• Income Statement
• Balance Sheet
• Cash Flow
• Ratios
• Market Data
• Valuation

	Solidion Technology Inc. (STI)
	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014	Q4-CY2013
Balance Sheet Date		2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023
Total Revenue		9,350$	4,000$				39,370$	1,910,630$	5,329$	1,315$	0$	300$
QoQ%		133.75%					(97.94%)		305.25%	.00%	(100.00%)
YoY%			(89.84%)				.00%	636,776.67%
Cost Of Revenue		4,321$	2,327$				0$	0$	0$	0$	0$	0$
Gross Profit		5,029$	1,673$				39,370$	1,910,630$	5,329$	1,315$	0$	300$
Gross Margin		53.79%	41.83%				100.00%	100.00%	100.00%	100.00%		100.00%
Operating Expenses		1,747,929$	1,788,797$	3,132,669$	2,413,886$	4,193,006$	2,933,309$	3,759,336$	1,114,630$	1,439,900$	1,032,976$	1,742,117$
Operating Income		(1,742,900$)	(1,787,124$)	(3,132,669$)	(2,413,886$)	(4,193,006$)	(2,933,309$)	(3,759,336$)	(1,109,301$)	(1,438,585$)	(1,032,976$)	(1,741,817$)
Operating Margin		(18,640.64%)	(44,678.10%)				(7,450.62%)	(196.76%)	(20,816.31%)	(109,398.10%)		(580,605.67%)
Interest Income		176$	1,886$	16,271$	11,751$	1,573$	171$	311$
Interest Expenses								3,739$
Income Before Tax		(4,092,145$)	(2,113,859$)	9,194,630$	(8,774,758$)	(6,636,679$)	22,018,416$	(32,535,982$)	466,605$	(1,437,494$)	(1,032,585$)	(1,741,542$)
Tax Expenses						0$			1,579,608$	0$
Net Income		(4,092,145$)	(2,113,859$)	9,194,630$	43,083,248$	(6,636,679$)	22,018,416$	(32,535,982$)	(1,113,003$)	(1,437,494$)	(1,032,585$)	(1,741,542$)
Profit Margin		(43,766.26%)	(52,846.48%)				55,926.89%	(1,702.89%)	(20,885.78%)	(109,315.13%)		(580,514.00%)
TTM									(76,679.49%)
Earnings to Minority
Earnings to Common Shareholders		(4,092,145$)	(2,113,859$)	9,194,630$	43,083,248$	(6,636,679$)	22,018,416$	(32,535,982$)	(1,113,003$)	(1,437,494$)	(1,032,585$)	(1,741,542$)
QoQ%		(93.59%)	(122.99%)	(78.66%)	749.17%	(130.14%)	167.67%	(2,823.26%)	22.57%	(39.21%)	40.71%
YoY%		38.34%	(109.60%)	128.26%	3,970.90%	(361.68%)	2,232.36%	(1,768.23%)
Earnings Per Share, Basic		(1.33$)	(0.70$)	3.06$	0.11$	(3.23$)	12.20$	(20.53$)	(0.02$)	(0.02$)	(0.01$)	(0.02$)
Earnings Per Share, Diluted		(1.33$)	(0.70$)	3.04$	0.11$	(3.23$)	11.45$	(20.53$)			(0.01$)	(0.02$)
Unlevered FCF Per Share, Basic		(0.11$)	(0.30$)	(0.78$)	0.03$	(1.04$)	(0.83$)	(1.29$)	(0.01$)	(0.02$)	(0.01$)	(0.02$)
Unlevered FCF Per Share, Diluted		(0.11$)	(0.30$)	(0.77$)	0.03$	(1.04$)	(0.78$)	(1.29$)			(0.01$)	(0.02$)
Average Shares, Basic		3,076,486	3,002,802	3,001,784	393,285,970	2,056,172	1,805,261	1,585,049	69,800,000	69,800,000	69,800,000	69,800,000
Average Shares, Diluted		3,076,486	3,002,802	3,023,585	393,168,041	2,056,172	1,923,190	1,585,049			69,800,000	69,800,000
EBIT		(4,092,145$)	(2,113,859$)	9,194,630$	(8,774,758$)	(6,636,679$)	22,018,416$	(32,532,243$)	466,605$	(1,437,494$)	(1,032,585$)	(1,741,542$)
EBITDA		(4,023,687$)	(2,045,401$)	9,264,572$	(8,723,054$)	(6,535,177$)	22,121,327$	(32,437,851$)	466,605$	(1,162,992$)	(956,078$)	(1,635,870$)

Copy Table ✓