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	LTRY	Sector	S&P500

Financials

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Revenue	7.46M	16.41M	6.78M	7.02M	1.07M	[{"date":"2020-12-31","value":45.46,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":41.31,"profit":true},{"date":"2023-12-31","value":42.77,"profit":true},{"date":"2024-12-31","value":6.49,"profit":true}]
Cost of Revenue	2.95M	8.16M	4.31M	5.67M	320.87K	[{"date":"2020-12-31","value":36.19,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":52.84,"profit":true},{"date":"2023-12-31","value":69.45,"profit":true},{"date":"2024-12-31","value":3.93,"profit":true}]
Gross Profit	4.51M	8.25M	2.47M	1.35M	744.92K	[{"date":"2020-12-31","value":54.62,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":29.91,"profit":true},{"date":"2023-12-31","value":16.39,"profit":true},{"date":"2024-12-31","value":9.03,"profit":true}]
Gross Margin	60.42%	50.28%	36.41%	19.27%	69.89%	[{"date":"2020-12-31","value":86.45,"profit":true},{"date":"2021-12-31","value":71.94,"profit":true},{"date":"2022-12-31","value":52.09,"profit":true},{"date":"2023-12-31","value":27.57,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]

Operating Expenses	8.22M	38.13M	58.34M	19.00M	18.91M	[{"date":"2020-12-31","value":14.09,"profit":true},{"date":"2021-12-31","value":65.35,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":32.57,"profit":true},{"date":"2024-12-31","value":32.41,"profit":true}]
Operating Income	(3.71M)	(29.88M)	(55.87M)	(17.65M)	(18.16M)	[{"date":"2020-12-31","value":-371085200,"profit":false},{"date":"2021-12-31","value":-2987801200,"profit":false},{"date":"2022-12-31","value":-5587377100,"profit":false},{"date":"2023-12-31","value":-1765084300,"profit":false},{"date":"2024-12-31","value":-1816229200,"profit":false}]
Total Non-Operating Income/Expense	(3.32M)	(42.83M)	(5.25M)	(9.03M)	(11.03M)	[{"date":"2020-12-31","value":-332293900,"profit":false},{"date":"2021-12-31","value":-4282992100,"profit":false},{"date":"2022-12-31","value":-525096900,"profit":false},{"date":"2023-12-31","value":-903003600,"profit":false},{"date":"2024-12-31","value":-1102903100,"profit":false}]
Pre-Tax Income	(5.81M)	(54.57M)	(60.36M)	(25.71M)	(28.68M)	[{"date":"2020-12-31","value":-581186300,"profit":false},{"date":"2021-12-31","value":-5457498100,"profit":false},{"date":"2022-12-31","value":-6035990100,"profit":false},{"date":"2023-12-31","value":-2570603900,"profit":false},{"date":"2024-12-31","value":-2868276000,"profit":false}]
Income Taxes	800.00	(1.66M)	23.36K	60.00K	26.32K	[{"date":"2020-12-31","value":1.33,"profit":true},{"date":"2021-12-31","value":-2773.89,"profit":false},{"date":"2022-12-31","value":38.94,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":43.86,"profit":true}]
Income After Taxes	(5.81M)	(52.91M)	(60.38M)	(25.77M)	(28.71M)	[{"date":"2020-12-31","value":-581266300,"profit":false},{"date":"2021-12-31","value":-5291064600,"profit":false},{"date":"2022-12-31","value":-6038326500,"profit":false},{"date":"2023-12-31","value":-2576603900,"profit":false},{"date":"2024-12-31","value":-2870907500,"profit":false}]

Income From Continuous Operations	(5.81M)	(10.96M)	(60.38M)	(14.81M)	(28.71M)	[{"date":"2020-12-31","value":-581266300,"profit":false},{"date":"2021-12-31","value":-1095502600,"profit":false},{"date":"2022-12-31","value":-6038326500,"profit":false},{"date":"2023-12-31","value":-1481453400,"profit":false},{"date":"2024-12-31","value":-2870907500,"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	(5.81M)	(52.91M)	(60.38M)	(25.77M)	(28.71M)	[{"date":"2020-12-31","value":-581266300,"profit":false},{"date":"2021-12-31","value":-5291064600,"profit":false},{"date":"2022-12-31","value":-6038326500,"profit":false},{"date":"2023-12-31","value":-2576603900,"profit":false},{"date":"2024-12-31","value":-2870907500,"profit":false}]

