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	SCPX	Sector	S&P500

Financials

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Revenue	2.95M	2.11M	5.98M	6.99M	6.24M	[{"date":"2020-12-31","value":42.14,"profit":true},{"date":"2021-12-31","value":30.21,"profit":true},{"date":"2022-12-31","value":85.51,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":89.25,"profit":true}]
Cost of Revenue	12.94M	691.48K	6.40M	9.21M	3.20M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":5.34,"profit":true},{"date":"2022-12-31","value":49.47,"profit":true},{"date":"2023-12-31","value":71.19,"profit":true},{"date":"2024-12-31","value":24.7,"profit":true}]
Gross Profit	2.95M	1.42M	(420.02K)	(2.22M)	3.05M	[{"date":"2020-12-31","value":96.76,"profit":true},{"date":"2021-12-31","value":46.65,"profit":true},{"date":"2022-12-31","value":-13.79,"profit":false},{"date":"2023-12-31","value":-72.75,"profit":false},{"date":"2024-12-31","value":100,"profit":true}]
Gross Margin	100.00%	67.27%	(7.02%)	(31.69%)	48.80%	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":67.27,"profit":true},{"date":"2022-12-31","value":-7.02,"profit":false},{"date":"2023-12-31","value":-31.69,"profit":false},{"date":"2024-12-31","value":48.8,"profit":true}]

Operating Expenses	27.87M	31.17M	45.22M	39.82M	36.65M	[{"date":"2020-12-31","value":61.64,"profit":true},{"date":"2021-12-31","value":68.93,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":88.05,"profit":true},{"date":"2024-12-31","value":81.04,"profit":true}]
Operating Income	(26.12M)	(35.42M)	(45.69M)	(42.03M)	(33.60M)	[{"date":"2020-12-31","value":-2612436200,"profit":false},{"date":"2021-12-31","value":-3541903900,"profit":false},{"date":"2022-12-31","value":-4568873800,"profit":false},{"date":"2023-12-31","value":-4203217200,"profit":false},{"date":"2024-12-31","value":-3360026100,"profit":false}]
Total Non-Operating Income/Expense	(889.31K)	(2.99M)	(381.11K)	(621.08K)	(1.66M)	[{"date":"2020-12-31","value":-88930900,"profit":false},{"date":"2021-12-31","value":-299476400,"profit":false},{"date":"2022-12-31","value":-38111200,"profit":false},{"date":"2023-12-31","value":-62107600,"profit":false},{"date":"2024-12-31","value":-165847000,"profit":false}]
Pre-Tax Income	(26.38M)	(35.55M)	(41.59M)	(42.33M)	(34.33M)	[{"date":"2020-12-31","value":-2638138900,"profit":false},{"date":"2021-12-31","value":-3554678100,"profit":false},{"date":"2022-12-31","value":-4159100400,"profit":false},{"date":"2023-12-31","value":-4233359900,"profit":false},{"date":"2024-12-31","value":-3432778800,"profit":false}]
Income Taxes	1.31M	(145.97K)	(215.94K)	(571.12K)	(1.52T)	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":-11.12,"profit":false},{"date":"2022-12-31","value":-16.45,"profit":false},{"date":"2023-12-31","value":-43.5,"profit":false},{"date":"2024-12-31","value":-115779134.17,"profit":false}]
Income After Taxes	(27.69M)	(35.40M)	(41.38M)	(41.76M)	1.52T	[{"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":100,"profit":true}]

Income From Continuous Operations	(26.38M)	(35.40M)	(43.86M)	(41.76M)	(34.33M)	[{"date":"2020-12-31","value":-2638138900,"profit":false},{"date":"2021-12-31","value":-3540080700,"profit":false},{"date":"2022-12-31","value":-4386219700,"profit":false},{"date":"2023-12-31","value":-4176247900,"profit":false},{"date":"2024-12-31","value":-3432778800,"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	(26.05M)	(35.07M)	(43.43M)	(45.22M)	(32.81M)	[{"date":"2020-12-31","value":-2604973700,"profit":false},{"date":"2021-12-31","value":-3507146800,"profit":false},{"date":"2022-12-31","value":-4343470600,"profit":false},{"date":"2023-12-31","value":-4521716800,"profit":false},{"date":"2024-12-31","value":-3280784300,"profit":false}]

