Xtreme One Entertainment, Inc. (XONI)

Xtreme One Entertainment Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2011	FY 2010
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2011	Dec 31, 2010
Revenue	157.2	45	60	2.31	1.71
Revenue Growth (YoY)	249.34%	-25.00%	2498.08%	35.37%	-15.98%
Cost of Revenue	1,520	31.5	42	2.41	1.42
Gross Profit	-1,362	13.5	18	-0.1	0.28
Selling, General & Admin	2,296	238.4	39.16	1.38	1.01
Operating Expenses	2,296	238.4	39.16	1.42	1.05
Operating Income	-3,658	-224.9	-21.16	-1.52	-0.77
Interest Expense	-273.58	-18.6	-	-0.48	-0.34
Interest & Investment Income	-	-	-	0	-
Other Non Operating Income (Expenses)	-1,936	-1,170	-	-	-
EBT Excluding Unusual Items	-5,868	-1,414	-21.16	-2	-1.11
Gain (Loss) on Sale of Investments	-	-	-	0.38	-
Gain (Loss) on Sale of Assets	-	-	-	0.04	-
Other Unusual Items	-	11.51	-	-0.03	-
Pretax Income	-5,868	-1,402	-21.16	-1.61	-1.11
Net Income	-5,868	-1,402	-21.16	-1.61	-1.11
Net Income to Common	-5,868	-1,402	-21.16	-1.61	-1.11
Shares Outstanding (Basic)	135	106	102	1	0
Shares Outstanding (Diluted)	135	106	102	1	0
Shares Change (YoY)	27.38%	4.19%	12123.18%	72.31%	448.32%
EPS (Basic)	-43.31	-13.18	-0.21	-1.93	-2.28
EPS (Diluted)	-43.31	-13.18	-0.21	-1.93	-2.28
Free Cash Flow	-119.74	-	-	-0.48	-1.36
Free Cash Flow Per Share	-0.88	-	-	-0.58	-2.80
Gross Margin	-	30.00%	30.00%	-4.42%	16.52%
Operating Margin	-2327.17%	-499.78%	-35.27%	-65.97%	-45.11%
Profit Margin	-3732.58%	-3115.94%	-35.27%	-69.77%	-64.89%
Free Cash Flow Margin	-76.17%	-	-	-20.89%	-79.60%
EBITDA	-	-	-	-1.48	-0.73
EBITDA Margin	-	-	-	-64.30%	-42.82%
D&A For EBITDA	-	-	-	0.04	0.04
EBIT	-3,658	-224.9	-21.16	-1.52	-0.77
EBIT Margin	-	-	-35.27%	-65.97%	-45.11%
Revenue as Reported	157.2	45	60	-	-

Updated Jan 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.