","value":56.61,"profit":true},{"date":"2023-12-31","value":53.76,"profit":true},{"date":"2024-12-31","value":52.07,"profit":true}]
Gross Margin	48.17%	40.14%	48.80%	44.67%	43.93%	[{"date":"2020-12-31","value":98.71,"profit":true},{"date":"2021-12-31","value":82.25,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":91.53,"profit":true},{"date":"2024-12-31","value":90.01,"profit":true}]

Operating Expenses	34.16M	42.05M	46.83M	41.58M	46.36M	[{"date":"2020-12-31","value":72.95,"profit":true},{"date":"2021-12-31","value":89.81,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":88.79,"profit":true},{"date":"2024-12-31","value":99,"profit":true}]
Operating Income	(13.60M)	(23.03M)	(29.99M)	(30.53M)	(35.65M)	[{"date":"2020-12-31","value":-1359900000,"profit":false},{"date":"2021-12-31","value":-2303200000,"profit":false},{"date":"2022-12-31","value":-2998900000,"profit":false},{"date":"2023-12-31","value":-3052600000,"profit":false},{"date":"2024-12-31","value":-3565100000,"profit":false}]
Total Non-Operating Income/Expense	(13.83M)	(7.07M)	(11.44M)	(16.49M)	(23.25M)	[{"date":"2020-12-31","value":-1383300000,"profit":false},{"date":"2021-12-31","value":-706900000,"profit":false},{"date":"2022-12-31","value":-1144100000,"profit":false},{"date":"2023-12-31","value":-1649100000,"profit":false},{"date":"2024-12-31","value":-2325000000,"profit":false}]
Pre-Tax Income	(21.80M)	(24.78M)	(36.15M)	(41.22M)	(54.12M)	[{"date":"2020-12-31","value":-2179900000,"profit":false},{"date":"2021-12-31","value":-2477700000,"profit":false},{"date":"2022-12-31","value":-3614800000,"profit":false},{"date":"2023-12-31","value":-4122100000,"profit":false},{"date":"2024-12-31","value":-5412200000,"profit":false}]
Income Taxes	26.00K	55.00K	34.00K	28.00K	7.00K	[{"date":"2020-12-31","value":47.27,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":61.82,"profit":true},{"date":"2023-12-31","value":50.91,"profit":true},{"date":"2024-12-31","value":12.73,"profit":true}]
Income After Taxes	(21.82M)	(24.83M)	(36.18M)	(41.25M)	(54.13M)	[{"date":"2020-12-31","value":-2182500000,"profit":false},{"date":"2021-12-31","value":-2483200000,"profit":false},{"date":"2022-12-31","value":-3618200000,"profit":false},{"date":"2023-12-31","value":-4124900000,"profit":false},{"date":"2024-12-31","value":-5412900000,"profit":false}]

Income From Continuous Operations	(21.82M)	(24.83M)	(32.90M)	(41.25M)	(54.13M)	[{"date":"2020-12-31","value":-2182500000,"profit":false},{"date":"2021-12-31","value":-2483200000,"profit":false},{"date":"2022-12-31","value":-3289700000,"profit":false},{"date":"2023-12-31","value":-4124900000,"profit":false},{"date":"2024-12-31","value":-5412900000,"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	(21.82M)	(24.83M)	(32.90M)	(37.66M)	(53.95M)	[{"date":"2020-12-31","value":-2182500000,"profit":false},{"date":"2021-12-31","value":-2483200000,"profit":false},{"date":"2022-12-31","value":-3289700000,"profit":false},{"date":"2023-12-31","value":-3765600000,"profit":false},{"date":"2024-12-31","value":-5394900000,"profit":false}]

