Concord Acquisition Corp II

CNDA

CNDAConcord Acquisition Corp II US flag

Other OTC

11.42

USD

- -

80.07MMarket 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	- -	1	2	2	1
+ Selling, General & Admin	- -	- -	- -	- -	- -
+ Research & Development	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	1	2	2	1
Operating Income (Loss)	- -	-1	-2	-2	-1
- Non-Operating (Income) Loss	- -	-16	-12	-2	-2
+ Interest Expense, Net	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	-16	-12	-2	-2
Pretax Income	- -	15	9	- -	1
- Income Tax Expense (Benefit)	- -	1	2	1	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	- -	15	7	-1	1
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	- -	15	7	-1	1
- Minority Interest	- -	- -	- -	- -	- -
Net Income, GAAP	- -	15	7	-1	1
- Preferred Dividends	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	- -	15	7	-1	1
EBIT	- -	-1	-2	-2	-1
EBITDA	- -	-1	-2	-2	-1
EBITDA Margin (%)	- -	- -	- -	- -	- -
EBITA	- -	-1	-2	-2	-1
Gross Margin (%)	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -
Sales per Employee	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -
Depreciation Expense	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	35	31	14	7
Basic EPS, GAAP	- -	0.41	0.23	-0.05	0.08
Basic EPS from Cont Ops	- -	0.41	0.23	-0.05	0.08
Diluted Weighted Avg Shares	- -	35	31	14	7
Diluted EPS, GAAP	- -	0.41	0.23	-0.05	0.08
Diluted EPS from Cont Ops	- -	0.41	0.23	-0.05	0.08

Balance Sheet (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Current Assets	2	1	- -	1	- -
+ Cash, Cash Equivalents & STI	2	1	- -	1	- -
+ Cash & Cash Equivalents	2	1	- -	1	- -
+ 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	- -	- -	- -	- -	- -
+ Misc ST Assets	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -
Total Noncurrent Assets	280	283	154	24	- -
+ Property, Plant & Equip, Net	- -	- -	- -	- -	- -
+ Property, Plant & Equip	- -	- -	- -	- -	- -
- Accumulated Depreciation	- -	- -	- -	- -	- -
+ LT Investments & Receivables	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -
+ Other LT Assets	280	283	154	24	- -
+ Total Intangible Assets	- -	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -
+ Misc LT Assets	280	283	154	24	- -
Total Assets	283	285	154	25	- -
+ Payables & Accruals	- -	1	3	5	6
+ Accounts Payable	- -	- -	1	3	3
+ Accrued Taxes	- -	- -	1	2	3
+ Interest & Dividends Payable	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	- -
+ ST Debt	- -	- -	- -	- -	- -
+ ST Borrowings	- -	- -	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -	- -
Total Current Liabilities	- -	1	3	5	6
+ LT Debt	- -	- -	- -	4	2
+ LT Borrowings	- -	- -	- -	4	2
+ LT Finance Leases	- -	- -	- -	- -	- -
+ Other LT Liabilities	24	12	6	1	1
+ Accrued Liabilities	10	10	4	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -
+ Misc LT Liabilities	14	2	2	1	1
Total Noncurrent Liabilities	24	12	6	5	3
Total Liabilities	24	12	9	10	9
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Share Capital & APIC	280	283	154	24	- -
+ Common Stock	280	283	154	24	- -
+ Additional Paid in Capital	- -	- -	- -	- -	- -
- Treasury Stock	- -	- -	- -	- -	- -
+ Retained Earnings	-22	-10	-8	-9	-9
+ Other Equity	- -	- -	- -	- -	- -
Equity Before Minority Interest	258	273	146	15	-9
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
Total Equity	258	273	146	15	-9
Total Liabilities & Equity	283	285	154	25	- -
Shares Outstanding	35	35	22	9	7
Number of Employees	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -
Net Debt	-2	-1	- -	3	2
Net Debt to Equity	-0.68	-0.4	-0.25	20.22	-20.42
Tangible Common Equity Ratio	91.42	95.78	94.44	60.14	-2,436.06
Current Ratio	6.86	2.72	0.15	0.17	0.04
Cash Conversion Cycle	- -	- -	- -	- -	- -

Cash Flow Statement (USD)

API Chat

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
+ Net Income	- -	15	7	-1	1
+ Depreciation & Amortization	- -	- -	- -	- -	- -
+ Non-Cash Items	- -	-16	-12	-2	-2
+ Stock-Based Compensation	- -	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	- -	-16	-12	-2	-2
+ Chg in Non-Cash Work Cap	- -	1	1	1	- -
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	- -	1	1	1
+ Inc (Dec) in Other	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Operating Activities	- -	-1	-4	-2	-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	- -	- -	-138	-133	-24
+ Increase in Capital Stock	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	-138	-133	-24
+ 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	141	134	24
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Investing Activities	- -	1	141	134	24
+ Dividends Paid	- -	- -	- -	- -	- -
+ Net Cash From Debt	- -	- -	- -	1	- -
+ Cash From Debt	- -	- -	- -	1	- -
+ Repayments of Debt	- -	- -	- -	- -	- -
+ Other Financing Activities	- -	- -	- -	- -	1
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Financing Activities	- -	- -	-138	-132	-23
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -
Net Changes in Cash	- -	-1	-1	- -	- -
EBITDA	- -	-1	-2	-2	-1
EBITDA Margin (%)	- -	- -	- -	- -	- -
Free Cash Flow	- -	-1	-4	-2	-1
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	-1	-4	- -	-1
Free Cash Flow to Equity	- -	-1	-4	-1	-1
Free Cash Flow per Basic Share	- -	-0.04	-0.12	-0.11	-0.13
Price/Free Cash Flow	- -	-250.6	-86.73	-98.28	-90.87
Cash Flow to Net Income	- -	-0.1	-0.53	2.02	-1.67
Capital Expenditures	- -	- -	- -	- -	- -