EPS (Diluted)	(0.14)	(0.35)	(0.83)	(7.86)	(5.38)	[{"date":"2020-12-31","value":-14,"profit":false},{"date":"2021-12-31","value":-35,"profit":false},{"date":"2022-12-31","value":-83.17,"profit":false},{"date":"2023-12-31","value":-786.22,"profit":false},{"date":"2024-12-31","value":-537.92,"profit":false}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Revenue	-	119.99%	(58.69%)	3.54%	(84.82%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-48.91,"profit":false},{"date":"2023-12-31","value":2.95,"profit":true},{"date":"2024-12-31","value":-70.69,"profit":false}]
Cost of Revenue	-	176.34%	(47.16%)	31.45%	(94.34%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-26.75,"profit":false},{"date":"2023-12-31","value":17.84,"profit":true},{"date":"2024-12-31","value":-53.5,"profit":false}]
Gross Profit	-	83.07%	(70.09%)	(45.21%)	(44.91%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-84.37,"profit":false},{"date":"2023-12-31","value":-54.43,"profit":false},{"date":"2024-12-31","value":-54.07,"profit":false}]
Gross Margin	-	(16.78%)	(27.59%)	(47.09%)	262.77%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-6.39,"profit":false},{"date":"2022-12-31","value":-10.5,"profit":false},{"date":"2023-12-31","value":-17.92,"profit":false},{"date":"2024-12-31","value":100,"profit":true}]

Operating Expenses	-	363.97%	53.01%	(67.43%)	(0.50%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":14.56,"profit":true},{"date":"2023-12-31","value":-18.53,"profit":false},{"date":"2024-12-31","value":-0.14,"profit":false}]
Operating Income	-	705.15%	87.01%	(68.41%)	2.90%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":12.34,"profit":true},{"date":"2023-12-31","value":-9.7,"profit":false},{"date":"2024-12-31","value":0.41,"profit":true}]
Total Non-Operating Income/Expense	-	1188.92%	(87.74%)	71.97%	22.14%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-7.38,"profit":false},{"date":"2023-12-31","value":6.05,"profit":true},{"date":"2024-12-31","value":1.86,"profit":true}]
Pre-Tax Income	-	839.03%	10.60%	(57.41%)	11.58%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":1.26,"profit":true},{"date":"2023-12-31","value":-6.84,"profit":false},{"date":"2024-12-31","value":1.38,"profit":true}]
Income Taxes	-	(208141.87%)	(101.40%)	156.81%	(56.14%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-132739.02,"profit":false},{"date":"2022-12-31","value":-64.67,"profit":false},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":-35.8,"profit":false}]
Income After Taxes	-	810.27%	14.12%	(57.33%)	11.42%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":1.74,"profit":true},{"date":"2023-12-31","value":-7.08,"profit":false},{"date":"2024-12-31","value":1.41,"profit":true}]

Income From Continuous Operations	-	88.47%	451.19%	(75.47%)	93.79%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":19.61,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-16.73,"profit":false},{"date":"2024-12-31","value":20.79,"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	-	810.27%	14.12%	(57.33%)	11.42%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":1.74,"profit":true},{"date":"2023-12-31","value":-7.08,"profit":false},{"date":"2024-12-31","value":1.41,"profit":true}]

EPS (Diluted)	-	150.00%	137.63%	845.32%	(31.58%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":17.74,"profit":true},{"date":"2022-12-31","value":16.28,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":-3.74,"profit":false}]