EPS (Diluted)	(17.09)	(2.36)	(2.40)	(2.11)	(1.81)	[{"date":"2020-12-31","value":-1709.5,"profit":false},{"date":"2021-12-31","value":-236,"profit":false},{"date":"2022-12-31","value":-240,"profit":false},{"date":"2023-12-31","value":-211,"profit":false},{"date":"2024-12-31","value":-181,"profit":false}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Revenue	-	11.03%	(49.68%)	3.76%	(1.50%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-450.35,"profit":false},{"date":"2023-12-31","value":34.06,"profit":true},{"date":"2024-12-31","value":-13.56,"profit":false}]
Cost of Revenue	-	28.24%	(56.96%)	12.14%	(0.18%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-201.69,"profit":false},{"date":"2023-12-31","value":42.98,"profit":true},{"date":"2024-12-31","value":-0.62,"profit":false}]
Gross Profit	-	(7.49%)	(38.81%)	(5.03%)	(3.13%)	[{"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}]
Gross Margin	-	(16.68%)	21.58%	(8.47%)	(1.66%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-77.26,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-39.26,"profit":false},{"date":"2024-12-31","value":-7.69,"profit":false}]

Operating Expenses	-	23.11%	11.35%	(11.21%)	11.49%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":49.12,"profit":true},{"date":"2023-12-31","value":-48.51,"profit":false},{"date":"2024-12-31","value":49.74,"profit":true}]
Operating Income	-	69.37%	30.21%	1.79%	16.79%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":43.55,"profit":true},{"date":"2023-12-31","value":2.58,"profit":true},{"date":"2024-12-31","value":24.2,"profit":true}]
Total Non-Operating Income/Expense	-	(48.90%)	61.85%	44.14%	40.99%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-79.06,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":71.37,"profit":true},{"date":"2024-12-31","value":66.27,"profit":true}]
Pre-Tax Income	-	13.66%	45.89%	14.03%	31.30%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":29.77,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":30.58,"profit":true},{"date":"2024-12-31","value":68.2,"profit":true}]
Income Taxes	-	111.54%	(38.18%)	(17.65%)	(75.00%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-34.23,"profit":false},{"date":"2023-12-31","value":-15.82,"profit":false},{"date":"2024-12-31","value":-67.24,"profit":false}]
Income After Taxes	-	13.78%	45.71%	14.00%	31.22%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":30.14,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":30.64,"profit":true},{"date":"2024-12-31","value":68.32,"profit":true}]

Income From Continuous Operations	-	13.78%	32.48%	25.39%	31.22%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":42.42,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":78.17,"profit":true},{"date":"2024-12-31","value":96.14,"profit":true}]
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	-	13.78%	32.48%	14.47%	43.27%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":31.84,"profit":true},{"date":"2022-12-31","value":75.06,"profit":true},{"date":"2023-12-31","value":33.43,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]

EPS (Diluted)	-	(86.19%)	1.69%	(12.08%)	(14.22%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-5085.49,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-712.92,"profit":false},{"date":"2024-12-31","value":-838.86,"profit":false}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Revenue	6.29M	5.92M	5.47M	6.03M	6.26M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":94.13,"profit":true},{"date":"2024-12-31","value":86.92,"profit":true},{"date":"2025-03-31","value":95.85,"profit":true},{"date":"2025-06-30","value":99.55,"profit":true}]
Cost of Revenue	3.49M	3.18M	3.14M	3.57M	3.21M	[{"date":"2024-06-30","value":97.73,"profit":true},{"date":"2024-09-30","value":89.03,"profit":true},{"date":"2024-12-31","value":87.99,"profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":89.7,"profit":true}]
Gross Profit	2.80M	2.74M	2.32M	2.46M	3.06M	[{"date":"2024-06-30","value":91.53,"profit":true},{"date":"2024-09-30","value":89.63,"profit":true},{"date":"2024-12-31","value":76,"profit":true},{"date":"2025-03-31","value":80.35,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]
Gross Margin	44.49%	46.29%	42.50%	40.75%	48.83%	[{"date":"2024-06-30","value":91.12,"profit":true},{"date":"2024-09-30","value":94.8,"profit":true},{"date":"2024-12-31","value":87.05,"profit":true},{"date":"2025-03-31","value":83.45,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]