EPS (Diluted)	(1.56)	(1.41)	(1.70)	(1.71)	-	[{"date":"2020-12-31","value":-156,"profit":false},{"date":"2021-12-31","value":-141,"profit":false},{"date":"2022-12-31","value":-170,"profit":false},{"date":"2023-12-31","value":-171.35,"profit":false},{"date":"2024-12-31","value":"-","profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Revenue	-	(28.33%)	183.08%	16.95%	(10.75%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-15.47,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":9.26,"profit":true},{"date":"2024-12-31","value":-5.87,"profit":false}]
Cost of Revenue	-	(94.66%)	825.70%	43.90%	(65.30%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-11.46,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":5.32,"profit":true},{"date":"2024-12-31","value":-7.91,"profit":false}]
Gross Profit	-	(51.79%)	(129.55%)	427.69%	(237.46%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-12.11,"profit":false},{"date":"2022-12-31","value":-30.29,"profit":false},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":-55.52,"profit":false}]
Gross Margin	-	(32.73%)	(110.44%)	351.20%	(254.02%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-9.32,"profit":false},{"date":"2022-12-31","value":-31.45,"profit":false},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":-72.33,"profit":false}]

Operating Expenses	-	11.83%	45.07%	(11.95%)	(7.96%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":26.25,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-26.52,"profit":false},{"date":"2024-12-31","value":-17.66,"profit":false}]
Operating Income	-	35.58%	28.99%	(8.00%)	(20.06%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":81.5,"profit":true},{"date":"2023-12-31","value":-22.49,"profit":false},{"date":"2024-12-31","value":-56.38,"profit":false}]
Total Non-Operating Income/Expense	-	236.75%	(87.27%)	62.96%	167.03%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-36.86,"profit":false},{"date":"2023-12-31","value":26.6,"profit":true},{"date":"2024-12-31","value":70.55,"profit":true}]
Pre-Tax Income	-	34.74%	17.00%	1.79%	(18.91%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":48.94,"profit":true},{"date":"2023-12-31","value":5.14,"profit":true},{"date":"2024-12-31","value":-54.43,"profit":false}]
Income Taxes	-	(111.12%)	47.93%	164.48%	266133987.41%	[{"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":100,"profit":true}]
Income After Taxes	-	27.83%	16.88%	0.94%	(3639516.79%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":60.65,"profit":true},{"date":"2023-12-31","value":3.36,"profit":true},{"date":"2024-12-31","value":-13078813,"profit":false}]

Income From Continuous Operations	-	34.19%	23.90%	(4.79%)	(17.80%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":69.91,"profit":true},{"date":"2023-12-31","value":-14,"profit":false},{"date":"2024-12-31","value":-52.07,"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	-	34.63%	23.85%	4.10%	(27.44%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":68.85,"profit":true},{"date":"2023-12-31","value":11.85,"profit":true},{"date":"2024-12-31","value":-79.24,"profit":false}]

EPS (Diluted)	-	(9.62%)	20.57%	0.79%	-	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-46.75,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":3.86,"profit":true},{"date":"2024-12-31","value":"-","profit":true}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Revenue	759.94K	922.37K	1.05M	1.05M	212.26K	[{"date":"2024-06-30","value":72.6,"profit":true},{"date":"2024-09-30","value":88.12,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":20.28,"profit":true}]
Cost of Revenue	2.67M	852.02K	568.08K	568.08K	376.16K	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":31.94,"profit":true},{"date":"2024-12-31","value":21.3,"profit":true},{"date":"2025-03-31","value":21.3,"profit":true},{"date":"2025-06-30","value":14.1,"profit":true}]
Gross Profit	(1.91M)	70.35K	478.69K	478.69K	(163.89K)	[{"date":"2024-06-30","value":-398.49,"profit":false},{"date":"2024-09-30","value":14.7,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":-34.24,"profit":false}]
Gross Margin	(251.01%)	7.63%	45.73%	45.73%	(77.21%)	[{"date":"2024-06-30","value":-548.89,"profit":false},{"date":"2024-09-30","value":16.68,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":-168.84,"profit":false}]

