6K Additive, Inc.

6KA.AX

6KA.AX6K Additive, Inc. AU flag

Australian Securities Exchange

0.66

AUD

-NaN

- -

176.75MMarket Cap

Income Statement (USD)

Income Statement API ChatGPT

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

Sales/Revenue/Turnover	20	18	18
+ Sales & Services Revenue	20	18	18
- Cost of Revenue	20	21	19
+ Cost of Goods & Services	20	21	19
Gross Profit	- -	-3	-2
+ Other Operating Income	- -	- -	- -
- Operating Expenses	16	13	11
+ Selling, General & Admin	11	10	- -
+ Research & Development	4	3	2
+ Other Operating Expense	- -	- -	10
Operating Income (Loss)	-16	-16	-13
- Non-Operating (Income) Loss	5	9	5
+ Interest Expense, Net	5	10	5
+ Interest Expense	5	10	5
- Interest Income	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	- -	- -
Pretax Income	-20	-25	-18
- Income Tax Expense (Benefit)	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -
Income (Loss) from Cont Ops	-20	-25	-18
- Net Extraordinary Losses (Gains)	- -	- -	- -
+ Discontinued Operations	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -
Income (Loss) Incl. MI	-20	-25	-18
- Minority Interest	- -	- -	- -
Net Income, GAAP	-20	-25	-18
- Preferred Dividends	- -	- -	- -
- Other Adjustments	- -	- -	- -
Net Income Avail to Common, GAAP	-20	-25	-18
EBIT	-16	-16	-13
EBITDA	-16	-16	-13
EBITDA Margin (%)	-77.87	-87.19	-74.34
EBITA	-16	-16	-13
Gross Margin (%)	-0.86	-14.19	-9.7
Operating Margin (%)	-77.87	-87.19	-74.34
Profit Margin (%)	-100.6	-137.9	-101.33
Sales per Employee	- -	- -	- -
Dividend per Share	- -	- -	- -
Depreciation Expense	- -	- -	- -
Basic Weighted Avg Shares	174	174	122
Basic EPS, GAAP	-0.12	-0.15	-0.15
Basic EPS from Cont Ops	-0.12	-0.15	-0.15
Diluted Weighted Avg Shares	174	174	122
Diluted EPS, GAAP	-0.12	-0.15	-0.15
Diluted EPS from Cont Ops	-0.12	-0.15	-0.15

Balance Sheet (USD)

Balance Sheet API ChatGPT

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

Total Current Assets	- -	- -	45
+ Cash, Cash Equivalents & STI	- -	- -	29
+ Cash & Cash Equivalents	- -	- -	29
+ ST Investments	- -	- -	- -
+ Accounts & Notes Receiv	- -	- -	5
+ Accounts Receivable, Net	- -	- -	5
+ Notes Receivable, Net	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -
+ Inventories	- -	- -	10
+ Raw Materials	- -	- -	3
+ Work In Process	- -	- -	4
+ Finished Goods	- -	- -	3
+ Inventory Adjustments	- -	- -	- -
+ Other Inventory	- -	- -	- -
+ 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	- -	- -	24
+ Property, Plant & Equip, Net	- -	- -	19
+ Property, Plant & Equip	- -	- -	19
- Accumulated Depreciation	- -	- -	- -
+ LT Investments & Receivables	- -	- -	- -
+ LT Investments	- -	- -	- -
+ LT Receivables	- -	- -	- -
+ Other LT Assets	- -	- -	5
+ Total Intangible Assets	- -	- -	5
+ Goodwill	- -	- -	3
+ Other Intangible Assets	- -	- -	2
+ LT Deferred Tax Assets	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -
+ Misc LT Assets	- -	- -	- -
Total Assets	- -	- -	69
+ Payables & Accruals	- -	- -	6
+ Accounts Payable	- -	- -	3
+ Accrued Taxes	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -
+ Other Payables & Accruals	- -	- -	3
+ ST Debt	- -	- -	- -
+ ST Borrowings	- -	- -	- -
+ ST Finance Leases	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -
+ Deferred Revenue	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -
Total Current Liabilities	- -	- -	6
+ LT Debt	- -	- -	- -
+ LT Borrowings	- -	- -	- -
+ LT Finance Leases	- -	- -	- -
+ Other LT Liabilities	- -	- -	- -
+ Accrued Liabilities	- -	- -	- -
+ Pension Liabilities	- -	- -	- -
+ Deferred Revenue	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -
Total Noncurrent Liabilities	- -	- -	- -
Total Liabilities	- -	- -	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -
+ Share Capital & APIC	- -	- -	64
+ Common Stock	- -	- -	64
+ Additional Paid in Capital	- -	- -	- -
- Treasury Stock	- -	- -	- -
+ Retained Earnings	- -	- -	-2
+ Other Equity	- -	- -	- -
Equity Before Minority Interest	- -	- -	63
+ Minority/Non Controlling Interest	- -	- -	- -
Total Equity	- -	- -	63
Total Liabilities & Equity	- -	- -	69
Shares Outstanding	174	174	267
Number of Employees	- -	- -	- -
Capital Leases - Total	- -	- -	- -
Net Debt	- -	- -	-29
Net Debt to Equity	- -	- -	-46.84
Tangible Common Equity Ratio	- -	- -	90.31
Current Ratio	- -	- -	7.6
Cash Conversion Cycle	- -	- -	127.19

Cash Flow Statement (USD)

Cash Flow Statement API ChatGPT

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

+ Net Income	- -	- -	- -
+ Depreciation & Amortization	- -	- -	- -
+ Non-Cash Items	- -	- -	- -
+ Stock-Based Compensation	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -
+ Other Non-Cash Adj	- -	- -	- -
+ Chg in Non-Cash Work Cap	- -	- -	- -
+ (Inc) Dec in Accts Receiv	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	- -	- -
+ Inc (Dec) in Other	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -
Cash from Operating Activities	- -	- -	- -
+ Change in Fixed & Intang	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -
+ Acq of Fixed & Intang	-1	-3	-2
+ Acq of Fixed Prod Assets	-1	-3	-2
+ Acq of Intangible Assets	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	40
+ Increase in Capital Stock	- -	- -	40
+ Decrease in Capital Stock	- -	- -	- -
+ Net Change in LT Investment	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -
+ Net Cash From Acq & Div	-9	- -	- -
+ Cash from Divestitures	- -	- -	- -
+ Cash for Acq of Subs	-9	- -	- -
+ Cash for JVs	- -	- -	- -
+ Other Investing Activities	- -	1	1
+ Net Cash From Disc Ops	- -	- -	- -
Cash from Investing Activities	-10	-2	-1
+ Dividends Paid	- -	- -	- -
+ Net Cash From Debt	20	8	2
+ Cash From Debt	23	8	2
+ Repayments of Debt	-3	-1	- -
+ Other Financing Activities	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -
Cash from Financing Activities	20	7	42
Effect of Foreign Exchange Rates	- -	- -	- -
Net Changes in Cash	10	5	42
EBITDA	-16	-16	-13
EBITDA Margin (%)	-77.87	-87.19	-74.34
Free Cash Flow	-1	-3	-2
Net Cash Paid for Acquisitions	9	- -	- -
Free Cash Flow to Firm	- -	- -	- -
Free Cash Flow to Equity	- -	4	1
Free Cash Flow per Basic Share	-0.01	-0.02	-0.02
Price/Free Cash Flow	- -	- -	37.26
Cash Flow to Net Income	- -	- -	- -
Capital Expenditures	-1	-3	-2