Operating Expenses	9.02M	12.97M	10.76M	10.38M	12.93M	[{"date":"2024-06-30","value":69.54,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":82.92,"profit":true},{"date":"2025-03-31","value":80.02,"profit":true},{"date":"2025-06-30","value":99.71,"profit":true}]
Operating Income	(8.51M)	(10.23M)	(8.43M)	(7.92M)	(9.88M)	[{"date":"2024-06-30","value":-851000000,"profit":false},{"date":"2024-09-30","value":-1023000000,"profit":false},{"date":"2024-12-31","value":-843200000,"profit":false},{"date":"2025-03-31","value":-792200000,"profit":false},{"date":"2025-06-30","value":-987500000,"profit":false}]
Total Non-Operating Income/Expense	(21.13M)	10.39M	(1.70M)	2.91M	(245.00K)	[{"date":"2024-06-30","value":-203.25,"profit":false},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-16.33,"profit":false},{"date":"2025-03-31","value":28.01,"profit":true},{"date":"2025-06-30","value":-2.36,"profit":false}]
Pre-Tax Income	(28.37M)	1.29M	(9.06M)	(3.92M)	(9.60M)	[{"date":"2024-06-30","value":-2192.5,"profit":false},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-700.08,"profit":false},{"date":"2025-03-31","value":-303.32,"profit":false},{"date":"2025-06-30","value":-742.04,"profit":false}]
Income Taxes	(11.00K)	8.00K	2.00K	8.00K	8.00K	[{"date":"2024-06-30","value":-137.5,"profit":false},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":25,"profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]
Income After Taxes	(28.36M)	1.29M	(9.06M)	(3.93M)	(9.61M)	[{"date":"2024-06-30","value":-2205.29,"profit":false},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-704.59,"profit":false},{"date":"2025-03-31","value":-305.83,"profit":false},{"date":"2025-06-30","value":-747.28,"profit":false}]

Income From Continuous Operations	(28.36M)	1.29M	(9.06M)	(3.93M)	(9.61M)	[{"date":"2024-06-30","value":-2205.29,"profit":false},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-704.59,"profit":false},{"date":"2025-03-31","value":-305.83,"profit":false},{"date":"2025-06-30","value":-747.28,"profit":false}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"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}]
Net Income	(28.18M)	1.29M	(9.06M)	(3.93M)	(9.61M)	[{"date":"2024-06-30","value":-2191.29,"profit":false},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-704.59,"profit":false},{"date":"2025-03-31","value":-305.83,"profit":false},{"date":"2025-06-30","value":-747.28,"profit":false}]

EPS (Diluted)	(1.13)	0.33	(0.26)	(0.21)	(0.26)	[{"date":"2024-06-30","value":-342.42,"profit":false},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-78.79,"profit":false},{"date":"2025-03-31","value":-63.64,"profit":false},{"date":"2025-06-30","value":-78.79,"profit":false}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Revenue	-	(5.87%)	(7.67%)	10.28%	3.86%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-57.07,"profit":false},{"date":"2024-12-31","value":-74.59,"profit":false},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":37.6,"profit":true}]
Cost of Revenue	-	(8.91%)	(1.16%)	13.65%	(10.30%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-65.27,"profit":false},{"date":"2024-12-31","value":-8.52,"profit":false},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":-75.48,"profit":false}]
Gross Profit	-	(2.07%)	(15.21%)	5.72%	24.46%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-8.47,"profit":false},{"date":"2024-12-31","value":-62.2,"profit":false},{"date":"2025-03-31","value":23.4,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]
Gross Margin	-	4.03%	(8.17%)	(4.13%)	19.83%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":20.32,"profit":true},{"date":"2024-12-31","value":-41.22,"profit":false},{"date":"2025-03-31","value":-20.83,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]