Operating Expenses	6.79M	9.93M	9.02M	10.39M	13.62M	[{"date":"2024-06-30","value":49.84,"profit":true},{"date":"2024-09-30","value":72.85,"profit":true},{"date":"2024-12-31","value":66.22,"profit":true},{"date":"2025-03-31","value":76.29,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]
Operating Income	(8.70M)	(9.66M)	(7.98M)	(9.92M)	(13.79M)	[{"date":"2024-06-30","value":-869828500,"profit":false},{"date":"2024-09-30","value":-966482400,"profit":false},{"date":"2024-12-31","value":-797606600,"profit":false},{"date":"2025-03-31","value":-991531200,"profit":false},{"date":"2025-06-30","value":-1378856000,"profit":false}]
Total Non-Operating Income/Expense	(824.49K)	(1.11M)	(1.86M)	(147.84K)	-	[{"date":"2024-06-30","value":-82448500,"profit":false},{"date":"2024-09-30","value":-111287100,"profit":false},{"date":"2024-12-31","value":-186457300,"profit":false},{"date":"2025-03-31","value":-14784400,"profit":false},{"date":"2025-06-30","value":"-","profit":true}]
Pre-Tax Income	(9.28M)	(10.55M)	(9.84M)	(9.84M)	(11.29M)	[{"date":"2024-06-30","value":-928370900,"profit":false},{"date":"2024-09-30","value":-1054575200,"profit":false},{"date":"2024-12-31","value":-984063900,"profit":false},{"date":"2025-03-31","value":-984063900,"profit":false},{"date":"2025-06-30","value":-1128812600,"profit":false}]
Income Taxes	(408.86B)	(431.61B)	-	(1.09T)	-	[{"date":"2024-06-30","value":-40886100000000,"profit":false},{"date":"2024-09-30","value":-43160800000000,"profit":false},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":-108833675986600,"profit":false},{"date":"2025-06-30","value":"-","profit":true}]
Income After Taxes	408.85B	431.60B	-	1.09T	-	[{"date":"2024-06-30","value":37.57,"profit":true},{"date":"2024-09-30","value":39.66,"profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":"-","profit":true}]

Income From Continuous Operations	(9.28M)	(10.55M)	(9.84M)	(11.29M)	-	[{"date":"2024-06-30","value":-928370900,"profit":false},{"date":"2024-09-30","value":-1054575200,"profit":false},{"date":"2024-12-31","value":-984063900,"profit":false},{"date":"2025-03-31","value":-1128812600,"profit":false},{"date":"2025-06-30","value":"-","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	(8.87M)	(10.11M)	(9.40M)	(9.40M)	(10.71M)	[{"date":"2024-06-30","value":-887484800,"profit":false},{"date":"2024-09-30","value":-1011414400,"profit":false},{"date":"2024-12-31","value":-940130200,"profit":false},{"date":"2025-03-31","value":-940130200,"profit":false},{"date":"2025-06-30","value":-1071455500,"profit":false}]

EPS (Diluted)	(26.98)	(1.43)	-	(1.85)	(1.16)	[{"date":"2024-06-30","value":-2697.69,"profit":false},{"date":"2024-09-30","value":-143.35,"profit":false},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":-184.95,"profit":false},{"date":"2025-06-30","value":-116,"profit":false}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Revenue	-	21.37%	13.49%	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":63.1,"profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Cost of Revenue	-	(68.06%)	(33.33%)	-	-	[{"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":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Gross Profit	-	(103.69%)	580.44%	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-17.86,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Gross Margin	-	(103.04%)	499.58%	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-20.63,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]

