Loading financial statements…
Import this data to Google Sheets with:
=jivedata("CLNV","financials")Full statements spill as a table. For one cell: =jivedata("CLNV","Revenue") or =jivedata("CLNV","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
CLNV • CIK 0001391426
| (in thousands, except per share data) | FY 2023 | FY 2024 | TTM |
|---|---|---|---|
| Revenues | $257.414 | $231.04 | $248.295 |
| Cost of Revenue | — | $11.431 | $19.468 |
| Gross Profit | $162.789 | $219.609 | $228.827 |
| Marketing and Advertising Expense | $982.03 | $151.142 | $225.093 |
| Research and Development Expense | $244.688 | $334.639 | $154.406 |
| Professional Fees | $811.316 | $1,423.665 | $1,455.234 |
| Share-based Payment Arrangement, Expense | — | $714 | $714 |
| General and Administrative Expense | — | $1,179.058 | $1,863.818 |
| Operating Expenses | $8,361.996 | $-7,528.627 | $84.62 |
| Operating Income (Loss) | — | $-7,309.018 | $-8,248.185 |
| InterestExpenseNonoperating | — | $5,551.988 | $4,810.357 |
| Change in Unrealized Gain (Loss) on Fair Value Hedging Instruments | $2,500.562 | $144.687 | $381.63 |
| Gain (Loss) on Extinguishment of Debt | $-2,676.526 | $216.43 | $230.875 |
| Other Nonoperating Income (Expense) | — | $-5.584 | — |
| Nonoperating Income (Expense) | $-4,080.577 | $-6,873.148 | $-5,862.454 |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | $-12,279.784 | $-14,182.166 | $-14,110.639 |
| Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | — | $-14,182.166 | $-14,110.639 |
| Net Income (Loss) Attributable to Noncontrolling Interest | $12,279.784 | $-178.971 | $-169.045 |
| Net Income (Loss) Attributable to Parent | $-12,294.283 | $-14,003.195 | $-13,774.555 |
| Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, before Tax, Portion Attributable to Noncontrolling Interest | $-14.499 | $-17.942 | $-79.337 |
| Other Comprehensive Income, Other, Net of Tax | $-12,166.349 | $-13,985.253 | $-13,862.257 |
| Weighted Average Number of Shares Outstanding, Basic | — | 712,831,938 | 987,311,469 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | TTM |
|---|---|---|---|
| Cash | $339.921 | $885.835 | $575.678 |
| Restricted Cash | — | $416.597 | $1,404.007 |
| Prepaid Expense and Other Assets | $366.812 | $1,957.045 | $4,066.27 |
| Accounts Receivable, after Allowance for Credit Loss, Current | $70.745 | $37.624 | $28.415 |
| Accounts and Financing Receivable, after Allowance for Credit Loss | $70 | $70 | $70 |
| Debt Securities, Trading, and Equity Securities, FV-NI | $5.069 | $5.048 | $5.56 |
| Assets, Current | $852.547 | $3,417.646 | $6,308.315 |
| Property, Plant and Equipment, Net | $4,883.566 | $4,794.646 | $7,954.201 |
| Goodwill | $4,584.622 | $4,854.622 | $4,854.622 |
| Assets | $10,590.735 | $13,066.884 | $20,847.742 |
| Bank Overdrafts | $353.159 | $409.587 | $507.858 |
| Accounts Payable, Current | $286.922 | $1,042.892 | $1,341.127 |
| Employee-related Liabilities, Current | $344.015 | $595.719 | $616.576 |
| Accrued Liabilities and Other Liabilities | $546.392 | $2,282.488 | $3,381.182 |
| Convertible Notes Payable, Current | $2,779.199 | $6,044.125 | $6,249.425 |
| Derivative Liability, Current | $598.306 | $2,067.621 | $1,094.76 |
| Settlement Liabilities, Current | — | $145.967 | $697.5 |
| Loans Payable | $780.656 | $784.6 | $876.259 |
| Operating Lease, Liability, Current | — | $11.814 | $116.241 |
| Disposal Group, Including Discontinued Operation, Other Liabilities | $67.093 | $67.093 | $67.093 |
