| Period Ending: |
2025
(Q3)
09-30 |
2025
(Q2)
06-30 |
2025
(Q1)
03-31 |
2024
(Q4)
12-31 |
2024
(Q3)
09-30 |
2024
(Q1)
03-31 |
2023
(Q4)
12-31 |
|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-10-02 | 2025-08-13 | 2025-05-15 | 2024-12-31 | 2024-09-30 | 2024-03-31 |
1234
|
| Total Current Assets | 4,731 | 3,946 | 3,103 | 1,916 | 2,053 | 0 |
1234
|
| Cash and Short Term Investments | 1,942 | 1,153 | 1,276 | 1,361 | 1,356 | 0 |
1234
|
| Cash & Equivalents | 1,894 | 1,153 | 1,276 | 1,361 | 1,355 | 0 |
1234
|
| Short Term Investments | 47.45 | 0 | 0 | 0 | 1.21 | 0 |
1234
|
| Receivables | 1,659 | 1,934 | 1,055 | 425.7 | 498.8 | 0 |
1234
|
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 |
1234
|
| Other Current Assets | 1,130 | 859.4 | 771 | 129.5 | 197.6 | 0 |
1234
|
| Total Assets | 32,910 | 26,241 | 21,860 | 17,833 | 14,136 | 0 |
1234
|
| Total Non-Current Assets | 28,179 | 22,295 | 18,758 | 15,916 | 12,084 | 0 |
1234
|
| Property, Plant and Equipment | 25,336 | 20,012 | 17,274 | 14,504 | 10,909 | 0 |
1234
|
| Goodwill and Intangible Assets | 1,030 | 1,019 | 23.94 | 24.45 | 24.97 | 0 |
1234
|
| Goodwill | 830 | 813 | 19.54 | 19.54 | 19.54 | 0 |
1234
|
| Intangible Assets | 200 | 205.9 | 4.39 | 4.91 | 5.43 | 0 |
1234
|
| Long Term Investments | 0 | 174.2 | 102.2 | 102.2 | 100.7 | 0 |
1234
|
| Deferred Tax Assets | 0 | 0 | 0 | 0 | 0 | 0 |
1234
|
| Other Long Term Assets | 1,813 | 1,091 | 1,357 | 1,285 | 1,048 | 0 |
1234
|
| Total Current Liabilities | 9,715 | 7,556 | 7,131 | 4,963 | 3,968 | 0 |
1234
|
| Accounts Payable | 1,157 | 1,227 | 1,242 | 868.3 | 1,009 | 0 |
1234
|
| Notes Payable/Short Term Debt | 4,107 | 3,967 | 4,075 | 2,739 | 1,173 | 0 |
1234
|
| Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 |
1234
|
| Deferred Revenue | 0 | 951.3 | 436.5 | 768.9 | 1,079 | 0 |
1234
|
| Other Current Liabilities | 4,451 | 1,411 | 1,377 | 586.1 | 706.5 | 0 |
1234
|
| Total Liabilities | 29,032 | 22,421 | 18,791 | 18,246 | 14,480 | 0 |
1234
|
| Total Non-Current Liabilities | 19,318 | 14,864 | 11,660 | 13,284 | 10,512 | 0 |
1234
|
| Total Long Term Debt | 14,702 | 10,595 | 7,822 | 7,881 | 5,104 | 0 |
1234
|
| Deferred Tax Liabilities Non-Current | 0 | 245.7 | 193.8 | 149.2 | 116.7 | 0 |
1234
|
| Deferred Revenue Non-Current | 0 | 3,896 | 3,611 | 3,295 | 3,350 | 0 |
1234
|
| Capital Lease Obligations | 4,773 | 3,511 | 3,185 | 2,694 | 1,827 | 0 |
1234
|
| Other Long Term Liabilities | -157.4 | -3,384 | -3,152 | -735.5 | 114.3 | 0 |
1234
|
| Total Equity | 3,878 | 3,821 | 3,069 | -413.6 | -344 | 0 |
1234
|
| Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 |
1234
|
| Total Stockholders' Equity | 3,878 | 3,821 | 3,069 | -413.6 | -344 | 0 |
1234
|
| Retained Earnings | -2,192 | -2,081 | -1,791 | -1,476 | -1,425 | 0 |
1234
|
| Accumulated Other Earnings | -1.28 | -0.271 | 0 | 0 | 0.01 | 0 |
1234
|
| Common Stock | 0.002 | 1,163 | 1,163 | 0.001 | 0.001 | 0 |
1234
|
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 |
1234
|
| Additional Paid in Capital | 6,071 | 4,739 | 3,697 | 1,063 | 1,081 | 0 |
1234
|
| Total Liabilities & Total Equity | 32,910 | 26,241 | 21,860 | 17,833 | 14,136 | 0 |
1234
|
| Total Liabilities & Shareholders' Equity | 32,910 | 26,241 | 21,860 | 17,833 | 14,136 | 0 |
1234
|
| Total Investments | 47.45 | 174.2 | 102.2 | 102.2 | 101.9 | 0 |
1234
|
| Total Debt | 18,808 | 14,562 | 11,897 | 10,620 | 6,278 | 0 |
1234
|
| Net Debt | 16,914 | 13,410 | 10,620 | 9,259 | 4,922 | 0 |
1234
|