Operating Expenses	-	46.16%	(9.09%)	15.20%	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-19.7,"profit":false},{"date":"2025-03-31","value":32.92,"profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Operating Income	-	11.11%	(17.47%)	24.31%	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":45.7,"profit":true},{"date":"2024-12-31","value":-71.87,"profit":false},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Total Non-Operating Income/Expense	-	34.98%	67.55%	(92.07%)	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":51.78,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-136.31,"profit":false},{"date":"2025-06-30","value":"-","profit":true}]
Pre-Tax Income	-	13.59%	(6.69%)	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-49.18,"profit":false},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Income Taxes	-	5.56%	-	-	-	[{"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},{"date":"2025-06-30","value":"-","profit":true}]
Income After Taxes	-	5.56%	-	-	-	[{"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},{"date":"2025-06-30","value":"-","profit":true}]

Income From Continuous Operations	-	13.59%	(6.69%)	14.71%	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":92.42,"profit":true},{"date":"2024-12-31","value":-45.46,"profit":false},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":"-","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	-	13.96%	(7.05%)	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-50.47,"profit":false},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]

EPS (Diluted)	-	(94.69%)	-	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":null,"profit":false},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Assets
Current Assets	113.79M	99.33M	50.05M	4.76M	4.48M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":87.29,"profit":true},{"date":"2022-12-31","value":43.99,"profit":true},{"date":"2023-12-31","value":4.18,"profit":true},{"date":"2024-12-31","value":3.93,"profit":true}]
Non-current Assets	10.40M	21.63M	54.34M	46.28M	35.92M	[{"date":"2020-12-31","value":19.14,"profit":true},{"date":"2021-12-31","value":39.8,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":85.16,"profit":true},{"date":"2024-12-31","value":66.09,"profit":true}]
Total Assets	124.19M	120.96M	104.40M	51.04M	39.18M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":97.4,"profit":true},{"date":"2022-12-31","value":84.06,"profit":true},{"date":"2023-12-31","value":41.09,"profit":true},{"date":"2024-12-31","value":31.55,"profit":true}]

Total Liabilities
Current Liabilities	3.66M	4.72M	18.04M	10.10M	24.29M	[{"date":"2020-12-31","value":15.06,"profit":true},{"date":"2021-12-31","value":19.44,"profit":true},{"date":"2022-12-31","value":74.26,"profit":true},{"date":"2023-12-31","value":41.58,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Non-current Liabilities	5.04M	4.21M	13.92M	12.64M	13.21M	[{"date":"2020-12-31","value":36.23,"profit":true},{"date":"2021-12-31","value":30.22,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":90.81,"profit":true},{"date":"2024-12-31","value":94.89,"profit":true}]
Total Liabilities	8.70M	8.93M	31.96M	22.74M	37.50M	[{"date":"2020-12-31","value":23.2,"profit":true},{"date":"2021-12-31","value":23.81,"profit":true},{"date":"2022-12-31","value":85.23,"profit":true},{"date":"2023-12-31","value":60.65,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]

Total Shareholders' equity
Common Stock	4.52K	5.05K	5.13K	5.24K	1.02K	[{"date":"2020-12-31","value":86.17,"profit":true},{"date":"2021-12-31","value":96.4,"profit":true},{"date":"2022-12-31","value":97.75,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":19.39,"profit":true}]
Retained Earnings	(130.65M)	(165.72M)	(209.15M)	(254.37M)	(287.18M)	[{"date":"2020-12-31","value":-13064748500,"profit":false},{"date":"2021-12-31","value":-16571895300,"profit":false},{"date":"2022-12-31","value":-20915365900,"profit":false},{"date":"2023-12-31","value":-25437082700,"profit":false},{"date":"2024-12-31","value":-28717867000,"profit":false}]
Other Stockholders' Equity	247.05M	278.89M	283.02M	285.71M	293.25M	[{"date":"2020-12-31","value":84.24,"profit":true},{"date":"2021-12-31","value":95.1,"profit":true},{"date":"2022-12-31","value":96.51,"profit":true},{"date":"2023-12-31","value":97.43,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Total Shareholders' equity	116.24M	113.11M	73.92M	31.40M	6.30M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":97.31,"profit":true},{"date":"2022-12-31","value":63.6,"profit":true},{"date":"2023-12-31","value":27.01,"profit":true},{"date":"2024-12-31","value":5.42,"profit":true}]