	Mar '24	Jun '24	Sep '24	Dec '24	Mar '25	TREND
Total Revenue	259.32K	257.00K	200.66K	348.82K	223.85K	[{"date":"2024-03-31","value":74.34,"profit":true},{"date":"2024-06-30","value":73.68,"profit":true},{"date":"2024-09-30","value":57.52,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":64.17,"profit":true}]
Cost of Revenue	83.79K	45.57K	83.83K	107.68K	162.47K	[{"date":"2024-03-31","value":51.57,"profit":true},{"date":"2024-06-30","value":28.05,"profit":true},{"date":"2024-09-30","value":51.6,"profit":true},{"date":"2024-12-31","value":66.28,"profit":true},{"date":"2025-03-31","value":100,"profit":true}]
Gross Profit	175.53K	211.43K	116.83K	241.13K	61.38K	[{"date":"2024-03-31","value":72.79,"profit":true},{"date":"2024-06-30","value":87.68,"profit":true},{"date":"2024-09-30","value":48.45,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":25.46,"profit":true}]
Gross Margin	67.69%	82.27%	58.22%	69.13%	27.42%	[{"date":"2024-03-31","value":82.28,"profit":true},{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":70.77,"profit":true},{"date":"2024-12-31","value":84.03,"profit":true},{"date":"2025-03-31","value":33.33,"profit":true}]

Operating Expenses	5.77M	6.10M	3.75M	3.40M	3.54M	[{"date":"2024-03-31","value":94.58,"profit":true},{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":61.41,"profit":true},{"date":"2024-12-31","value":55.68,"profit":true},{"date":"2025-03-31","value":58.04,"profit":true}]
Operating Income	(5.59M)	(5.89M)	(3.63M)	(3.05M)	(3.48M)	[{"date":"2024-03-31","value":-559482900,"profit":false},{"date":"2024-06-30","value":-588969400,"profit":false},{"date":"2024-09-30","value":-362961600,"profit":false},{"date":"2024-12-31","value":-304815300,"profit":false},{"date":"2025-03-31","value":-347998200,"profit":false}]
Total Non-Operating Income/Expense	(257.11K)	(199.64K)	(4.53M)	(5.88M)	313.65K	[{"date":"2024-03-31","value":-81.97,"profit":false},{"date":"2024-06-30","value":-63.65,"profit":false},{"date":"2024-09-30","value":-1444.61,"profit":false},{"date":"2024-12-31","value":-1875.78,"profit":false},{"date":"2025-03-31","value":100,"profit":true}]
Pre-Tax Income	(5.75M)	(5.97M)	(8.03M)	(8.93M)	(3.29M)	[{"date":"2024-03-31","value":-574972200,"profit":false},{"date":"2024-06-30","value":-596751700,"profit":false},{"date":"2024-09-30","value":-803394000,"profit":false},{"date":"2024-12-31","value":-893158200,"profit":false},{"date":"2025-03-31","value":-329087000,"profit":false}]
Income Taxes	4.15K	4.15K	12.81K	-	4.15K	[{"date":"2024-03-31","value":32.39,"profit":true},{"date":"2024-06-30","value":32.39,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":32.39,"profit":true}]
Income After Taxes	(5.75M)	(5.97M)	(8.05M)	-	(3.30M)	[{"date":"2024-03-31","value":-575387200,"profit":false},{"date":"2024-06-30","value":-597166700,"profit":false},{"date":"2024-09-30","value":-804675400,"profit":false},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":-329502000,"profit":false}]

Income From Continuous Operations	(5.75M)	(5.97M)	(8.05M)	(8.94M)	(3.30M)	[{"date":"2024-03-31","value":-575387200,"profit":false},{"date":"2024-06-30","value":-597166700,"profit":false},{"date":"2024-09-30","value":-804675400,"profit":false},{"date":"2024-12-31","value":-893678300,"profit":false},{"date":"2025-03-31","value":-329502000,"profit":false}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2024-03-31","value":"-","profit":true},{"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}]
Net Income	(5.75M)	(5.97M)	(8.05M)	(8.94M)	(3.30M)	[{"date":"2024-03-31","value":-575387200,"profit":false},{"date":"2024-06-30","value":-597166700,"profit":false},{"date":"2024-09-30","value":-804675400,"profit":false},{"date":"2024-12-31","value":-893678300,"profit":false},{"date":"2025-03-31","value":-329502000,"profit":false}]