Operating Expenses	-	43.80%	(17.08%)	(3.51%)	24.61%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-38.99,"profit":false},{"date":"2025-03-31","value":-8,"profit":false},{"date":"2025-06-30","value":56.18,"profit":true}]
Operating Income	-	20.21%	(17.58%)	(6.05%)	24.65%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":81.98,"profit":true},{"date":"2024-12-31","value":-71.29,"profit":false},{"date":"2025-03-31","value":-24.53,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]
Total Non-Operating Income/Expense	-	(149.20%)	(116.33%)	(271.60%)	(108.41%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false},{"date":"2025-06-30","value":null,"profit":false}]
Pre-Tax Income	-	(104.56%)	(800.08%)	(56.67%)	144.64%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-72.29,"profit":false},{"date":"2024-12-31","value":-553.16,"profit":false},{"date":"2025-03-31","value":-39.18,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]
Income Taxes	-	(172.73%)	(75.00%)	300.00%	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-57.58,"profit":false},{"date":"2024-12-31","value":-25,"profit":false},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Income After Taxes	-	(104.53%)	(804.59%)	(56.59%)	144.34%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-72.42,"profit":false},{"date":"2024-12-31","value":-557.41,"profit":false},{"date":"2025-03-31","value":-39.21,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]

Income From Continuous Operations	-	(104.53%)	(804.59%)	(56.59%)	144.34%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-72.42,"profit":false},{"date":"2024-12-31","value":-557.41,"profit":false},{"date":"2025-03-31","value":-39.21,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"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}]
Net Income	-	(104.56%)	(804.59%)	(56.59%)	144.34%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-72.44,"profit":false},{"date":"2024-12-31","value":-557.41,"profit":false},{"date":"2025-03-31","value":-39.21,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]

EPS (Diluted)	-	(129.20%)	(178.79%)	(19.23%)	23.81%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-542.65,"profit":false},{"date":"2024-12-31","value":-750.91,"profit":false},{"date":"2025-03-31","value":-80.77,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Assets
Current Assets	59.71M	47.43M	50.70M	31.25M	26.17M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":79.43,"profit":true},{"date":"2022-12-31","value":84.91,"profit":true},{"date":"2023-12-31","value":52.34,"profit":true},{"date":"2024-12-31","value":43.83,"profit":true}]
Non-current Assets	23.10M	19.74M	18.14M	12.18M	9.96M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":85.45,"profit":true},{"date":"2022-12-31","value":78.53,"profit":true},{"date":"2023-12-31","value":52.7,"profit":true},{"date":"2024-12-31","value":43.09,"profit":true}]
Total Assets	82.81M	67.17M	68.84M	43.43M	36.13M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":81.11,"profit":true},{"date":"2022-12-31","value":83.13,"profit":true},{"date":"2023-12-31","value":52.44,"profit":true},{"date":"2024-12-31","value":43.63,"profit":true}]

Total Liabilities
Current Liabilities	26.78M	26.00M	42.62M	43.04M	37.80M	[{"date":"2020-12-31","value":62.22,"profit":true},{"date":"2021-12-31","value":60.42,"profit":true},{"date":"2022-12-31","value":99.02,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":87.82,"profit":true}]
Non-current Liabilities	35.20M	27.65M	31.26M	38.99M	44.59M	[{"date":"2020-12-31","value":78.94,"profit":true},{"date":"2021-12-31","value":62,"profit":true},{"date":"2022-12-31","value":70.1,"profit":true},{"date":"2023-12-31","value":87.44,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Total Liabilities	61.98M	53.65M	73.87M	82.03M	82.39M	[{"date":"2020-12-31","value":75.23,"profit":true},{"date":"2021-12-31","value":65.12,"profit":true},{"date":"2022-12-31","value":89.67,"profit":true},{"date":"2023-12-31","value":99.56,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]

