Axiom Holdings, Inc.

AIOM

AIOMAxiom Holdings, Inc. US flag

Other OTC

0.00

USD

- -

34,000.00Market Cap

Income Statement (USD)

API ChatGPT

	2013 Y	2014 Y	2015 Y	2015 Y	2016 Y
As of date	09/30/2013	09/30/2014	09/30/2015	12/31/2015	12/31/2016

Sales/Revenue/Turnover	- -	- -	- -	2	2
+ Sales & Services Revenue	- -	- -	- -	2	2
- Cost of Revenue	- -	- -	- -	1	1
+ Cost of Goods & Services	- -	- -	- -	1	1
Gross Profit	- -	- -	- -	1	1
+ Other Operating Income	- -	- -	- -	- -	- -
- Operating Expenses	- -	- -	- -	1	1
+ Selling, General & Admin	- -	- -	- -	1	1
+ Research & Development	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	1	1
- Non-Operating (Income) Loss	- -	- -	- -	1	2
+ Interest Expense, Net	- -	- -	- -	1	1
+ Interest Expense	- -	- -	- -	1	1
- Interest Income	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	- -	- -	- -	1
Pretax Income	- -	- -	- -	-1	-1
- Income Tax Expense (Benefit)	- -	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	- -	- -	- -	-1	-1
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	- -	- -	- -	-1	-1
- Minority Interest	- -	- -	- -	- -	- -
Net Income, GAAP	- -	- -	- -	-1	-1
- Preferred Dividends	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	- -	- -	- -	-1	-1
EBIT	- -	- -	- -	1	1
EBITDA	- -	- -	- -	1	2
EBITDA Margin (%)	- -	-164.84	-276.77	72.83	73.44
EBITA	- -	- -	- -	1	1
Gross Margin (%)	- -	49.13	55.46	58.06	55.57
Operating Margin (%)	- -	-164.84	-276.77	29.44	28.07
Profit Margin (%)	- -	-164.84	-276.77	-25.51	-45.61
Sales per Employee	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -
Depreciation Expense	- -	- -	- -	1	1
Basic Weighted Avg Shares	- -	313	340	340	340
Basic EPS, GAAP	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	- -	313	340	340	340
Diluted EPS, GAAP	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -

Balance Sheet (USD)

API ChatGPT

	2013 Y	2014 Y	2015 Y	2015 Y	2016 Y
As of date	09/30/2013	09/30/2014	09/30/2015	12/31/2015	12/31/2016

Total Current Assets	- -	- -	- -	- -	11
+ Cash, Cash Equivalents & STI	- -	- -	- -	- -	- -
+ Cash & Cash Equivalents	- -	- -	- -	- -	- -
+ ST Investments	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	- -	- -	- -	1
+ Accounts Receivable, Net	- -	- -	- -	- -	- -
+ Notes Receivable, Net	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	1
+ Inventories	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -
+ Other ST Assets	- -	- -	- -	- -	10
+ Misc ST Assets	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -
Total Noncurrent Assets	- -	- -	- -	76	70
+ Property, Plant & Equip, Net	- -	- -	- -	76	70
+ Property, Plant & Equip	- -	- -	- -	81	76
- Accumulated Depreciation	- -	- -	- -	5	5
+ LT Investments & Receivables	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -
+ Other LT Assets	- -	- -	- -	- -	- -
+ Total Intangible Assets	- -	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	- -	- -	- -
Total Assets	- -	- -	- -	76	82
+ Payables & Accruals	- -	- -	- -	26	34
+ Accounts Payable	- -	- -	- -	2	1
+ Accrued Taxes	- -	- -	- -	1	1
+ Interest & Dividends Payable	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	24	32
+ ST Debt	- -	- -	- -	- -	3
+ ST Borrowings	- -	- -	- -	- -	3
+ ST Finance Leases	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -	3	2
+ Deferred Revenue	- -	- -	- -	2	2
+ Derivatives & Hedging	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	1	- -
Total Current Liabilities	- -	- -	- -	29	38
+ LT Debt	- -	- -	- -	37	34
+ LT Borrowings	- -	- -	- -	37	34
+ LT Finance Leases	- -	- -	- -	- -	- -
+ Other LT Liabilities	- -	- -	- -	- -	- -
+ Accrued Liabilities	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -	- -
Total Noncurrent Liabilities	- -	- -	- -	37	34
Total Liabilities	- -	- -	- -	66	72
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Share Capital & APIC	- -	- -	- -	10	10
+ Common Stock	- -	- -	- -	- -	- -
+ Additional Paid in Capital	- -	- -	- -	9	10
- Treasury Stock	- -	- -	- -	- -	- -
+ Retained Earnings	- -	- -	- -	-2	-3
+ Other Equity	- -	- -	- -	3	2
Equity Before Minority Interest	- -	- -	- -	11	9
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
Total Equity	- -	- -	- -	11	9
Total Liabilities & Equity	- -	- -	- -	76	82
Shares Outstanding	340	340	340	340	340
Number of Employees	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -
Net Debt	- -	- -	- -	36	37
Net Debt to Equity	-50.94	-1,166.93	4.56	344.34	402.23
Tangible Common Equity Ratio	100	7.72	-246.21	13.62	11.06
Current Ratio	- -	1.08	0.29	0.01	0.29
Cash Conversion Cycle	- -	-35.51	-176.35	-328.81	-523.84

Cash Flow Statement (USD)

API ChatGPT

	2013 Y	2014 Y	2015 Y	2015 Y	2016 Y
As of date	09/30/2013	09/30/2014	09/30/2015	12/31/2015	12/31/2016

+ Net Income	- -	- -	- -	-1	-1
+ Depreciation & Amortization	- -	- -	- -	1	1
+ Non-Cash Items	- -	- -	- -	- -	- -
+ Stock-Based Compensation	- -	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	- -	- -	- -	- -	- -
+ Chg in Non-Cash Work Cap	- -	- -	- -	-2	-6
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	-11
+ Inc (Dec) in Accts Payable	- -	- -	- -	-3	6
+ Inc (Dec) in Other	- -	- -	- -	- -	-1
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Operating Activities	- -	- -	- -	-2	-6
+ Change in Fixed & Intang	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	- -	-7	-5
+ Acq of Fixed Prod Assets	- -	- -	- -	-7	-5
+ Acq of Intangible Assets	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	- -	- -	- -
+ Increase in Capital Stock	- -	- -	- -	- -	- -
+ 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	- -	- -	- -	1	-1
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Investing Activities	- -	- -	- -	-5	-6
+ Dividends Paid	- -	- -	- -	- -	- -
+ Net Cash From Debt	- -	- -	- -	5	3
+ Cash From Debt	- -	- -	- -	8	5
+ Repayments of Debt	- -	- -	- -	-3	-2
+ Other Financing Activities	- -	- -	- -	2	9
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Financing Activities	- -	- -	- -	7	12
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -
Net Changes in Cash	- -	- -	- -	- -	- -
EBITDA	- -	- -	- -	1	2
EBITDA Margin (%)	- -	-164.84	-276.77	72.83	73.44
Free Cash Flow	- -	- -	- -	-9	-11
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -	- -	- -
Free Cash Flow to Equity	- -	- -	- -	-3	-8
Free Cash Flow per Basic Share	- -	- -	- -	-0.03	-0.03
Price/Free Cash Flow	- -	- -	- -	- -	-378.87
Cash Flow to Net Income	- -	0.94	0.52	3.68	6.09
Capital Expenditures	- -	- -	- -	-7	-5