EPS (Diluted)	(1.99)	(1.47)	(1.46)	(0.46)	(0.14)	[{"date":"2024-03-31","value":-199,"profit":false},{"date":"2024-06-30","value":-146.71,"profit":false},{"date":"2024-09-30","value":-146.11,"profit":false},{"date":"2024-12-31","value":-46.1,"profit":false},{"date":"2025-03-31","value":-13.78,"profit":false}]

	Mar '24	Jun '24	Sep '24	Dec '24	Mar '25	TREND
Total Revenue	-	(0.90%)	(21.92%)	73.84%	(35.83%)	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":-1.21,"profit":false},{"date":"2024-09-30","value":-29.69,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-48.52,"profit":false}]
Cost of Revenue	-	(45.61%)	83.96%	28.46%	50.88%	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":-54.33,"profit":false},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":33.89,"profit":true},{"date":"2025-03-31","value":60.6,"profit":true}]
Gross Profit	-	20.45%	(44.74%)	106.40%	(74.54%)	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":19.22,"profit":true},{"date":"2024-09-30","value":-42.05,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-70.06,"profit":false}]
Gross Margin	-	21.54%	(29.23%)	18.73%	(60.33%)	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":-135.71,"profit":false},{"date":"2024-12-31","value":86.98,"profit":true},{"date":"2025-03-31","value":-280.13,"profit":false}]

Operating Expenses	-	5.73%	(38.59%)	(9.33%)	4.25%	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":-673.31,"profit":false},{"date":"2024-12-31","value":-162.74,"profit":false},{"date":"2025-03-31","value":74.16,"profit":true}]
Operating Income	-	5.27%	(38.37%)	(16.02%)	14.17%	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":37.2,"profit":true},{"date":"2024-09-30","value":-270.87,"profit":false},{"date":"2024-12-31","value":-113.08,"profit":false},{"date":"2025-03-31","value":100,"profit":true}]
Total Non-Operating Income/Expense	-	(22.35%)	2169.65%	29.85%	(105.33%)	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":-1.03,"profit":false},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":1.38,"profit":true},{"date":"2025-03-31","value":-4.85,"profit":false}]
Pre-Tax Income	-	3.79%	34.63%	11.17%	(63.15%)	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":10.94,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":32.27,"profit":true},{"date":"2025-03-31","value":-182.38,"profit":false}]
Income Taxes	-	-	208.77%	-	-	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true}]
Income After Taxes	-	3.79%	34.75%	-	-	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":10.89,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true}]

Income From Continuous Operations	-	3.79%	34.75%	11.06%	(63.13%)	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":10.89,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":31.83,"profit":true},{"date":"2025-03-31","value":-181.67,"profit":false}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2024-03-31","value":"-","profit":true},{"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}]
Net Income	-	3.79%	34.75%	11.06%	(63.13%)	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":10.89,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":31.83,"profit":true},{"date":"2025-03-31","value":-181.67,"profit":false}]

EPS (Diluted)	-	(26.28%)	(0.41%)	(68.45%)	(70.11%)	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":null,"profit":false},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Assets
Current Assets	33.60M	98.46M	20.44M	20.31M	15.89M	[{"date":"2020-12-31","value":34.13,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":20.76,"profit":true},{"date":"2023-12-31","value":20.63,"profit":true},{"date":"2024-12-31","value":16.14,"profit":true}]
Non-current Assets	17.13M	48.69M	58.23M	44.07M	36.66M	[{"date":"2020-12-31","value":29.42,"profit":true},{"date":"2021-12-31","value":83.62,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":75.68,"profit":true},{"date":"2024-12-31","value":62.96,"profit":true}]
Total Assets	50.73M	147.15M	79.38M	64.38M	52.94M	[{"date":"2020-12-31","value":34.48,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":53.94,"profit":true},{"date":"2023-12-31","value":43.75,"profit":true},{"date":"2024-12-31","value":35.98,"profit":true}]