Total Shareholders' equity
Common Stock	10.00K	13.00K	16.00K	23.00K	35.00K	[{"date":"2020-12-31","value":28.57,"profit":true},{"date":"2021-12-31","value":37.14,"profit":true},{"date":"2022-12-31","value":45.71,"profit":true},{"date":"2023-12-31","value":65.71,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Retained Earnings	(80.26M)	(105.09M)	(137.99M)	(175.64M)	(229.59M)	[{"date":"2020-12-31","value":-8025900000,"profit":false},{"date":"2021-12-31","value":-10509100000,"profit":false},{"date":"2022-12-31","value":-13798800000,"profit":false},{"date":"2023-12-31","value":-17564400000,"profit":false},{"date":"2024-12-31","value":-22959300000,"profit":false}]
Other Stockholders' Equity	181.34M	118.60M	132.94M	137.02M	183.30M	[{"date":"2020-12-31","value":98.93,"profit":true},{"date":"2021-12-31","value":64.7,"profit":true},{"date":"2022-12-31","value":72.53,"profit":true},{"date":"2023-12-31","value":74.75,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Total Shareholders' equity	20.83M	13.52M	(5.03M)	(38.60M)	(46.26M)	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":64.91,"profit":true},{"date":"2022-12-31","value":-24.16,"profit":false},{"date":"2023-12-31","value":-185.3,"profit":false},{"date":"2024-12-31","value":-222.07,"profit":false}]

Total Liabilities & Shareholders Equity	82.81M	67.17M	68.84M	43.43M	36.13M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":81.11,"profit":true},{"date":"2022-12-31","value":83.13,"profit":true},{"date":"2023-12-31","value":52.44,"profit":true},{"date":"2024-12-31","value":43.63,"profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Assets
Current Assets	-	(20.57%)	6.90%	(38.36%)	(16.26%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-298.19,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-556.14,"profit":false},{"date":"2024-12-31","value":-235.73,"profit":false}]
Non-current Assets	-	(14.55%)	(8.10%)	(32.89%)	(18.23%)	[{"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}]
Total Assets	-	(18.89%)	2.49%	(36.92%)	(16.81%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-759.19,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-1483.91,"profit":false},{"date":"2024-12-31","value":-675.79,"profit":false}]

Total Liabilities
Current Liabilities	-	(2.91%)	63.90%	0.99%	(12.18%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-4.55,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":1.55,"profit":true},{"date":"2024-12-31","value":-19.06,"profit":false}]
Non-current Liabilities	-	(21.45%)	13.06%	24.74%	14.36%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-86.74,"profit":false},{"date":"2022-12-31","value":52.8,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":58.07,"profit":true}]
Total Liabilities	-	(13.44%)	37.70%	11.04%	0.44%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-35.65,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":29.28,"profit":true},{"date":"2024-12-31","value":1.16,"profit":true}]

Total Shareholders' equity
Common Stock	-	30.00%	23.08%	43.75%	52.17%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":57.5,"profit":true},{"date":"2022-12-31","value":44.23,"profit":true},{"date":"2023-12-31","value":83.85,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Retained Earnings	-	30.94%	31.30%	27.29%	30.71%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":98.84,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":87.18,"profit":true},{"date":"2024-12-31","value":98.12,"profit":true}]
Other Stockholders' Equity	-	(34.60%)	12.09%	3.07%	33.77%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-102.44,"profit":false},{"date":"2022-12-31","value":35.8,"profit":true},{"date":"2023-12-31","value":9.09,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Total Shareholders' equity	-	(35.09%)	(137.22%)	666.94%	19.84%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-5.26,"profit":false},{"date":"2022-12-31","value":-20.58,"profit":false},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":2.98,"profit":true}]

Total Liabilities & Shareholders Equity	-	(18.89%)	2.49%	(36.92%)	(16.81%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-759.19,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-1483.91,"profit":false},{"date":"2024-12-31","value":-675.79,"profit":false}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Assets
Current Assets	30.35M	37.32M	26.17M	30.02M	22.28M	[{"date":"2024-06-30","value":81.33,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":70.13,"profit":true},{"date":"2025-03-31","value":80.44,"profit":true},{"date":"2025-06-30","value":59.7,"profit":true}]
Non-current Assets	11.55M	11.09M	9.96M	9.28M	11.57M	[{"date":"2024-06-30","value":99.86,"profit":true},{"date":"2024-09-30","value":95.85,"profit":true},{"date":"2024-12-31","value":86.05,"profit":true},{"date":"2025-03-31","value":80.22,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]
Total Assets	41.90M	48.41M	36.13M	39.30M	33.85M	[{"date":"2024-06-30","value":86.57,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":74.63,"profit":true},{"date":"2025-03-31","value":81.18,"profit":true},{"date":"2025-06-30","value":69.93,"profit":true}]

