Loading financial statements…
Import this data to Google Sheets with:
=jivedata("NAKAW","financials")Full statements spill as a table. For one cell: =jivedata("NAKAW","Revenue") or =jivedata("NAKAW","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
NAKAW • CIK 0001946573
| (in thousands, except per share data) | FY 2024 | FY 2025 | TTM |
|---|---|---|---|
| Revenue from Contract with Customer, Excluding Assessed Tax | $2,719.84 | $1,821.315 | $38,901.133 |
| Operating Income (Loss) | $-3,346.771 | $-197,139.242 | $-468,347.01 |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | $-3,617.647 | $-52,228.923 | $-439,121.125 |
| Weighted Average Number of Shares Outstanding, Basic | 5,391,433 | 200,201,551 | 193,798,255 |
| Salary and Wage, Excluding Cost of Good and Service Sold | — | $11,088.055 | $11,088.055 |
| General and Administrative Expense | $1,907.055 | $11,762.373 | $24,296.454 |
| Depreciation | $136.606 | $82.895 | $82.895 |
| Loss on Sale of Investments | — | $9,915.745 | $9,915.745 |
| Operating Expenses | $6,066.611 | $198,960.557 | $507,248.143 |
| Other Nonoperating Income | $100.41 | $73.342 | $313.457 |
| InterestExpenseNonoperating | $393.448 | $7,060.581 | $15,286.583 |
| Nonoperating Income (Expense) | $-270.876 | $144,910.319 | $29,225.885 |
| (in thousands, except per share data) | FY 2024 | FY 2025 | TTM |
|---|---|---|---|
| Cash and Cash Equivalents, at Carrying Value | $2,273.624 | $22,583.253 | $19,072 |
| Prepaid Expense and Other Assets, Current | $190.878 | $2,173.979 | $2,173.979 |
| Assets | $3,677.992 | $730,607.754 | $422,514 |
| Assets, Current | $2,505.652 | $223,817.232 | $27,452 |
| CryptoAssetFairValueNoncurrent | — | $467,549.622 | $261,714 |
| Long-term Investments | — | $35,697.32 | $17,533 |
| Intangible Assets, Net (Excluding Goodwill) | — | $3,009.281 | $97,129 |
| Other Assets, Noncurrent | — | $534.299 | $2,295 |
| Liabilities | $1,109.682 | $216,351.128 | $186,102 |
| Common Stock, Value, Issued | $6.05 | $439.95 | $18 |
| Treasury Stock, Value | $22.145 | $749.003 | $749 |
| Additional Paid in Capital | $10,360.106 | $574,570.303 | $668,394 |
| Retained Earnings (Accumulated Deficit) | $-7,775.701 | $-60,004.624 | $-431,778 |
| Stockholders' Equity Attributable to Parent | $2,568.31 | $514,256.626 | $236,412 |
| Accounts Payable and Accrued Liabilities, Current | $323.725 | $5,859.341 | $10,974 |
| Notes Payable, Current | $139.277 | $209,557.614 | $164,704 |
| Other Liabilities, Current | — | $568.207 | $106 |
| Liabilities, Current | $606.05 | $215,985.162 | $179,474 |
| Other Liabilities, Noncurrent | — | $365.966 | $351 |
| Preferred Stock, Shares Authorized | 10,000,000 | 10,000,000 | 10,000,000 |
| Preferred Stock, Shares Issued | 0 | 0 | 0 |
| Common Stock, Shares Authorized | 100,000,000 | 10,000,000,000 | 10,000,000,000 |
| Common Stock, Shares, Issued | 6,050,148 | 439,950,632 | 17,894,943 |
| Common Stock, Shares, Outstanding | 6,029,648 | 437,946,327 | 17,894,943 |
| Treasury Stock, Common, Shares | 20,500 | 2,004,305 | 0 |
| (in thousands, except per share data) | FY 2024 | FY 2025 | TTM |
|---|---|---|---|
| Net Income (Loss) Attributable to Parent | $-3,617.647 | $-52,228.923 | $-420,550.125 |
| Finance Lease, Right-of-Use Asset, Amortization | $83.725 | $159.098 | $159.098 |
| Proceeds from Warrant Exercises | — | $9,216.534 | $9,216.534 |
| Other Nonrecurring Expense | — | $199.461 | $199.461 |
| Payments for Repurchase of Common Stock | $22.145 | $320.404 | $871.847 |
| Repayments of Notes Payable | $658.528 | $648.828 | $9,899 |
| Net Cash Provided by (Used in) Operating Activities | $-3,073.891 | $-23,511.499 | $-47,273.197 |
| Finance Lease, Principal Payments | $1.331 | $9.645 | $9.645 |
| Net Cash Provided by (Used in) Financing Activities | $5,223.646 | $723,845.601 | $705,031.211 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect | $1,748.124 | $20,309.629 | $14,560.649 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $2,273.624 | $22,583.253 | $56,742.679 |
| Share-based Payment Arrangement, Noncash Expense | $105.817 | $2,358.923 | $5,622.573 |
| Payments to Acquire Property, Plant, and Equipment | $13.293 | $13.293 | — |
| Accounts Receivable, Credit Loss Expense (Reversal) | $32.11 | $20.848 | $20.848 |
| ProceedsFromDisposalCryptoAsset | — | $41,224.712 | $41,224.712 |
| Depreciation | $136.606 | $82.895 | $82.895 |
| Payments for Software | $388.338 | $234.383 | $234.383 |
| PaymentForAcquisitionCryptoAsset | — | $696,247.326 | $701,226.741 |
| Payments for (Proceeds from) Investments | — | $30,007.992 | $30,007.992 |
| Amortization of Debt Discount (Premium) | $374.528 | $2,825.746 | $2,825.746 |
| Cash Acquired from Acquisition | — | $188.569 | $188.569 |
| Net Cash Provided by (Used in) Investing Activities | $-401.631 | $-680,024.473 | $-643,197.365 |
| Loss on Sale of Investments | — | $9,915.745 | $9,915.745 |
| Proceeds from Related Party Debt | $250.373 | $191,850 | $191,850 |
| Proceeds from Issuance or Sale of Equity | $5,860.65 | $5,860.65 | $5,860.65 |
| Proceeds from Notes Payable | $45 | $45 | $191,850 |
| Increase (Decrease) in Prepaid Expense and Other Assets | $190.653 | $1,962.799 | $-5,086.423 |
| Increase (Decrease) in Security Deposits | $-8.12 | $1.275 | $1.275 |
| Increase (Decrease) in Accounts Payable and Accrued Liabilities | $-6.085 | $-1,953.936 | $-11,889.412 |
| Interest Paid, Excluding Capitalized Interest, Operating Activities | $19.227 | $19.227 | — |