Athena Technology Acquisition Corp. II

ATEK

ATEKAthena Technology Acquisition Corp. II US flag

Other OTC

9.50

USD

- -

93.67MMarket Cap

Income Statement (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Sales/Revenue/Turnover	- -	- -	- -	- -	- -
+ Sales & Services Revenue	- -	- -	- -	- -	- -
- Cost of Revenue	- -	- -	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -	- -	- -
Gross Profit	- -	- -	- -	- -	- -
+ Other Operating Income	- -	- -	- -	- -	- -
- Operating Expenses	- -	2	4	3	2
+ Selling, General & Admin	- -	1	4	3	2
+ Research & Development	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	-2	-4	-3	-2
- Non-Operating (Income) Loss	- -	-4	-6	-1	-1
+ Interest Expense, Net	- -	-4	-6	-1	- -
+ Interest Expense	- -	- -	- -	- -	- -
- Interest Income	- -	4	6	1	- -
+ Other Non-Op (Income) Loss	- -	- -	- -	- -	-1
Pretax Income	- -	2	2	-3	-1
- Income Tax Expense (Benefit)	- -	1	1	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	- -	1	1	-3	-1
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	- -	1	1	-3	-1
- Minority Interest	- -	- -	- -	- -	- -
Net Income, GAAP	- -	1	1	-3	-1
- Preferred Dividends	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	- -	1	1	-3	-1
EBIT	- -	-2	-4	-3	-2
EBITDA	- -	-2	-4	-3	-2
EBITDA Margin (%)	- -	- -	- -	- -	- -
EBITA	- -	-2	-4	-3	-2
Gross Margin (%)	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -
Sales per Employee	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -
Depreciation Expense	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	35	22	11	10
Basic EPS, GAAP	- -	0.04	0.06	-0.24	-0.13
Basic EPS from Cont Ops	- -	0.04	0.06	-0.24	-0.13
Diluted Weighted Avg Shares	- -	35	22	11	10
Diluted EPS, GAAP	- -	0.04	0.06	-0.24	-0.13
Diluted EPS from Cont Ops	- -	0.04	0.06	-0.24	-0.13

Balance Sheet (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Current Assets	2	1	2	1	1
+ Cash, Cash Equivalents & STI	2	- -	- -	- -	- -
+ Cash & Cash Equivalents	2	- -	- -	- -	- -
+ ST Investments	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	- -	- -	- -	- -
+ Accounts Receivable, Net	- -	- -	- -	- -	- -
+ Notes Receivable, Net	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -
+ Inventories	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -
+ Other ST Assets	- -	- -	2	1	1
+ Misc ST Assets	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -
Total Noncurrent Assets	257	260	24	4	- -
+ Property, Plant & Equip, Net	- -	- -	- -	- -	- -
+ Property, Plant & Equip	- -	- -	- -	- -	- -
- Accumulated Depreciation	- -	- -	- -	- -	- -
+ LT Investments & Receivables	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -
+ Other LT Assets	257	260	24	4	- -
+ Total Intangible Assets	- -	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -
+ Misc LT Assets	257	260	24	4	- -
Total Assets	258	261	26	4	1
+ Payables & Accruals	1	2	7	9	7
+ Accounts Payable	1	1	3	5	6
+ Accrued Taxes	- -	1	4	4	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	1
+ ST Debt	- -	- -	- -	2	2
+ ST Borrowings	- -	- -	- -	2	2
+ ST Finance Leases	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -	- -
Total Current Liabilities	1	2	8	10	9
+ LT Debt	- -	- -	- -	- -	- -
+ LT Borrowings	- -	- -	- -	- -	- -
+ LT Finance Leases	- -	- -	- -	- -	- -
+ Other LT Liabilities	9	9	9	9	9
+ Accrued Liabilities	9	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	9	9	9	9
Total Noncurrent Liabilities	9	9	9	9	9
Total Liabilities	10	10	17	19	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Share Capital & APIC	256	259	25	4	1
+ Common Stock	256	259	25	4	- -
+ Additional Paid in Capital	- -	- -	- -	- -	- -
- Treasury Stock	- -	- -	- -	- -	- -
+ Retained Earnings	-8	-9	-15	-19	-17
+ Other Equity	- -	- -	- -	- -	- -
Equity Before Minority Interest	249	250	10	-15	-17
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
Total Equity	249	250	10	-15	-17
Total Liabilities & Equity	258	261	26	4	1
Shares Outstanding	35	35	12	10	10
Number of Employees	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -
Net Debt	-2	- -	- -	1	2
Net Debt to Equity	-0.61	-0.17	3.67	-9.85	-11.24
Tangible Common Equity Ratio	96.26	95.99	37.24	-326.26	-1,230.47
Current Ratio	2.63	0.47	0.26	0.08	0.12
Cash Conversion Cycle	- -	- -	- -	- -	- -

Cash Flow Statement (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
+ Net Income	- -	1	1	-3	-1
+ Depreciation & Amortization	- -	- -	- -	- -	- -
+ Non-Cash Items	- -	-4	-6	-1	- -
+ Stock-Based Compensation	- -	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	- -	-4	-6	-1	- -
+ Chg in Non-Cash Work Cap	- -	1	4	- -	- -
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	-1	- -
+ Inc (Dec) in Accts Payable	- -	1	3	1	- -
+ Inc (Dec) in Other	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Operating Activities	- -	-1	-1	-3	-1
+ 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	- -	- -	-240	-22	-3
+ Increase in Capital Stock	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	-240	-22	-3
+ 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	- -	- -	242	22	3
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Investing Activities	- -	- -	242	22	3
+ Dividends Paid	- -	- -	- -	- -	- -
+ Net Cash From Debt	- -	- -	1	1	- -
+ Cash From Debt	- -	- -	1	1	- -
+ Repayments of Debt	- -	- -	- -	- -	- -
+ Other Financing Activities	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Financing Activities	- -	- -	-239	-20	-2
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -
Net Changes in Cash	- -	-1	1	-2	- -
EBITDA	- -	-2	-4	-3	-2
EBITDA Margin (%)	- -	- -	- -	- -	- -
Free Cash Flow	- -	-1	-1	-3	-1
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	-1	-1	- -	- -
Free Cash Flow to Equity	- -	-1	- -	-2	- -
Free Cash Flow per Basic Share	- -	-0.03	-0.04	-0.26	-0.08
Price/Free Cash Flow	- -	-319.81	-271.61	-3.82	-108.31
Cash Flow to Net Income	- -	-0.76	-0.67	1.11	0.66
Capital Expenditures	- -	- -	- -	- -	- -