Ethzilla Corp.

ETHZ

ETHZEthzilla Corp. US flag

NASDAQ Capital Market

3.53

USD

- -

56.39MMarket Cap

Income Statement (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Sales/Revenue/Turnover	- -	- -	- -	- -	- -	- -	7
+ Sales & Services Revenue	- -	- -	- -	- -	- -	- -	7
- Cost of Revenue	- -	- -	- -	- -	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -	- -	- -	- -	- -
Gross Profit	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Income	- -	- -	- -	- -	- -	- -	-7
- Operating Expenses	21	6	16	18	13	4	246
+ Selling, General & Admin	19	3	12	15	11	4	240
+ Research & Development	2	2	4	2	3	2	- -
+ Other Operating Expense	- -	- -	- -	- -	- -	-2	6
Operating Income (Loss)	-21	-6	-16	-18	-13	-4	-240
- Non-Operating (Income) Loss	5	5	5	22	9	-2	204
+ Interest Expense, Net	- -	1	- -	- -	- -	- -	-1
+ Interest Expense	- -	1	- -	- -	- -	- -	3
- Interest Income	- -	- -	- -	- -	- -	- -	5
+ Other Non-Op (Income) Loss	4	4	5	22	9	-2	205
Pretax Income	-25	-11	-20	-40	-22	-3	-444
- Income Tax Expense (Benefit)	- -	- -	- -	-1	-2	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	-25	-11	-20	-39	-20	-3	-444
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	4	7
+ Discontinued Operations	- -	- -	- -	- -	- -	-4	-7
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	7	14
Income (Loss) Incl. MI	-25	-11	-20	-39	-20	-6	-451
- Minority Interest	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	-25	-11	-20	-39	-20	-6	-451
- Preferred Dividends	- -	1	- -	- -	- -	8	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-25	-12	-20	-39	-20	-14	-451
EBIT	-21	-6	-16	-18	-13	-4	-240
EBITDA	-21	-6	-16	-18	-13	-4	-240
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	-3,662.36
EBITA	-21	-6	-16	-18	-13	-4	-240
Gross Margin (%)	- -	- -	- -	- -	- -	- -	100
Operating Margin (%)	- -	- -	- -	- -	- -	- -	-3,662.36
Profit Margin (%)	- -	- -	- -	- -	- -	- -	-6,881.33
Sales per Employee	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	1	8
Basic EPS, GAAP	-874.45	-251.33	-246.32	-387.19	-52.59	-15.49	-55.18
Basic EPS from Cont Ops	-874.45	-227.83	-246.32	-387.19	-52.59	-2.86	-54.32
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	1	8
Diluted EPS, GAAP	-874.45	-251.33	-246.32	-387.19	-52.59	-15.49	-55.18
Diluted EPS from Cont Ops	-874.45	-227.83	-246.32	-387.19	-52.59	-2.86	-54.32