Total Liabilities & Shareholders Equity	124.94M	122.04M	105.88M	54.14M	43.80M	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":97.68,"profit":true},{"date":"2022-12-31","value":84.75,"profit":true},{"date":"2023-12-31","value":43.33,"profit":true},{"date":"2024-12-31","value":35.06,"profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Assets
Current Assets	-	(12.71%)	(49.61%)	(90.49%)	(5.96%)	[{"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}]
Non-current Assets	-	107.97%	151.24%	(14.84%)	(22.39%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":71.39,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-9.81,"profit":false},{"date":"2024-12-31","value":-14.8,"profit":false}]
Total Assets	-	(2.60%)	(13.69%)	(51.11%)	(23.24%)	[{"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 Liabilities
Current Liabilities	-	29.09%	282.09%	(44.00%)	140.48%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":10.31,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-15.6,"profit":false},{"date":"2024-12-31","value":49.8,"profit":true}]
Non-current Liabilities	-	(16.59%)	230.95%	(9.19%)	4.49%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-7.18,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-3.98,"profit":false},{"date":"2024-12-31","value":1.95,"profit":true}]
Total Liabilities	-	2.61%	257.99%	(28.84%)	64.88%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":1.01,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-11.18,"profit":false},{"date":"2024-12-31","value":25.15,"profit":true}]

Total Shareholders' equity
Common Stock	-	11.86%	1.40%	2.30%	(80.61%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":11.84,"profit":true},{"date":"2023-12-31","value":19.41,"profit":true},{"date":"2024-12-31","value":-679.59,"profit":false}]
Retained Earnings	-	26.84%	26.21%	21.62%	12.90%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":97.64,"profit":true},{"date":"2023-12-31","value":80.54,"profit":true},{"date":"2024-12-31","value":48.05,"profit":true}]
Other Stockholders' Equity	-	12.89%	1.48%	0.95%	2.64%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":11.49,"profit":true},{"date":"2023-12-31","value":7.38,"profit":true},{"date":"2024-12-31","value":20.47,"profit":true}]
Total Shareholders' equity	-	(2.69%)	(34.64%)	(57.53%)	(79.94%)	[{"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 Liabilities & Shareholders Equity	-	(2.32%)	(13.24%)	(48.87%)	(19.10%)	[{"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}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Assets
Current Assets	3.45M	6.38M	3.26M	4.48M	2.04M	[{"date":"2024-06-30","value":54.12,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":51.08,"profit":true},{"date":"2025-03-31","value":70.13,"profit":true},{"date":"2025-06-30","value":31.96,"profit":true}]
Non-current Assets	43.23M	40.15M	35.92M	35.92M	21.55M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":92.87,"profit":true},{"date":"2024-12-31","value":83.08,"profit":true},{"date":"2025-03-31","value":83.08,"profit":true},{"date":"2025-06-30","value":49.84,"profit":true}]
Total Assets	46.69M	46.53M	39.18M	39.18M	23.59M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":99.67,"profit":true},{"date":"2024-12-31","value":83.91,"profit":true},{"date":"2025-03-31","value":83.91,"profit":true},{"date":"2025-06-30","value":50.52,"profit":true}]

Total Liabilities
Current Liabilities	10.82M	10.34M	24.29M	24.29M	23.14M	[{"date":"2024-06-30","value":44.55,"profit":true},{"date":"2024-09-30","value":42.55,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":95.27,"profit":true}]
Non-current Liabilities	14.01M	11.65M	13.21M	13.21M	7.01M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":83.21,"profit":true},{"date":"2024-12-31","value":94.32,"profit":true},{"date":"2025-03-31","value":94.32,"profit":true},{"date":"2025-06-30","value":50.04,"profit":true}]
Total Liabilities	24.83M	21.99M	37.50M	37.50M	30.15M	[{"date":"2024-06-30","value":66.21,"profit":true},{"date":"2024-09-30","value":58.64,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":80.4,"profit":true}]

