Income Statement for STI

	Solidion Technology Inc. (STI)
	Q2-CY2026	Q1-CY2026	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
Balance Sheet Date			2025-Dec-31	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			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023
Total Revenue			0$	9,350$	4,000$				39,370$	1,910,630$	5,329$	1,315$	0$	300$
QoQ%			(100.00%)	133.75%					(97.94%)		305.25%	.00%	(100.00%)
YoY%					(89.84%)				.00%	636,776.67%
Cost Of Revenue			0$	4,321$	2,327$				0$	0$	0$	0$	0$	0$
Gross Profit			0$	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			6,258,213$	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			(6,258,213$)	(1,742,900$)	(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			761$	176$	1,886$	16,271$	11,751$	1,573$	171$	311$
Interest Expenses										3,739$
Income Before Tax			(43,992,626$)	(4,092,145$)	(2,113,859$)	9,194,630$	(15,262,788$)	(6,636,679$)	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			(43,992,626$)	(4,092,145$)	(2,113,859$)	9,194,630$	(12,077,581$)	(9,717,896$)	21,914,426$	(32,535,982$)	(1,113,003$)	(1,437,494$)	(1,032,585$)	(1,741,542$)
Profit Margin				(43,766.26%)	(52,846.48%)				55,662.75%	(1,702.89%)	(20,885.78%)	(109,315.13%)		(580,514.00%)
TTM											(76,679.49%)
Earnings to Minority
Earnings to Common Shareholders			(43,992,626$)	(4,092,145$)	(2,113,859$)	9,194,630$	(12,077,581$)	(9,717,896$)	21,914,426$	(32,535,982$)	(1,113,003$)	(1,437,494$)	(1,032,585$)	(1,741,542$)
QoQ%			(975.05%)	(93.59%)	(122.99%)	176.13%	(24.28%)	(144.35%)	167.35%	(2,823.26%)	22.57%	(39.21%)	40.71%
YoY%			(264.25%)	57.89%	(109.65%)	128.26%	(985.14%)	(576.03%)	2,222.29%	(1,768.23%)
Earnings Per Share, Basic			(6.56$)	(1.33$)	(0.70$)	3.06$	(4.69$)	(4.41$)	11.92$	(20.48$)	(0.02$)	(0.02$)	(0.01$)	(0.02$)
Earnings Per Share, Diluted			(6.58$)	(1.33$)	(0.70$)	3.04$	(4.95$)	(4.41$)	11.11$	(20.48$)			(0.01$)	(0.02$)
Unlevered FCF Per Share, Basic			(0.14$)	(0.11$)	(0.30$)	(0.78$)	(0.66$)	(0.97$)	(0.82$)	(1.28$)	(0.01$)	(0.02$)	(0.01$)	(0.02$)
Unlevered FCF Per Share, Diluted			(0.14$)	(0.11$)	(0.30$)	(0.77$)	(0.70$)	(0.97$)	(0.76$)	(1.28$)			(0.01$)	(0.02$)
Average Shares, Basic			6,704,104	3,076,486	3,002,802	3,001,784	2,575,026	2,204,472	1,838,527	1,588,807	69,800,000	69,800,000	69,800,000	69,800,000
Average Shares, Diluted			6,682,303	3,076,486	3,002,802	3,023,585	2,440,172	2,204,472	1,973,381	1,588,807			69,800,000	69,800,000
EBIT			(43,992,626$)	(4,092,145$)	(2,113,859$)	9,194,630$	(15,262,788$)	(6,636,679$)	22,018,416$	(32,532,243$)	466,605$	(1,437,494$)	(1,032,585$)	(1,741,542$)
EBITDA			(43,905,042$)	(4,023,687$)	(2,045,401$)	9,264,572$	(15,211,084$)	(6,535,177$)	22,121,327$	(32,437,851$)	466,605$	(1,162,992$)	(956,078$)	(1,635,870$)