Total Liabilities
Current Liabilities	39.81M	39.68M	37.80M	36.85M	37.95M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":99.67,"profit":true},{"date":"2024-12-31","value":94.94,"profit":true},{"date":"2025-03-31","value":92.57,"profit":true},{"date":"2025-06-30","value":95.33,"profit":true}]
Non-current Liabilities	66.43M	48.97M	44.59M	38.91M	37.74M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":73.71,"profit":true},{"date":"2024-12-31","value":67.12,"profit":true},{"date":"2025-03-31","value":58.56,"profit":true},{"date":"2025-06-30","value":56.81,"profit":true}]
Total Liabilities	106.24M	88.64M	82.39M	75.76M	75.69M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":83.44,"profit":true},{"date":"2024-12-31","value":77.55,"profit":true},{"date":"2025-03-31","value":71.31,"profit":true},{"date":"2025-06-30","value":71.24,"profit":true}]

Total Shareholders' equity
Common Stock	28.00K	34.00K	35.00K	41.00K	42.00K	[{"date":"2024-06-30","value":66.67,"profit":true},{"date":"2024-09-30","value":80.95,"profit":true},{"date":"2024-12-31","value":83.33,"profit":true},{"date":"2025-03-31","value":97.62,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]
Retained Earnings	(221.82M)	(220.53M)	(229.59M)	(233.53M)	(243.14M)	[{"date":"2024-06-30","value":-22181800000,"profit":false},{"date":"2024-09-30","value":-22053200000,"profit":false},{"date":"2024-12-31","value":-22959300000,"profit":false},{"date":"2025-03-31","value":-23352600000,"profit":false},{"date":"2025-06-30","value":-24313600000,"profit":false}]
Other Stockholders' Equity	157.45M	180.26M	183.30M	197.03M	201.25M	[{"date":"2024-06-30","value":78.24,"profit":true},{"date":"2024-09-30","value":89.57,"profit":true},{"date":"2024-12-31","value":91.08,"profit":true},{"date":"2025-03-31","value":97.9,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]
Total Shareholders' equity	(64.34M)	(40.24M)	(46.26M)	(36.46M)	(41.84M)	[{"date":"2024-06-30","value":-6433800000,"profit":false},{"date":"2024-09-30","value":-4023800000,"profit":false},{"date":"2024-12-31","value":-4626000000,"profit":false},{"date":"2025-03-31","value":-3645800000,"profit":false},{"date":"2025-06-30","value":-4184300000,"profit":false}]

Total Liabilities & Shareholders Equity	41.90M	48.41M	36.13M	39.30M	33.85M	[{"date":"2024-06-30","value":86.57,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":74.63,"profit":true},{"date":"2025-03-31","value":81.18,"profit":true},{"date":"2025-06-30","value":69.93,"profit":true}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Assets
Current Assets	-	22.95%	(29.87%)	14.69%	(25.78%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-130.12,"profit":false},{"date":"2025-03-31","value":64,"profit":true},{"date":"2025-06-30","value":-112.29,"profit":false}]
Non-current Assets	-	(4.02%)	(10.23%)	(6.77%)	24.65%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-16.29,"profit":false},{"date":"2024-12-31","value":-41.48,"profit":false},{"date":"2025-03-31","value":-27.46,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]
Total Assets	-	15.52%	(25.37%)	8.78%	(13.87%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-163.47,"profit":false},{"date":"2025-03-31","value":56.56,"profit":true},{"date":"2025-06-30","value":-89.35,"profit":false}]

