TON Strategy Company (TONX)

TON Strategy Company Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	16.73	12.78	0.9	0.06	0.01	10.52
Revenue Growth (YoY)	662.75%	1327.82%	1320.63%	687.50%	-99.92%	5.61%
Cost of Revenue	4.84	3.89	0.22	0.02	0	4.5
Gross Profit	11.88	8.89	0.67	0.04	0.01	6.02
Selling, General & Admin	26.13	40.89	11.24	11.51	17.77	25.71
Depreciation & Amortization Expenses	1.04	1.31	1.08	2.33	1.11	1.68
Research & Development	-	-	-	-	-	12.35
Other Operating Expenses	-	3.13	-	-	-	-
Total Operating Expenses	27.17	45.33	12.32	13.84	18.88	39.73
Operating Income	-37.67	-36.44	-11.64	-13.8	-18.87	-33.71
Interest Income	1.1	1.03	0.65	-	-	-
Interest Expense	-	-0	-0.33	-2.43	-1.41	-2.58
Other Non-Operating Income (Expense)	-80.34	-113.21	0.81	1.38	4.33	1.8
Total Non-Operating Income (Expense)	-199.47	-112.18	1.13	-1.05	2.92	-0.77
Pretax Income	-237.14	-148.63	-10.51	-14.84	-15.96	-34.49
Provision for Income Taxes	-0.23	-0.23	-	-	-	-
Net Income	-238.11	-149.63	-11.47	-22.16	-37.68	-34.83
Minority Interest in Earnings	0.05	0.09	-0.18	-	-	-
Net Income Attributable to Preferred Dividends	1.15	1.15	1.14	0.16	0.25	0.35
Earnings From Discontinued Operations	-	-	-	-7.15	-21.48	-
Net Income to Common	-238.11	-149.63	-11.47	-22.16	-37.68	-34.83
Shares Outstanding (Basic)	39	25	1	0	0	0
Shares Outstanding (Diluted)	39	25	1	0	0	0
Shares Change (YoY)	4765.68%	4137.98%	1642.84%	180.13%	53.31%	75.84%
EPS (Basic)	-12.94	-5.96	-19.36	-441.48	-1336.00	-4400.00
EPS (Diluted)	-12.93	-5.96	-19.36	-441.48	-1336.00	-4400.00
Shares Outstanding	56.53	56.53	0.99	0	0	0
Free Cash Flow	-24.42	-20.86	-9.11	-8.77	-13.7	-25.89
Free Cash Flow Per Share	-0.62	-0.83	-15.37	-258.10	-1129.19	-3270.52
Gross Margin	71.05%	69.53%	74.97%	69.84%	62.50%	57.20%
Operating Margin	-225.19%	-285.17%	-1301.01%	-21896.80%	-235925.00%	-320.33%
Profit Margin	-480.57%	-1161.21%	-1174.30%	-34911.10%	-467963.00%	-327.69%
FCF Margin	-145.97%	-163.21%	-1017.54%	-13927.00%	-171288.00%	-245.99%
EBITDA	-36.63	-35.14	-10.57	-11.46	-17.77	-32.04
EBITDA Margin	-218.99%	-274.96%	-1180.67%	-18196.80%	-222075.00%	-304.40%
EBIT	-37.67	-36.44	-11.64	-13.8	-18.87	-33.71
EBIT Margin	-225.19%	-285.17%	-1301.01%	-21896.80%	-235925.00%	-320.33%
Effective Tax Rate	0.10%	0.16%	0.00%	0.00%	0.00%	0.00%

Updated May 12, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.