Top Shelf Brands Holdings Corp.

DKTS

DKTSTop Shelf Brands Holdings Corp. US flag

Other OTC

0.00

USD

- -

42,746.00Market Cap

Income Statement (USD)

API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Sales/Revenue/Turnover	- -	- -	2	2	3
+ Sales & Services Revenue	- -	- -	2	2	3
- Cost of Revenue	- -	- -	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -	- -	- -
Gross Profit	- -	- -	2	2	3
+ Other Operating Income	- -	- -	- -	- -	- -
- Operating Expenses	- -	- -	3	3	3
+ Selling, General & Admin	- -	- -	2	3	3
+ Research & Development	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	-1	-1	- -
- Non-Operating (Income) Loss	- -	- -	- -	2	-1
+ Interest Expense, Net	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	- -	- -	2	-1
Pretax Income	- -	- -	-1	-4	1
- Income Tax Expense (Benefit)	- -	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	- -	- -	-1	-4	1
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	1	- -	- -	- -
Income (Loss) Incl. MI	- -	-1	-2	-4	1
- Minority Interest	- -	- -	- -	- -	- -
Net Income, GAAP	- -	-1	-2	-4	1
- Preferred Dividends	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	- -	-1	-2	-4	1
EBIT	- -	- -	-1	-1	- -
EBITDA	- -	- -	-1	-1	- -
EBITDA Margin (%)	- -	-73.22	-80.8	-65.05	-13.67
EBITA	- -	- -	-1	-1	- -
Gross Margin (%)	- -	100	100	100	100
Operating Margin (%)	- -	-73.22	-80.8	-65.47	-14.5
Profit Margin (%)	- -	-449.09	-98.04	-179.27	20.95
Sales per Employee	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -
Depreciation Expense	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	11	25	38	54	139
Basic EPS, GAAP	- -	-0.03	-0.04	-0.07	- -
Basic EPS from Cont Ops	- -	-0.01	-0.04	-0.07	- -
Diluted Weighted Avg Shares	11	25	38	54	1,510
Diluted EPS, GAAP	- -	-0.03	-0.04	-0.07	- -
Diluted EPS from Cont Ops	- -	-0.01	-0.04	-0.07	- -

Balance Sheet (USD)

API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

Total Current Assets	- -	- -	- -	- -	- -
+ Cash, Cash Equivalents & STI	- -	- -	- -	- -	- -
+ Cash & Cash Equivalents	- -	- -	- -	- -	- -
+ 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	- -	3	3	3	3
+ Property, Plant & Equip, Net	- -	- -	- -	- -	- -
+ Property, Plant & Equip	- -	- -	- -	- -	- -
- Accumulated Depreciation	- -	- -	- -	- -	- -
+ LT Investments & Receivables	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -
+ Other LT Assets	- -	3	3	3	3
+ Total Intangible Assets	- -	1	1	1	1
+ Goodwill	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	1	1	1	1
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	3	2	2	2
Total Assets	- -	4	3	3	3
+ Payables & Accruals	- -	- -	1	1	1
+ Accounts Payable	- -	- -	- -	1	- -
+ Accrued Taxes	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	1	- -	- -
+ ST Debt	- -	4	3	- -	- -
+ ST Borrowings	- -	4	3	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -	4	3
+ Deferred Revenue	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	4	3
Total Current Liabilities	- -	4	4	5	4
+ LT Debt	- -	- -	- -	3	3
+ LT Borrowings	- -	- -	- -	3	3
+ LT Finance Leases	- -	- -	- -	- -	- -
+ Other LT Liabilities	- -	- -	- -	- -	- -
+ Accrued Liabilities	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -	- -
Total Noncurrent Liabilities	- -	- -	- -	3	3
Total Liabilities	- -	4	4	8	7
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Share Capital & APIC	- -	- -	1	2	2
+ Common Stock	- -	- -	- -	- -	- -
+ Additional Paid in Capital	- -	- -	1	2	2
- Treasury Stock	- -	- -	- -	- -	- -
+ Retained Earnings	- -	-1	-2	-6	-5
+ Other Equity	- -	- -	- -	- -	- -
Equity Before Minority Interest	- -	-1	-1	-5	-4
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
Total Equity	- -	-1	-1	-5	-4
Total Liabilities & Equity	- -	4	3	3	3
Shares Outstanding	12	12	47	68	261
Number of Employees	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -
Net Debt	- -	4	3	3	3
Net Debt to Equity	-93.17	-560.53	-258.94	-61.37	-74.57
Tangible Common Equity Ratio	91.77	-40.75	-82.87	-204.82	-198.59
Current Ratio	12.15	0.09	0.05	0.06	0.01
Cash Conversion Cycle	- -	- -	- -	- -	- -

Cash Flow Statement (USD)

API ChatGPT

	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y
As of date	12/31/2006	12/31/2007	12/31/2008	12/31/2009	12/31/2010

+ Net Income	- -	- -	-1	-4	1
+ Depreciation & Amortization	- -	- -	- -	- -	- -
+ Non-Cash Items	- -	- -	1	2	-1
+ Stock-Based Compensation	- -	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	- -	- -	1	2	-1
+ Chg in Non-Cash Work Cap	- -	- -	- -	1	- -
+ (Inc) Dec in Accts Receiv	- -	- -	-1	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	- -	1	2	- -
+ Inc (Dec) in Other	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Operating Activities	- -	-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	- -	- -	1	- -	- -
+ Increase in Capital Stock	- -	- -	1	- -	- -
+ 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	- -	-3	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Investing Activities	- -	-3	- -	- -	- -
+ Dividends Paid	- -	- -	- -	- -	- -
+ Net Cash From Debt	- -	4	-1	-1	- -
+ Cash From Debt	- -	4	- -	- -	- -
+ Repayments of Debt	- -	- -	-1	-1	- -
+ Other Financing Activities	- -	- -	- -	1	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Financing Activities	- -	4	- -	- -	- -
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -
Net Changes in Cash	- -	- -	- -	- -	- -
EBITDA	- -	- -	-1	-1	- -
EBITDA Margin (%)	- -	-73.22	-80.8	-65.05	-13.67
Free Cash Flow	- -	-1	- -	- -	- -
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -	- -	- -
Free Cash Flow to Equity	- -	3	-1	-1	- -
Free Cash Flow per Basic Share	- -	-0.04	-0.01	- -	- -
Price/Free Cash Flow	- -	- -	-1,661.14	12.14	3.55
Cash Flow to Net Income	0.84	1.06	0.2	-0.02	0.38
Capital Expenditures	- -	- -	- -	- -	- -