Total Shareholders' equity
Common Stock	99.00	2.97K	-	1.02K	2.48K	[{"date":"2024-06-30","value":3.33,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":34.2,"profit":true},{"date":"2025-06-30","value":83.32,"profit":true}]
Retained Earnings	(267.66M)	(277.78M)	(287.18M)	(287.18M)	(297.89M)	[{"date":"2024-06-30","value":-26766322400,"profit":false},{"date":"2024-09-30","value":-27777736800,"profit":false},{"date":"2024-12-31","value":-28717867000,"profit":false},{"date":"2025-03-31","value":-28717867000,"profit":false},{"date":"2025-06-30","value":-29789322500,"profit":false}]
Other Stockholders' Equity	293.19M	306.49M	-	293.25M	296.31M	[{"date":"2024-06-30","value":95.66,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":95.68,"profit":true},{"date":"2025-06-30","value":96.68,"profit":true}]
Total Shareholders' equity	25.61M	28.73M	6.30M	6.30M	(1.37M)	[{"date":"2024-06-30","value":89.16,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":21.93,"profit":true},{"date":"2025-03-31","value":21.93,"profit":true},{"date":"2025-06-30","value":-4.76,"profit":false}]

Total Liabilities & Shareholders Equity	50.44M	50.72M	43.80M	43.80M	28.78M	[{"date":"2024-06-30","value":99.45,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":86.36,"profit":true},{"date":"2025-03-31","value":86.36,"profit":true},{"date":"2025-06-30","value":56.75,"profit":true}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Assets
Current Assets	-	84.78%	(48.92%)	37.30%	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-57.7,"profit":false},{"date":"2025-03-31","value":43.99,"profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Non-current Assets	-	(7.13%)	(10.54%)	-	-	[{"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":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Total Assets	-	(0.33%)	(15.81%)	-	-	[{"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":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]

Total Liabilities
Current Liabilities	-	(4.49%)	135.01%	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-3.32,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Non-current Liabilities	-	(16.79%)	13.35%	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-125.71,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Total Liabilities	-	(11.43%)	70.53%	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-16.2,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]

Total Shareholders' equity
Common Stock	-	2904.04%	-	-	-	[{"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},{"date":"2025-06-30","value":"-","profit":true}]
Retained Earnings	-	3.78%	3.38%	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":89.57,"profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Other Stockholders' Equity	-	4.54%	-	-	-	[{"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},{"date":"2025-06-30","value":"-","profit":true}]
Total Shareholders' equity	-	12.16%	(78.07%)	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-641.83,"profit":false},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]

Total Liabilities & Shareholders Equity	-	0.55%	(13.64%)	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-2471.52,"profit":false},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Operating Activities
Net Operating Cash Flow	(22.02M)	(38.13M)	(5.70M)	(31.53M)	(26.01M)	[{"date":"2020-12-31","value":-2202135900,"profit":false},{"date":"2021-12-31","value":-3812890600,"profit":false},{"date":"2022-12-31","value":-570036400,"profit":false},{"date":"2023-12-31","value":-3153259500,"profit":false},{"date":"2024-12-31","value":-2600664100,"profit":false}]

Investing Activities
Net Investing Cash Flow	(95.42M)	9.77M	10.99M	32.24M	1.21M	[{"date":"2020-12-31","value":-296,"profit":false},{"date":"2021-12-31","value":30.31,"profit":true},{"date":"2022-12-31","value":34.1,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":3.77,"profit":true}]

Financing Activities
Net Financing Cash Flow	119.33M	25.49M	(4.91M)	(8.95M)	25.64T	[{"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":100,"profit":true}]

Net Change in Cash	1.89M	(2.88M)	380.68K	(8.25M)	843.07B	[{"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":100,"profit":true}]