Total Liabilities
Current Liabilities	34.09M	10.15M	17.56M	27.76M	30.40M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":29.76,"profit":true},{"date":"2022-12-31","value":51.53,"profit":true},{"date":"2023-12-31","value":81.44,"profit":true},{"date":"2024-12-31","value":89.18,"profit":true}]
Non-current Liabilities	10.00K	1.17K	1.17K	-	-	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":11.69,"profit":true},{"date":"2022-12-31","value":11.69,"profit":true},{"date":"2023-12-31","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true}]
Total Liabilities	34.10M	10.15M	17.56M	27.76M	30.40M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":29.76,"profit":true},{"date":"2022-12-31","value":51.51,"profit":true},{"date":"2023-12-31","value":81.42,"profit":true},{"date":"2024-12-31","value":89.15,"profit":true}]

Total Shareholders' equity
Common Stock	22.66K	46.81K	2.53K	2.88K	18.33K	[{"date":"2020-12-31","value":48.41,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":5.4,"profit":true},{"date":"2023-12-31","value":6.15,"profit":true},{"date":"2024-12-31","value":39.15,"profit":true}]
Retained Earnings	(95.14M)	(104.44M)	(208.19M)	(235.11M)	(263.47M)	[{"date":"2020-12-31","value":-9514056800,"profit":false},{"date":"2021-12-31","value":-10443909500,"profit":false},{"date":"2022-12-31","value":-20818721000,"profit":false},{"date":"2023-12-31","value":-23510620600,"profit":false},{"date":"2024-12-31","value":-26346872800,"profit":false}]
Other Stockholders' Equity	111.75M	238.75M	267.60M	269.69M	283.91M	[{"date":"2020-12-31","value":39.36,"profit":true},{"date":"2021-12-31","value":84.09,"profit":true},{"date":"2022-12-31","value":94.25,"profit":true},{"date":"2023-12-31","value":94.99,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Total Shareholders' equity	16.63M	134.36M	59.42M	34.50M	20.48M	[{"date":"2020-12-31","value":12.38,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":44.22,"profit":true},{"date":"2023-12-31","value":25.67,"profit":true},{"date":"2024-12-31","value":15.24,"profit":true}]

Total Liabilities & Shareholders Equity	50.73M	144.51M	76.98M	62.26M	50.88M	[{"date":"2020-12-31","value":35.11,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":53.27,"profit":true},{"date":"2023-12-31","value":43.08,"profit":true},{"date":"2024-12-31","value":35.21,"profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Assets
Current Assets	-	193.01%	(79.24%)	(0.62%)	(21.76%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-41.06,"profit":false},{"date":"2023-12-31","value":-0.32,"profit":false},{"date":"2024-12-31","value":-11.27,"profit":false}]
Non-current Assets	-	184.27%	19.58%	(24.32%)	(16.81%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":10.63,"profit":true},{"date":"2023-12-31","value":-13.2,"profit":false},{"date":"2024-12-31","value":-9.12,"profit":false}]
Total Assets	-	190.06%	(46.06%)	(18.90%)	(17.76%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-24.23,"profit":false},{"date":"2023-12-31","value":-9.94,"profit":false},{"date":"2024-12-31","value":-9.35,"profit":false}]

Total Liabilities
Current Liabilities	-	(70.24%)	73.12%	58.06%	9.50%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-96.05,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":79.4,"profit":true},{"date":"2024-12-31","value":12.99,"profit":true}]
Non-current Liabilities	-	(88.31%)	-	-	-	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":null,"profit":false},{"date":"2022-12-31","value":"-","profit":true},{"date":"2023-12-31","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true}]
Total Liabilities	-	(70.24%)	73.10%	58.06%	9.50%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-96.09,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":79.42,"profit":true},{"date":"2024-12-31","value":12.99,"profit":true}]