Balance Sheet (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Current Assets	1	4	11	9	4	5	14
+ Cash, Cash Equivalents & STI	- -	2	8	7	2	5	8
+ Cash & Cash Equivalents	- -	2	8	7	2	5	8
+ ST Investments	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	1	1	1	- -	- -	- -
+ Accounts Receivable, Net	- -	- -	- -	- -	- -	- -	- -
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	1	1	1	- -	- -	- -
+ Inventories	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	- -	1	2	1	1	1	6
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	51	52	52	11	2	8	293
+ Property, Plant & Equip, Net	- -	- -	- -	- -	- -	- -	- -
+ Property, Plant & Equip	- -	- -	- -	- -	- -	- -	- -
- Accumulated Depreciation	- -	- -	- -	- -	- -	- -	- -
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	50
+ LT Investments	- -	- -	- -	- -	- -	- -	50
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	51	52	52	11	2	8	243
+ Total Intangible Assets	51	52	52	11	2	8	- -
+ Goodwill	36	37	37	- -	- -	- -	- -
+ Other Intangible Assets	15	15	15	11	2	8	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	- -	- -	- -	- -	243
Total Assets	52	56	63	20	5	13	306
+ Payables & Accruals	6	12	2	3	3	- -	2
+ Accounts Payable	4	9	1	2	2	- -	2
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	2	4	1	1	2	- -	- -
+ ST Debt	4	4	2	1	1	- -	32
+ ST Borrowings	4	4	2	1	1	- -	32
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	5	16	2	1	3	8
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	5	16	2	1	3	8
Total Current Liabilities	10	21	20	6	5	4	41
+ LT Debt	- -	- -	- -	- -	- -	- -	26
+ LT Borrowings	- -	- -	- -	- -	- -	- -	26
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -
+ Other LT Liabilities	4	4	4	3	- -	- -	- -
+ Accrued Liabilities	4	4	4	3	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Liabilities	4	4	4	3	- -	- -	26
Total Liabilities	13	25	23	8	5	4	67
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	76	78	107	122	130	154	834
+ Common Stock	- -	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	76	78	107	122	130	154	834
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	-37	-48	-69	-107	-127	-142	-592
+ Other Equity	- -	1	1	-3	-3	-3	-3
Equity Before Minority Interest	39	30	39	11	- -	9	239
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
Total Equity	39	30	39	11	- -	9	239
Total Liabilities & Equity	52	56	63	20	5	13	306
Shares Outstanding	- -	- -	- -	- -	1	3	19
Number of Employees	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -
Net Debt	3	2	-6	-6	-1	-5	50
Net Debt to Equity	8.93	5.52	-15.94	-49.63	721.61	-49.28	20.76
Tangible Common Equity Ratio	-1,558.8	-528.81	-108.83	6.97	-48	31.7	78.17
Current Ratio	0.08	0.19	0.57	1.58	0.72	1.47	0.33
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -

Cash Flow Statement (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

+ Net Income	-25	-11	-20	-39	-20	-3	-444
+ Depreciation & Amortization	- -	- -	- -	- -	- -	- -	- -
+ Non-Cash Items	19	5	10	24	9	- -	420
+ Stock-Based Compensation	13	1	5	3	2	- -	213
+ Deferred Income Taxes	- -	- -	- -	-1	-2	- -	- -
+ Asset Impairment Charge	1	-2	- -	37	9	2	- -
+ Other Non-Cash Adj	5	5	4	-15	- -	-1	206
+ Chg in Non-Cash Work Cap	3	2	-9	3	- -	1	-1
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	1	- -	-1	1	- -	1	-3
+ Inc (Dec) in Accts Payable	3	3	-7	2	- -	- -	2
+ Inc (Dec) in Other	-1	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	-1
Cash from Operating Activities	-3	-4	-19	-12	-11	-1	-26
+ 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	-9	27	11	6	3	257
+ Increase in Capital Stock	1	- -	27	12	6	3	304
+ Decrease in Capital Stock	- -	-9	- -	-1	- -	- -	-46
+ Net Change in LT Investment	- -	- -	- -	- -	- -	- -	-18
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -	- -	- -	-18
+ Net Cash From Acq & Div	- -	3	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	3	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	-1	11	- -	- -	- -	- -	-110
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-1	14	- -	- -	- -	- -	-128
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	3	- -	1	- -	- -	-1	-105
+ Cash From Debt	3	- -	2	2	1	- -	550
+ Repayments of Debt	- -	- -	-1	-2	-1	-1	-655
+ Other Financing Activities	- -	- -	-2	-1	- -	3	6
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	4	-9	25	11	6	4	158
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	- -	2	6	-1	-5	3	4
EBITDA	-21	-6	-16	-18	-13	-4	-240
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	-3,662.36
Free Cash Flow	-3	-4	-19	-12	-11	-1	-26
Net Cash Paid for Acquisitions	- -	-3	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Equity	- -	-5	-19	-12	-11	-10	-131
Free Cash Flow per Basic Share	-119.25	-81.05	-234.77	-121.25	-28.81	-1.28	-3.19
Price/Free Cash Flow	-53.89	-128	-63.13	-5.31	-1.41	-14.23	-1.54
Cash Flow to Net Income	0.13	0.36	0.95	0.31	0.55	0.19	0.06
Capital Expenditures	- -	- -	- -	- -	- -	- -	- -