First Breach Inc.

FBDT

FBDTFirst Breach Inc. US flag

NASDAQ

0.78

USD

-0.06

- -

35.00MMarket Cap

Income Statement (USD)

Income Statement API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Sales/Revenue/Turnover	1	- -
+ Sales & Services Revenue	1	- -
- Cost of Revenue	3	2
+ Cost of Goods & Services	3	2
Gross Profit	-2	-2
+ Other Operating Income	- -	- -
- Operating Expenses	3	8
+ Selling, General & Admin	3	8
+ Research & Development	- -	- -
+ Other Operating Expense	- -	- -
Operating Income (Loss)	-5	-10
- Non-Operating (Income) Loss	1	4
+ Interest Expense, Net	1	2
+ Interest Expense	1	2
- Interest Income	- -	- -
+ Other Non-Op (Income) Loss	- -	2
Pretax Income	-6	-14
- Income Tax Expense (Benefit)	- -	- -
- (Income) Loss from Affiliates	- -	- -
Income (Loss) from Cont Ops	-6	-14
- Net Extraordinary Losses (Gains)	- -	- -
+ Discontinued Operations	- -	- -
+ Extraord. & Accounting Changes	- -	- -
Income (Loss) Incl. MI	-6	-14
- Minority Interest	- -	- -
Net Income, GAAP	-6	-14
- Preferred Dividends	- -	- -
- Other Adjustments	- -	- -
Net Income Avail to Common, GAAP	-6	-14
EBIT	-5	-10
EBITDA	-4	-9
EBITDA Margin (%)	-505.75	-2,253.55
EBITA	-5	-10
Gross Margin (%)	-310.7	-536.85
Operating Margin (%)	-677.29	-2,600.41
Profit Margin (%)	-784.9	-3,598.3
Sales per Employee	- -	- -
Dividend per Share	- -	- -
Depreciation Expense	1	1
Basic Weighted Avg Shares	45	45
Basic EPS, GAAP	-0.13	-0.31
Basic EPS from Cont Ops	-0.13	-0.31
Diluted Weighted Avg Shares	45	45
Diluted EPS, GAAP	-0.13	-0.31
Diluted EPS from Cont Ops	-0.13	-0.31

Balance Sheet (USD)

Balance Sheet API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Total Current Assets	2	3
+ 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	2	1
+ Raw Materials	2	- -
+ 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	11	10
+ Property, Plant & Equip, Net	11	9
+ Property, Plant & Equip	14	14
- Accumulated Depreciation	3	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	14	13
+ Payables & Accruals	3	3
+ Accounts Payable	2	2
+ Accrued Taxes	- -	- -
+ Interest & Dividends Payable	- -	- -
+ Other Payables & Accruals	1	1
+ ST Debt	1	2
+ ST Borrowings	- -	- -
+ ST Finance Leases	1	1
+ Other ST Liabilities	- -	- -
+ Deferred Revenue	- -	- -
+ Derivatives & Hedging	- -	- -
+ Deferred Tax Liabilities	- -	- -
+ Misc ST Liabilities	- -	- -
Total Current Liabilities	4	5
+ LT Debt	4	2
+ LT Borrowings	1	- -
+ LT Finance Leases	3	2
+ Other LT Liabilities	- -	- -
+ Accrued Liabilities	- -	- -
+ Pension Liabilities	- -	- -
+ Deferred Revenue	- -	- -
+ Deferred Tax Liabilities	- -	- -
+ Derivatives & Hedging	- -	- -
+ Misc LT Liabilities	- -	- -
Total Noncurrent Liabilities	4	2
Total Liabilities	8	7
+ Preferred Equity and Hybrid Capital	- -	- -
+ Share Capital & APIC	27	42
+ Common Stock	- -	- -
+ Additional Paid in Capital	27	42
- Treasury Stock	- -	- -
+ Retained Earnings	-21	-35
+ Other Equity	- -	- -
Equity Before Minority Interest	5	6
+ Minority/Non Controlling Interest	- -	- -
Total Equity	5	6
Total Liabilities & Equity	14	13
Shares Outstanding	45	45
Number of Employees	- -	- -
Capital Leases - Total	4	3
Net Debt	1	-2
Net Debt to Equity	22.67	-27.88
Tangible Common Equity Ratio	37.83	49.19
Current Ratio	0.6	0.75
Cash Conversion Cycle	- -	-222.69

Cash Flow Statement (USD)

Cash Flow Statement API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

+ Net Income	-6	-14
+ Depreciation & Amortization	1	1
+ Non-Cash Items	- -	8
+ Stock-Based Compensation	- -	5
+ Deferred Income Taxes	- -	- -
+ Asset Impairment Charge	- -	- -
+ Other Non-Cash Adj	- -	3
+ Chg in Non-Cash Work Cap	3	1
+ (Inc) Dec in Accts Receiv	- -	- -
+ (Inc) Dec in Inventories	1	1
+ (Inc) Dec in Prepaid Assets	- -	- -
+ Inc (Dec) in Accts Payable	2	- -
+ Inc (Dec) in Other	- -	- -
+ Net Cash From Disc Ops	- -	- -
Cash from Operating Activities	-2	-3
+ 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	4
+ Increase in Capital Stock	1	4
+ 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	- -	- -
+ Net Cash From Disc Ops	- -	- -
Cash from Investing Activities	- -	- -
+ Dividends Paid	- -	- -
+ Net Cash From Debt	1	1
+ Cash From Debt	2	2
+ Repayments of Debt	-1	-1
+ Other Financing Activities	- -	- -
+ Net Cash From Disc Ops	- -	- -
Cash from Financing Activities	2	6
Effect of Foreign Exchange Rates	- -	- -
Net Changes in Cash	- -	2
EBITDA	-4	-9
EBITDA Margin (%)	-505.75	-2,253.55
Free Cash Flow	-2	-3
Net Cash Paid for Acquisitions	- -	- -
Free Cash Flow to Firm	- -	- -
Free Cash Flow to Equity	- -	-2
Free Cash Flow per Basic Share	-0.04	-0.08
Price/Free Cash Flow	- -	- -
Cash Flow to Net Income	0.26	0.25
Capital Expenditures	- -	- -