Total Shareholders' equity
Common Stock	-	106.58%	(94.60%)	13.85%	537.02%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":19.85,"profit":true},{"date":"2022-12-31","value":-17.62,"profit":false},{"date":"2023-12-31","value":2.58,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Retained Earnings	-	9.77%	99.34%	12.93%	12.06%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":9.84,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":13.02,"profit":true},{"date":"2024-12-31","value":12.14,"profit":true}]
Other Stockholders' Equity	-	113.65%	12.08%	0.78%	5.27%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":10.63,"profit":true},{"date":"2023-12-31","value":0.69,"profit":true},{"date":"2024-12-31","value":4.64,"profit":true}]
Total Shareholders' equity	-	707.71%	(55.78%)	(41.94%)	(40.63%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-7.88,"profit":false},{"date":"2023-12-31","value":-5.93,"profit":false},{"date":"2024-12-31","value":-5.74,"profit":false}]

Total Liabilities & Shareholders Equity	-	184.85%	(46.73%)	(19.13%)	(18.28%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-25.28,"profit":false},{"date":"2023-12-31","value":-10.35,"profit":false},{"date":"2024-12-31","value":-9.89,"profit":false}]

	Mar '24	Jun '24	Sep '24	Dec '24	Mar '25	TREND
Total Assets
Current Assets	20.27M	20.49M	20.51M	15.89M	15.89M	[{"date":"2024-03-31","value":98.84,"profit":true},{"date":"2024-06-30","value":99.87,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":77.47,"profit":true},{"date":"2025-03-31","value":77.47,"profit":true}]
Non-current Assets	42.78M	41.60M	37.89M	36.66M	36.66M	[{"date":"2024-03-31","value":100,"profit":true},{"date":"2024-06-30","value":97.25,"profit":true},{"date":"2024-09-30","value":88.57,"profit":true},{"date":"2024-12-31","value":85.69,"profit":true},{"date":"2025-03-31","value":85.69,"profit":true}]
Total Assets	63.06M	62.09M	58.40M	52.94M	52.94M	[{"date":"2024-03-31","value":100,"profit":true},{"date":"2024-06-30","value":98.47,"profit":true},{"date":"2024-09-30","value":92.62,"profit":true},{"date":"2024-12-31","value":83.96,"profit":true},{"date":"2025-03-31","value":83.96,"profit":true}]

Total Liabilities
Current Liabilities	28.44M	29.40M	30.73M	30.40M	30.40M	[{"date":"2024-03-31","value":92.56,"profit":true},{"date":"2024-06-30","value":95.66,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":98.92,"profit":true},{"date":"2025-03-31","value":98.92,"profit":true}]
Non-current Liabilities	-	-	-	-	-	[{"date":"2024-03-31","value":"-","profit":true},{"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}]
Total Liabilities	28.44M	29.40M	30.73M	30.40M	30.40M	[{"date":"2024-03-31","value":92.56,"profit":true},{"date":"2024-06-30","value":95.66,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":98.92,"profit":true},{"date":"2025-03-31","value":98.92,"profit":true}]

Total Shareholders' equity
Common Stock	5.00K	7.45K	10.12K	-	18.33K	[{"date":"2024-03-31","value":27.26,"profit":true},{"date":"2024-06-30","value":40.63,"profit":true},{"date":"2024-09-30","value":55.24,"profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":100,"profit":true}]
Retained Earnings	(240.82M)	(246.78M)	(254.88M)	(263.47M)	(263.47M)	[{"date":"2024-03-31","value":-24081518500,"profit":false},{"date":"2024-06-30","value":-24678450500,"profit":false},{"date":"2024-09-30","value":-25487904700,"profit":false},{"date":"2024-12-31","value":-26346872800,"profit":false},{"date":"2025-03-31","value":-26346872800,"profit":false}]
Other Stockholders' Equity	273.34M	277.49M	280.31M	-	283.91M	[{"date":"2024-03-31","value":96.28,"profit":true},{"date":"2024-06-30","value":97.74,"profit":true},{"date":"2024-09-30","value":98.73,"profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":100,"profit":true}]
Total Shareholders' equity	32.55M	30.66M	25.68M	20.48M	20.48M	[{"date":"2024-03-31","value":100,"profit":true},{"date":"2024-06-30","value":94.2,"profit":true},{"date":"2024-09-30","value":78.9,"profit":true},{"date":"2024-12-31","value":62.92,"profit":true},{"date":"2025-03-31","value":62.92,"profit":true}]