Total Liabilities
Current Liabilities	-	(0.33%)	(4.75%)	(2.50%)	2.98%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-10.97,"profit":false},{"date":"2024-12-31","value":-159.42,"profit":false},{"date":"2025-03-31","value":-83.9,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]
Non-current Liabilities	-	(26.29%)	(8.93%)	(12.75%)	(2.98%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false},{"date":"2025-06-30","value":null,"profit":false}]
Total Liabilities	-	(16.56%)	(7.06%)	(8.05%)	(0.08%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false},{"date":"2025-06-30","value":null,"profit":false}]

Total Shareholders' equity
Common Stock	-	21.43%	2.94%	17.14%	2.44%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":13.73,"profit":true},{"date":"2025-03-31","value":80,"profit":true},{"date":"2025-06-30","value":11.38,"profit":true}]
Retained Earnings	-	(0.58%)	4.11%	1.71%	4.12%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-14.09,"profit":false},{"date":"2024-12-31","value":99.84,"profit":true},{"date":"2025-03-31","value":41.63,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]
Other Stockholders' Equity	-	14.49%	1.69%	7.49%	2.14%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":11.63,"profit":true},{"date":"2025-03-31","value":51.71,"profit":true},{"date":"2025-06-30","value":14.8,"profit":true}]
Total Shareholders' equity	-	(37.46%)	14.97%	(21.19%)	14.77%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-250.29,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-141.58,"profit":false},{"date":"2025-06-30","value":98.69,"profit":true}]

Total Liabilities & Shareholders Equity	-	15.52%	(25.37%)	8.78%	(13.87%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-163.47,"profit":false},{"date":"2025-03-31","value":56.56,"profit":true},{"date":"2025-06-30","value":-89.35,"profit":false}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Operating Activities
Net Operating Cash Flow	(13.44M)	(15.62M)	(21.43M)	(21.76M)	(22.66M)	[{"date":"2020-12-31","value":-1343500000,"profit":false},{"date":"2021-12-31","value":-1561800000,"profit":false},{"date":"2022-12-31","value":-2143400000,"profit":false},{"date":"2023-12-31","value":-2176100000,"profit":false},{"date":"2024-12-31","value":-2265700000,"profit":false}]

Investing Activities
Net Investing Cash Flow	(640.00K)	(369.00K)	(540.00K)	14.21M	(474.00K)	[{"date":"2020-12-31","value":-4.5,"profit":false},{"date":"2021-12-31","value":-2.6,"profit":false},{"date":"2022-12-31","value":-3.8,"profit":false},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":-3.34,"profit":false}]

Financing Activities
Net Financing Cash Flow	51.02M	6.71M	9.00M	9.84M	17.09M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":13.15,"profit":true},{"date":"2022-12-31","value":17.65,"profit":true},{"date":"2023-12-31","value":19.29,"profit":true},{"date":"2024-12-31","value":33.51,"profit":true}]

Net Change in Cash	36.94M	(9.10M)	(13.44M)	2.29M	(6.04M)	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":-24.64,"profit":false},{"date":"2022-12-31","value":-36.38,"profit":false},{"date":"2023-12-31","value":6.19,"profit":true},{"date":"2024-12-31","value":-16.34,"profit":false}]

Free Cash Flow
Free Cash Flow	(14.07M)	(15.99M)	(21.97M)	(22.11M)	(23.31M)	[{"date":"2020-12-31","value":-1407500000,"profit":false},{"date":"2021-12-31","value":-1598700000,"profit":false},{"date":"2022-12-31","value":-2197400000,"profit":false},{"date":"2023-12-31","value":-2210700000,"profit":false},{"date":"2024-12-31","value":-2331100000,"profit":false}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Operating Activities
Net Operating Cash Flow	-	16.25%	37.24%	1.53%	4.12%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":43.63,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":4.1,"profit":true},{"date":"2024-12-31","value":11.06,"profit":true}]

Investing Activities
Net Investing Cash Flow	-	(42.34%)	46.34%	(2731.11%)	(103.34%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-91.37,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-5893.45,"profit":false},{"date":"2024-12-31","value":-222.99,"profit":false}]

