Loading financial statements…
Import this data to Google Sheets with:
=jivedata("ECXJ","financials")Full statements spill as a table. For one cell: =jivedata("ECXJ","Revenue") or =jivedata("ECXJ","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
ECXJ • CIK 0001823635
| (in thousands, except per share data) | FY 2024 | FY 2025 | FY 2026 | TTM |
|---|---|---|---|---|
| Revenue from Contract with Customer, Including Assessed Tax | $2,318.712 | $458.632 | $531.606 | $531.606 |
| Cost of Revenue | $672.637 | $85.975 | $175.396 | $175.396 |
| Gross Profit | $1,646.075 | $372.657 | $356.21 | $356.21 |
| Nonoperating Income (Expense) | $11.255 | $-0.508 | $299.87 | $299.87 |
| Selling and Marketing Expense | $470.743 | $195.295 | $246.812 | $246.812 |
| General and Administrative Expense | $3,320.71 | $2,426.428 | $409.946 | $409.946 |
| Operating Income (Loss) | $-2,134.123 | $-2,249.574 | $-0.678 | $-0.678 |
| Investment Income, Net | $0.368 | $0.01 | $0.016 | $0.016 |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | $-2,133.755 | $-2,249.564 | $-0.662 | $-0.662 |
| Income Tax Expense (Benefit) | $5.184 | $34.461 | $9.018 | $9.018 |
| Net Income (Loss) Attributable to Parent | $-2,135.674 | $-2,284.025 | $-9.68 | $-9.68 |
| Weighted Average Number of Shares Outstanding, Basic | 101,710,517 | 102,128,818 | 102,270,517 | 102,270,517 |
| Other Comprehensive Income (Loss), Foreign Currency Transaction and Translation Adjustment, Net of Tax | $6.82 | $-5.358 | $-59.227 | $-59.227 |
| Comprehensive Income (Loss), Net of Tax, Attributable to Parent | $-2,128.854 | $-2,289.383 | $-68.907 | $-68.907 |
| Revenue from Contract with Customer, Excluding Assessed Tax | — | $458.632 | $531.606 | $531.606 |
| Operating Costs and Expenses | — | $2,708.206 | $532.284 | $532.284 |
| Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | $-2,138.939 | $-2,284.025 | $-9.68 | $-9.68 |
| Net Income (Loss) Attributable to Noncontrolling Interest | $-3.265 | $-3.265 | — | $-3.265 |
| Net Income (Loss) Available to Common Stockholders, Basic | — | $-2,284.025 | $-9.68 | $-9.68 |
| (in thousands, except per share data) | FY 2024 | FY 2025 | FY 2026 | TTM |
|---|---|---|---|---|
| Assets | $2,355.005 | $300.175 | $326.441 | $326.441 |
| Liabilities | $1,990.461 | $1,855.286 | $1,950.459 | $1,950.459 |
| Cash and Cash Equivalents, at Carrying Value | $2.521 | $10.037 | $72.052 | $72.052 |
| Accounts Receivable, after Allowance for Credit Loss, Current | $59.286 | $2.972 | $3.156 | $3.156 |
| Prepaid Expense, Current | $325.931 | $37.52 | $5.971 | $5.971 |
| Inventory, Net | $60.587 | $69.291 | $38.403 | $38.403 |
| Assets, Current | $535.302 | $284.303 | $292.846 | $292.846 |
| Property, Plant and Equipment, Net | $4.948 | $2.797 | $1.464 | $1.464 |
| Operating Lease, Right-of-Use Asset | $72.178 | $13.075 | $32.131 | $32.131 |
| Assets, Noncurrent | $1,819.703 | $15.872 | $33.595 | $33.595 |
| Accounts Payable, Current | $78.545 | $68.524 | $47.288 | $47.288 |
| Contract with Customer, Liability, Current | $607.617 | $595.108 | $1,070.405 | $1,070.405 |
| Other Accounts Payable and Accrued Liabilities | $938.098 | $808.784 | $407.732 | $407.732 |
| Other Liabilities, Current | — | $369.259 | $392.903 | $392.903 |
| Operating Lease, Liability, Current | $61.64 | $13.611 | $23.279 | $23.279 |