| Liabilities, Current | $10,805.688 | $18,445.401 | $21,236.38 |
| Long-term Debt | $1,750 | $1,750 | $1,750 |
| Operating Lease, Liability, Noncurrent | — | $31.353 | $1,581.927 |
| Liabilities | $12,555.688 | $24,966.443 | $36,319.321 |
| Temporary Equity, Carrying Amount, Including Portion Attributable to Noncontrolling Interests | — | $1,800 | $1,800 |
| Common Stock, Value, Issued | $682.464 | $807.606 | $1,070.341 |
| Additional Paid in Capital | $26,591.905 | $32,419.818 | $36,185.61 |
| Accumulated Other Comprehensive Income (Loss), Net of Tax | $2.171 | $20.113 | $-72.53 |
| Retained Earnings (Accumulated Deficit) | $-32,714.184 | $-48,835.095 | $-54,311.732 |
| Stockholders' Equity Attributable to Parent | — | $-11,899.559 | $-15,750.463 |
| Debt Instrument, Unamortized Discount (Premium) and Debt Issuance Costs, Net | — | $205.675 | $737.16 |
| Preferred Stock, Shares Authorized | 4,000,000 | 4,000,000 | 4,000,000 |
| Preferred Stock, Shares Issued | 0 | 0 | 0 |
| Common Stock, Shares Authorized | 2,000,000,000 | 2,000,000,000 | 2,000,000,000 |
| Common Stock, Shares, Issued | 682,463,425 | 807,605,591 | 1,040,340,578 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | TTM |
|---|---|---|---|
| Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | — | $-14,182.166 | $-14,110.639 |
| Amortization of Debt Discount (Premium) | $4,483.16 | $4,709.23 | $2,690.039 |
| Gain (Loss) on Extinguishment of Debt, before Write off of Debt Issuance Cost | $-2,676.526 | $-272.275 | $56.369 |
| Payments for (Proceeds from) Productive Assets | $90.871 | $132.898 | $3,262.315 |
| Change in Unrealized Gain (Loss) on Foreign Currency Fair Value Hedging Instruments | $2,500.562 | $144.687 | $381.63 |
| Net Cash Provided by (Used in) Investing Activities | $-2,075.069 | $-132.877 | $-3,262.806 |
| Extinguishment of Debt, Gain (Loss), Net of Tax | $17.5 | $216.43 | $216.43 |
| Proceeds from Notes Payable | $5,139.5 | $1,508.5 | $1,415.45 |
| Other Operating Income (Expense), Net | $-5.584 | $2.3 | $2.3 |
| Depreciation | $100.161 | $221.818 | $236.473 |
| Proceeds from Issuance of Redeemable Convertible Preferred Stock | $533 | $200 | $200 |
| Proceeds from Related Party Debt | $5 | $5 | — |
| Increase (Decrease) in Prepaid Expense | $12.494 | $1,590.233 | $3,647.754 |
| Proceeds from (Repayments of) Notes Payable | $1,750 | $3.944 | $739.451 |
| Increase (Decrease) in Accounts Receivable | $151.075 | $-33.121 | $20.263 |
| Proceeds from (Repayments of) Other Long-term Debt | — | $1,750 | $1,750 |
| Increase (Decrease) in Accounts Payable | $-297.305 | $284.854 | $-71.469 |
| Proceeds from Issuance of Commercial Paper | — | $4,708.452 | $4,708.452 |
| Repayments of Notes Payable | $388.62 | $388.62 | $388.62 |
| Increase (Decrease) in Notes Payable, Related Parties | $549.946 | $143.549 | $52.711 |
| Net Cash Provided by (Used in) Financing Activities | $7,101.629 | $5,943.039 | $14,301.464 |
| Increase (Decrease) in Workers' Compensation Liabilities | $-297.624 | $271.704 | $-129.938 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Excluding Exchange Rate Effect | $326.973 | $942.398 | $2,042.057 |
| Net Cash Provided by (Used in) Operating Activities | $-4,699.587 | $-4,867.764 | $-8,996.601 |
| Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $2.171 | $20.113 | $-66.552 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $339.921 | $1,302.432 | $2,841.026 |
| Supplemental Deferred Purchase Price | — | $984.068 | $850.065 |
| Notes Assumed | — | $4,500 | $575.69 |