| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 81,835.3 | +294686456.8% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 74,928.2 | +294212127.7% | |
| Gross profit | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 6,907.0 | +299932071.4% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 65,874.5 | +774495956.1% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 65,874.5 | +687267264.0% | |
| Operating income | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (70,192.5) | −963902687.1% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (17,271.0) | −209370678.3% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (17,983.4) | −201904841.2% | |
| Pre-tax income | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (88,176.0) | −544665743.6% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (88,176.0) | −544665743.6% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (14.33) | (9.29) | (13.26) | (6.98) | (4.66) | (0.72) | +84.5% | |
| EPS, diluted (per share) | (14.33) | (9.29) | (13.26) | (6.98) | (4.66) | (0.72) | +84.5% | |
| EBITDA | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (67,503.3) | −984011216.0% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2,689.3 | +249118769.3% | |
| Weighted average shares (shares) | 506,324 | 1,009,972 | 1,320,594 | 1,501,215 | 3,586,399 | 122,110,000 | +3304.8% | |
| Weighted average diluted shares (shares) | 506,324 | 1,009,972 | 1,320,594 | 1,501,215 | 3,586,399 | 122,110,000 | +3304.8% | |
| Gross margin | 1.2% | 2.9% | −1.2% | 5.9% | 8.3% | 8.4% | +0.1 pts | |
| Operating margin | −183.6% | −121.2% | −116.2% | −38.0% | −26.2% | −85.8% | −59.6 pts | |
| Net margin | −202.3% | −129.7% | −116.4% | −45.1% | −58.3% | −107.7% | −49.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