Total Liabilities & Shareholders Equity	60.99M	60.06M	56.41M	50.88M	50.88M	[{"date":"2024-03-31","value":100,"profit":true},{"date":"2024-06-30","value":98.47,"profit":true},{"date":"2024-09-30","value":92.49,"profit":true},{"date":"2024-12-31","value":83.42,"profit":true},{"date":"2025-03-31","value":83.42,"profit":true}]

	Mar '24	Jun '24	Sep '24	Dec '24	Mar '25	TREND
Total Assets
Current Assets	-	1.04%	0.13%	(22.53%)	-	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":12.87,"profit":true},{"date":"2024-12-31","value":-2160.05,"profit":false},{"date":"2025-03-31","value":"-","profit":true}]
Non-current Assets	-	(2.75%)	(8.93%)	(3.25%)	-	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":null,"profit":false},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":"-","profit":true}]
Total Assets	-	(1.53%)	(5.94%)	(9.35%)	-	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":null,"profit":false},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":"-","profit":true}]

Total Liabilities
Current Liabilities	-	3.35%	4.53%	(1.08%)	-	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":73.93,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-23.85,"profit":false},{"date":"2025-03-31","value":"-","profit":true}]
Non-current Liabilities	-	-	-	-	-	[{"date":"2024-03-31","value":"-","profit":true},{"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}]
Total Liabilities	-	3.35%	4.53%	(1.08%)	-	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":73.93,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-23.85,"profit":false},{"date":"2025-03-31","value":"-","profit":true}]

Total Shareholders' equity
Common Stock	-	49.06%	35.95%	-	-	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":73.27,"profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true}]
Retained Earnings	-	2.48%	3.28%	3.37%	-	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":73.55,"profit":true},{"date":"2024-09-30","value":97.33,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":"-","profit":true}]
Other Stockholders' Equity	-	1.52%	1.02%	-	-	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":66.93,"profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true}]
Total Shareholders' equity	-	(5.80%)	(16.24%)	(20.26%)	-	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":null,"profit":false},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":"-","profit":true}]

Total Liabilities & Shareholders Equity	-	(1.53%)	(6.07%)	(9.81%)	-	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":null,"profit":false},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":"-","profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Operating Activities
Net Operating Cash Flow	4.70M	6.89M	(31.27M)	(2.11M)	(1.52M)	[{"date":"2020-12-31","value":68.15,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-453.74,"profit":false},{"date":"2023-12-31","value":-30.6,"profit":false},{"date":"2024-12-31","value":-22.05,"profit":false}]

Investing Activities
Net Investing Cash Flow	(21.91K)	(15.23M)	(1.25M)	-	(1.55M)	[{"date":"2020-12-31","value":-2191500,"profit":false},{"date":"2021-12-31","value":-1523276000,"profit":false},{"date":"2022-12-31","value":-125208800,"profit":false},{"date":"2023-12-31","value":"-","profit":true},{"date":"2024-12-31","value":-154918400,"profit":false}]

Financing Activities
Net Financing Cash Flow	5.94M	60.20M	(15.66K)	2.27M	2.89M	[{"date":"2020-12-31","value":9.87,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-0.03,"profit":false},{"date":"2023-12-31","value":3.77,"profit":true},{"date":"2024-12-31","value":4.79,"profit":true}]

Net Change in Cash	10.62M	51.86M	(32.54M)	257.06K	(291.79K)	[{"date":"2020-12-31","value":20.47,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-62.73,"profit":false},{"date":"2023-12-31","value":0.5,"profit":true},{"date":"2024-12-31","value":-0.56,"profit":false}]

Free Cash Flow
Free Cash Flow	4.68M	1.67M	(32.52M)	(2.11M)	(3.07M)	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":35.76,"profit":true},{"date":"2022-12-31","value":-695.7,"profit":false},{"date":"2023-12-31","value":-45.12,"profit":false},{"date":"2024-12-31","value":-65.64,"profit":false}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Operating Activities
Net Operating Cash Flow	-	46.74%	(553.74%)	(93.26%)	(27.95%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-1184.83,"profit":false},{"date":"2023-12-31","value":-199.54,"profit":false},{"date":"2024-12-31","value":-59.8,"profit":false}]

