Elauwit Connection, Inc. Common Stock

ELWT

ELWTElauwit Connection, Inc. Common Stock US flag

NASDAQ Global Market

7.00

USD

-0.49

- -

36.81MMarket Cap

Income Statement (USD)

API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Sales/Revenue/Turnover	4	8	22
+ Sales & Services Revenue	4	8	22
- Cost of Revenue	4	7	18
+ Cost of Goods & Services	4	7	18
Gross Profit	- -	1	4
+ Other Operating Income	- -	- -	- -
- Operating Expenses	3	4	8
+ Selling, General & Admin	3	4	8
+ Research & Development	- -	- -	- -
+ Other Operating Expense	- -	- -	- -
Operating Income (Loss)	-3	-3	-4
- Non-Operating (Income) Loss	- -	- -	1
+ Interest Expense, Net	- -	- -	- -
+ Interest Expense	- -	- -	- -
- Interest Income	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	- -	- -
Pretax Income	-3	-3	-4
- Income Tax Expense (Benefit)	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -
Income (Loss) from Cont Ops	-3	-3	-4
- Net Extraordinary Losses (Gains)	- -	- -	- -
+ Discontinued Operations	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -
Income (Loss) Incl. MI	-3	-3	-4
- Minority Interest	- -	- -	- -
Net Income, GAAP	-3	-3	-4
- Preferred Dividends	- -	- -	- -
- Other Adjustments	- -	- -	- -
Net Income Avail to Common, GAAP	-3	-3	-4
EBIT	-3	-3	-4
EBITDA	-3	-3	-4
EBITDA Margin (%)	-66	-37.68	-17.02
EBITA	-3	-3	-4
Gross Margin (%)	4.97	13.7	18.52
Operating Margin (%)	-66.07	-37.88	-17.14
Profit Margin (%)	-68.57	-40.89	-19.56
Sales per Employee	- -	- -	- -
Dividend per Share	- -	- -	- -
Depreciation Expense	- -	- -	- -
Basic Weighted Avg Shares	6	6	5
Basic EPS, GAAP	-0.41	-0.53	-0.8
Basic EPS from Cont Ops	-0.41	-0.53	-0.8
Diluted Weighted Avg Shares	6	6	5
Diluted EPS, GAAP	-0.41	-0.53	-0.8
Diluted EPS from Cont Ops	-0.41	-0.53	-0.8

Balance Sheet (USD)

API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

Total Current Assets	1	7	10
+ Cash, Cash Equivalents & STI	- -	- -	6
+ Cash & Cash Equivalents	- -	- -	6
+ ST Investments	- -	- -	- -
+ Accounts & Notes Receiv	1	5	3
+ Accounts Receivable, Net	1	5	3
+ Notes Receivable, Net	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -
+ Inventories	- -	2	1
+ Raw Materials	- -	- -	- -
+ Work In Process	- -	- -	- -
+ Finished Goods	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -
+ Other Inventory	- -	2	1
+ Other ST Assets	- -	- -	1
+ Misc ST Assets	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -
Total Noncurrent Assets	- -	1	2
+ Property, Plant & Equip, Net	- -	- -	- -
+ Property, Plant & Equip	- -	- -	- -
- Accumulated Depreciation	- -	- -	- -
+ LT Investments & Receivables	- -	- -	- -
+ LT Investments	- -	- -	- -
+ LT Receivables	- -	- -	- -
+ Other LT Assets	- -	1	2
+ Total Intangible Assets	- -	- -	- -
+ Goodwill	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -
+ Misc LT Assets	- -	1	2
Total Assets	1	8	12
+ Payables & Accruals	1	2	2
+ Accounts Payable	- -	2	2
+ Accrued Taxes	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -
+ ST Debt	1	1	1
+ ST Borrowings	1	1	1
+ ST Finance Leases	- -	- -	- -
+ Other ST Liabilities	2	6	3
+ Deferred Revenue	2	6	3
+ Derivatives & Hedging	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -
Total Current Liabilities	3	9	6
+ LT Debt	1	3	1
+ LT Borrowings	1	3	1
+ LT Finance Leases	- -	- -	- -
+ Other LT Liabilities	1	- -	- -
+ Accrued Liabilities	- -	- -	- -
+ Pension Liabilities	- -	- -	- -
+ Deferred Revenue	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -
+ Misc LT Liabilities	1	- -	- -
Total Noncurrent Liabilities	1	3	1
Total Liabilities	4	12	8
+ Preferred Equity and Hybrid Capital	3	- -	- -
+ Share Capital & APIC	1	6	19
+ Common Stock	- -	- -	- -
+ Additional Paid in Capital	1	6	19
- Treasury Stock	- -	- -	- -
+ Retained Earnings	-7	-10	-15
+ Other Equity	- -	- -	- -
Equity Before Minority Interest	-3	-5	4
+ Minority/Non Controlling Interest	- -	- -	- -
Total Equity	-3	-5	4
Total Liabilities & Equity	1	8	12
Shares Outstanding	7	7	7
Number of Employees	- -	- -	- -
Capital Leases - Total	- -	- -	- -
Net Debt	1	3	-4
Net Debt to Equity	-30.54	-69.07	-94.16
Tangible Common Equity Ratio	-447.16	-58.71	36.98
Current Ratio	0.47	0.73	1.66
Cash Conversion Cycle	- -	112.31	47.32

Cash Flow Statement (USD)

API ChatGPT

	2023 Y	2024 Y	2025 Y
As of date	12/31/2023	12/31/2024	12/31/2025

+ Net Income	-3	-3	-4
+ Depreciation & Amortization	- -	- -	- -
+ Non-Cash Items	- -	- -	- -
+ Stock-Based Compensation	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -
+ Other Non-Cash Adj	- -	- -	- -
+ Chg in Non-Cash Work Cap	1	-1	-2
+ (Inc) Dec in Accts Receiv	1	-5	1
+ (Inc) Dec in Inventories	- -	-1	1
+ (Inc) Dec in Prepaid Assets	- -	- -	- -
+ Inc (Dec) in Accts Payable	-1	1	- -
+ Inc (Dec) in Other	1	4	-3
+ Net Cash From Disc Ops	- -	- -	- -
Cash from Operating Activities	-2	-4	-6
+ Change in Fixed & Intang	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	- -
+ Acq of Fixed Prod Assets	- -	- -	- -
+ Acq of Intangible Assets	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	14
+ Increase in Capital Stock	- -	- -	14
+ Decrease in Capital Stock	- -	- -	- -
+ Net Change in LT Investment	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -
+ Cash for JVs	- -	- -	- -
+ Other Investing Activities	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -
Cash from Investing Activities	- -	- -	- -
+ Dividends Paid	- -	- -	- -
+ Net Cash From Debt	- -	1	-1
+ Cash From Debt	1	2	1
+ Repayments of Debt	- -	-1	-3
+ Other Financing Activities	2	2	-1
+ Net Cash From Disc Ops	- -	- -	- -
Cash from Financing Activities	2	4	12
Effect of Foreign Exchange Rates	- -	- -	- -
Net Changes in Cash	- -	- -	6
EBITDA	-3	-3	-4
EBITDA Margin (%)	-66	-37.68	-17.02
Free Cash Flow	-2	-4	-6
Net Cash Paid for Acquisitions	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -
Free Cash Flow to Equity	- -	-6	-7
Free Cash Flow per Basic Share	-0.31	-0.6	-1.09
Price/Free Cash Flow	- -	- -	-4.67
Cash Flow to Net Income	0.74	1.11	1.35
Capital Expenditures	- -	- -	- -