Financing Activities
Net Financing Cash Flow	-	(86.85%)	34.15%	9.30%	73.72%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-117.81,"profit":false},{"date":"2022-12-31","value":46.33,"profit":true},{"date":"2023-12-31","value":12.61,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]

Net Change in Cash	-	(124.64%)	47.62%	(117.02%)	(363.97%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-261.77,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-245.75,"profit":false},{"date":"2024-12-31","value":-764.38,"profit":false}]

Free Cash Flow
Free Cash Flow	-	13.58%	37.45%	0.61%	5.45%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":36.27,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":1.62,"profit":true},{"date":"2024-12-31","value":14.54,"profit":true}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Operating Activities
Net Operating Cash Flow	(4.33M)	(3.43M)	(12.26M)	(8.88M)	(8.23M)	[{"date":"2024-06-30","value":-433200000,"profit":false},{"date":"2024-09-30","value":-342700000,"profit":false},{"date":"2024-12-31","value":-1225700000,"profit":false},{"date":"2025-03-31","value":-888100000,"profit":false},{"date":"2025-06-30","value":-822800000,"profit":false}]

Investing Activities
Net Investing Cash Flow	182.00K	(547.00K)	(94.00K)	(278.00K)	(114.00K)	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":-300.55,"profit":false},{"date":"2024-12-31","value":-51.65,"profit":false},{"date":"2025-03-31","value":-152.75,"profit":false},{"date":"2025-06-30","value":-62.64,"profit":false}]

Financing Activities
Net Financing Cash Flow	9.79M	11.53M	(151.00K)	13.28M	(516.00K)	[{"date":"2024-06-30","value":73.71,"profit":true},{"date":"2024-09-30","value":86.81,"profit":true},{"date":"2024-12-31","value":-1.14,"profit":false},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":-3.89,"profit":false}]

Net Change in Cash	5.64M	7.55M	(12.50M)	4.12M	(8.86M)	[{"date":"2024-06-30","value":74.63,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-165.52,"profit":false},{"date":"2025-03-31","value":54.53,"profit":true},{"date":"2025-06-30","value":-117.28,"profit":false}]

Free Cash Flow
Free Cash Flow	(4.33M)	(3.44M)	(12.35M)	(9.16M)	(8.34M)	[{"date":"2024-06-30","value":-433400000,"profit":false},{"date":"2024-09-30","value":-344000000,"profit":false},{"date":"2024-12-31","value":-1235100000,"profit":false},{"date":"2025-03-31","value":-915900000,"profit":false},{"date":"2025-06-30","value":-834200000,"profit":false}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Operating Activities
Net Operating Cash Flow	-	(20.89%)	257.66%	(27.54%)	(7.35%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-8.11,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-10.69,"profit":false},{"date":"2025-06-30","value":-2.85,"profit":false}]

Investing Activities
Net Investing Cash Flow	-	(400.55%)	(82.82%)	195.74%	(58.99%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-204.63,"profit":false},{"date":"2024-12-31","value":-42.31,"profit":false},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":-30.14,"profit":false}]

Financing Activities
Net Financing Cash Flow	-	17.78%	(101.31%)	(8893.38%)	(103.89%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-569.84,"profit":false},{"date":"2025-03-31","value":-50022.69,"profit":false},{"date":"2025-06-30","value":-584.33,"profit":false}]

Net Change in Cash	-	33.99%	(265.52%)	(132.95%)	(315.05%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-781.19,"profit":false},{"date":"2025-03-31","value":-391.14,"profit":false},{"date":"2025-06-30","value":-926.9,"profit":false}]

Free Cash Flow
Free Cash Flow	-	(20.63%)	259.04%	(25.84%)	(8.92%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-7.96,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-9.98,"profit":false},{"date":"2025-06-30","value":-3.44,"profit":false}]

Ratios

Liquidity

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

	ELUT
Cash Ratio	0.22
Current Ratio	0.59
Quick Ratio	0.45

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.