| Liabilities, Current | $1,979.652 | $1,855.286 | $1,941.607 | $1,941.607 |
| Operating Lease, Liability, Noncurrent | $10.809 | $10.809 | $8.852 | $8.852 |
| Common Stock, Value, Issued | $101.711 | $102.271 | $102.271 | $102.271 |
| Additional Paid in Capital, Common Stock | $5,589.388 | $5,958.556 | $5,958.556 | $5,958.556 |
| Accumulated Other Comprehensive Income (Loss), Net of Tax | $36.925 | $31.567 | $-27.66 | $-27.66 |
| Retained Earnings (Accumulated Deficit) | $-5,363.48 | $-7,647.505 | $-7,657.185 | $-7,657.185 |
| Stockholders' Equity Attributable to Parent | $364.544 | $-1,555.111 | $-1,624.018 | $-1,624.018 |
| Stockholders' Equity Attributable to Noncontrolling Interest | $27.505 | — | — | $27.505 |
| Common Stock, Shares Authorized | 490,000,000 | 490,000,000 | 490,000,000 | 490,000,000 |
| Common Stock, Shares, Issued | 101,710,517 | 102,270,517 | 102,270,517 | 102,270,517 |
| Other Assets, Current | $27.008 | $274.266 | $220.794 | $220.794 |
| Other Assets, Noncurrent | — | $15.872 | $33.595 | $33.595 |
| Other Liabilities, Noncurrent | — | $10.809 | $8.852 | $8.852 |
| (in thousands, except per share data) | FY 2024 | FY 2025 | FY 2026 | TTM |
|---|---|---|---|---|
| Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | $-2,138.939 | $-2,284.025 | $-9.68 | $-9.68 |
| Net Cash Provided by (Used in) Operating Activities | $-590.038 | $-418.525 | $76.483 | $76.483 |
| Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Including Disposal Group and Discontinued Operations | $-5.142 | $2.869 | $2.853 | $2.853 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect | $-656.93 | $7.516 | $62.015 | $62.015 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Including Disposal Group and Discontinued Operations | $2.521 | $10.037 | $72.052 | $72.052 |
| Depreciation | $2.247 | $2.176 | $1.451 | $1.451 |
| Net Cash Provided by (Used in) Investing Activities | $-5.738 | $-5.738 | — | $-3.794 |
| Operating Lease, Right-of-Use Asset, Amortization Expense | $67.997 | $75.432 | $51.745 | $51.745 |
| Goodwill, Impairment Loss | $1,049.984 | $1,742.577 | $1,742.577 | $1,742.577 |
| Impairment of Intangible Assets (Excluding Goodwill) | $1,155.802 | $1,155.802 | $38.562 | $38.562 |
| Inventory Write-down | — | — | $16.721 | $16.721 |
| Proceeds from Issuance of Common Stock | $1,594.688 | $369.728 | $369.728 | $369.728 |
| Proceeds from (Repayments of) Related Party Debt | — | — | $-40.37 | $-40.37 |
| Proceeds from Related Party Debt | $4.205 | $75.44 | $23.049 | $23.049 |
| Net Cash Provided by (Used in) Financing Activities | $-56.012 | $423.172 | $-17.321 | $-17.321 |
| Income Taxes Paid, Net | — | — | $33.013 | $33.013 |
| Increase (Decrease) in Accounts Receivable | $3.392 | $-56.491 | $-56.491 | $-56.491 |
| Increase (Decrease) in Prepaid Expense and Other Assets | $-195.003 | $-234.191 | $-35.784 | $-35.784 |
| Increase (Decrease) in Inventories | $-21.717 | $8.248 | $-17.164 | $-17.164 |
| Increase (Decrease) in Accounts Payable | $-209.046 | $-10.524 | $-24.544 | $-24.544 |
| Increase (Decrease) in Contract with Customer, Liability | $1,301.839 | $-12.509 | $422.165 | $422.165 |
| Increase (Decrease) in Other Accounts Payable and Accrued Liabilities | $355.637 | $-131.937 | $-120.604 | $-120.604 |
| IncreaseDecreaseInOperatingLeaseLiability | $-71.909 | $-77.993 | $-52.281 | $-52.281 |