Investing Activities
Net Investing Cash Flow	-	69408.37%	(91.78%)	-	-	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-0.13,"profit":false},{"date":"2023-12-31","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true}]

Financing Activities
Net Financing Cash Flow	-	913.22%	(100.03%)	(14598.17%)	27.07%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-10.95,"profit":false},{"date":"2023-12-31","value":-1598.53,"profit":false},{"date":"2024-12-31","value":2.96,"profit":true}]

Net Change in Cash	-	388.49%	(162.73%)	(100.79%)	(213.51%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-41.89,"profit":false},{"date":"2023-12-31","value":-25.94,"profit":false},{"date":"2024-12-31","value":-54.96,"profit":false}]

Free Cash Flow
Free Cash Flow	-	(64.24%)	(2045.24%)	(93.52%)	45.50%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-141.17,"profit":false},{"date":"2022-12-31","value":-4494.84,"profit":false},{"date":"2023-12-31","value":-205.52,"profit":false},{"date":"2024-12-31","value":100,"profit":true}]

	Mar '24	Jun '24	Sep '24	Dec '24	Mar '25	TREND
Operating Activities
Net Operating Cash Flow	(1.08M)	(368.05K)	2.40M	(2.47M)	(1.52M)	[{"date":"2024-03-31","value":-44.94,"profit":false},{"date":"2024-06-30","value":-15.34,"profit":false},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-103.07,"profit":false},{"date":"2025-03-31","value":-63.36,"profit":false}]

Investing Activities
Net Investing Cash Flow	-	-	(884.91K)	-	(1.55M)	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-88490600,"profit":false},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":-154918400,"profit":false}]

Financing Activities
Net Financing Cash Flow	700.00K	264.99K	(996.54K)	2.92M	2.89M	[{"date":"2024-03-31","value":23.99,"profit":true},{"date":"2024-06-30","value":9.08,"profit":true},{"date":"2024-09-30","value":-34.16,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":98.92,"profit":true}]

Net Change in Cash	(275.78K)	(56.10K)	32.51K	7.57K	(291.79K)	[{"date":"2024-03-31","value":-848.18,"profit":false},{"date":"2024-06-30","value":-172.53,"profit":false},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":23.28,"profit":true},{"date":"2025-03-31","value":-897.43,"profit":false}]

Free Cash Flow
Free Cash Flow	(1.08M)	(368.06K)	2.40M	(3.14M)	(2.18M)	[{"date":"2024-03-31","value":-44.94,"profit":false},{"date":"2024-06-30","value":-15.34,"profit":false},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-130.77,"profit":false},{"date":"2025-03-31","value":-91.05,"profit":false}]

	Mar '24	Jun '24	Sep '24	Dec '24	Mar '25	TREND
Operating Activities
Net Operating Cash Flow	-	(65.86%)	(751.75%)	(203.07%)	(38.53%)	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":null,"profit":false},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false}]

Investing Activities
Net Investing Cash Flow	-	-	-	-	-	[{"date":"2024-03-31","value":"-","profit":true},{"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}]

Financing Activities
Net Financing Cash Flow	-	(62.14%)	(476.08%)	(392.74%)	(1.08%)	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":null,"profit":false},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false}]

Net Change in Cash	-	(79.66%)	(157.96%)	(76.72%)	(3955.08%)	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":null,"profit":false},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false}]

Free Cash Flow
Free Cash Flow	-	(65.86%)	(751.74%)	(230.77%)	(30.37%)	[{"date":"2024-03-31","value":"-","profit":true},{"date":"2024-06-30","value":null,"profit":false},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false},{"date":"2025-03-31","value":null,"profit":false}]

Ratios

Liquidity

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

	LTRY
Cash Ratio	0.00
Current Ratio	0.52
Quick Ratio	-16254.60

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.