Free Cash Flow
Free Cash Flow	(22.36M)	(40.03M)	(25.82M)	(33.52M)	(26.88M)	[{"date":"2020-12-31","value":-2235933100,"profit":false},{"date":"2021-12-31","value":-4003361900,"profit":false},{"date":"2022-12-31","value":-2581836200,"profit":false},{"date":"2023-12-31","value":-3351815200,"profit":false},{"date":"2024-12-31","value":-2688179600,"profit":false}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Operating Activities
Net Operating Cash Flow	-	73.15%	(85.05%)	453.17%	(17.52%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":16.14,"profit":true},{"date":"2022-12-31","value":-18.77,"profit":false},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":-3.87,"profit":false}]

Investing Activities
Net Investing Cash Flow	-	(110.24%)	12.50%	193.28%	(96.23%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-57.03,"profit":false},{"date":"2022-12-31","value":6.47,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":-49.79,"profit":false}]

Financing Activities
Net Financing Cash Flow	-	(78.64%)	(119.25%)	82.44%	(286373470.01%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-95.39,"profit":false},{"date":"2022-12-31","value":-144.66,"profit":false},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":-347384800.78,"profit":false}]

Net Change in Cash	-	(252.11%)	(113.23%)	(2267.11%)	(10219614.11%)	[{"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}]

Free Cash Flow
Free Cash Flow	-	79.05%	(35.51%)	29.82%	(19.80%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-44.92,"profit":false},{"date":"2023-12-31","value":37.73,"profit":true},{"date":"2024-12-31","value":-25.05,"profit":false}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Operating Activities
Net Operating Cash Flow	(6.54M)	(9.50M)	(5.29M)	(5.29M)	(3.37M)	[{"date":"2024-06-30","value":-653874300,"profit":false},{"date":"2024-09-30","value":-949512700,"profit":false},{"date":"2024-12-31","value":-528889300,"profit":false},{"date":"2025-03-31","value":-528889300,"profit":false},{"date":"2025-06-30","value":-337166000,"profit":false}]

Investing Activities
Net Investing Cash Flow	261.12K	-	-	(1.61M)	17.19K	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":-617.33,"profit":false},{"date":"2025-06-30","value":6.58,"profit":true}]

Financing Activities
Net Financing Cash Flow	6.20M	12.80M	3.37M	3.37M	2.52M	[{"date":"2024-06-30","value":48.4,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":26.29,"profit":true},{"date":"2025-03-31","value":26.29,"profit":true},{"date":"2025-06-30","value":19.65,"profit":true}]

Net Change in Cash	(82.73K)	3.09M	(3.53M)	(3.53M)	(839.08K)	[{"date":"2024-06-30","value":-2.68,"profit":false},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-114.39,"profit":false},{"date":"2025-03-31","value":-114.39,"profit":false},{"date":"2025-06-30","value":-27.18,"profit":false}]

Free Cash Flow
Free Cash Flow	(6.94M)	(9.50M)	(5.47M)	(5.47M)	(3.43M)	[{"date":"2024-06-30","value":-693509900,"profit":false},{"date":"2024-09-30","value":-949512700,"profit":false},{"date":"2024-12-31","value":-546834800,"profit":false},{"date":"2025-03-31","value":-546834800,"profit":false},{"date":"2025-06-30","value":-342936400,"profit":false}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Operating Activities
Net Operating Cash Flow	-	45.21%	(44.30%)	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-97.98,"profit":false},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]

Investing Activities
Net Investing Cash Flow	-	-	-	-	-	[{"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}]

Financing Activities
Net Financing Cash Flow	-	106.59%	(73.71%)	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-69.15,"profit":false},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]

Net Change in Cash	-	(3831.59%)	(214.39%)	-	-	[{"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":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]

Free Cash Flow
Free Cash Flow	-	36.91%	(42.41%)	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-114.89,"profit":false},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]

Ratios

Liquidity

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

	SCPX
Cash Ratio	0.01
Current Ratio	0.09
Quick Ratio	0.08

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.