Golden Arrow Merger Corp.

GAMC

GAMCGolden Arrow Merger Corp. US flag

NASDAQ Capital Market

9.00

USD

-2.60

- -

68.63MMarket Cap

Income Statement (USD)

API Chat

	2021 Y	2022 Y	2023 Y
Sales/Revenue/Turnover	- -	- -	- -
+ Sales & Services Revenue	- -	- -	- -
- Cost of Revenue	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -
Gross Profit	- -	- -	- -
+ Other Operating Income	- -	- -	- -
- Operating Expenses	1	1	2
+ Selling, General & Admin	1	- -	- -
+ Research & Development	- -	- -	- -
+ Other Operating Expense	- -	1	2
Operating Income (Loss)	-1	-1	-2
- Non-Operating (Income) Loss	-6	-12	-1
+ Interest Expense, Net	- -	-4	-3
+ Interest Expense	- -	- -	- -
- Interest Income	- -	4	3
+ Other Non-Op (Income) Loss	-6	-8	2
Pretax Income	5	11	-1
- Income Tax Expense (Benefit)	- -	1	1
- (Income) Loss from Affiliates	- -	- -	- -
Income (Loss) from Cont Ops	5	10	-1
- Net Extraordinary Losses (Gains)	- -	- -	- -
+ Discontinued Operations	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -
Income (Loss) Incl. MI	5	10	-1
- Minority Interest	- -	- -	- -
Net Income, GAAP	5	10	-1
- Preferred Dividends	- -	- -	- -
- Other Adjustments	- -	- -	- -
Net Income Avail to Common, GAAP	5	10	-1
EBIT	-1	-1	-2
EBITDA	-1	-1	-2
EBITDA Margin (%)	- -	- -	- -
EBITA	-1	-1	-2
Gross Margin (%)	- -	- -	- -
Operating Margin (%)	- -	- -	- -
Profit Margin (%)	- -	- -	- -
Sales per Employee	- -	- -	- -
Dividend per Share	- -	- -	- -
Depreciation Expense	- -	- -	- -
Basic Weighted Avg Shares	29	7	6
Basic EPS, GAAP	0.18	1.37	-0.26
Basic EPS from Cont Ops	0.18	1.37	-0.26
Diluted Weighted Avg Shares	29	43	15
Diluted EPS, GAAP	0.18	0.23	-0.1
Diluted EPS from Cont Ops	0.18	0.23	-0.1

Balance Sheet (USD)

API Chat

	2021 Y	2022 Y	2023 Y
Total Current Assets	1	- -	- -
+ 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	288	291	6
+ Property, Plant & Equip, Net	- -	- -	- -
+ Property, Plant & Equip	- -	- -	- -
- Accumulated Depreciation	- -	- -	- -
+ LT Investments & Receivables	- -	- -	- -
+ LT Investments	- -	- -	- -
+ LT Receivables	- -	- -	- -
+ Other LT Assets	288	291	6
+ Total Intangible Assets	- -	- -	- -
+ Goodwill	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -
+ Misc LT Assets	288	291	6
Total Assets	288	291	7
+ Payables & Accruals	- -	- -	4
+ Accounts Payable	- -	- -	1
+ Accrued Taxes	- -	- -	3
+ Interest & Dividends Payable	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -
+ ST Debt	- -	- -	2
+ ST Borrowings	- -	- -	2
+ ST Finance Leases	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -
+ Deferred Revenue	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -
Total Current Liabilities	- -	1	7
+ LT Debt	- -	- -	- -
+ LT Borrowings	- -	- -	- -
+ LT Finance Leases	- -	- -	- -
+ Other LT Liabilities	17	10	12
+ Accrued Liabilities	10	10	10
+ Pension Liabilities	- -	- -	- -
+ Deferred Revenue	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -
+ Misc LT Liabilities	7	- -	2
Total Noncurrent Liabilities	17	10	12
Total Liabilities	18	11	19
+ Preferred Equity and Hybrid Capital	- -	- -	- -
+ Share Capital & APIC	288	290	6
+ Common Stock	288	290	6
+ Additional Paid in Capital	- -	- -	- -
- Treasury Stock	- -	- -	- -
+ Retained Earnings	-17	-10	-18
+ Other Equity	- -	- -	- -
Equity Before Minority Interest	270	280	-12
+ Minority/Non Controlling Interest	- -	- -	- -
Total Equity	270	280	-12
Total Liabilities & Equity	288	291	7
Shares Outstanding	36	36	8
Number of Employees	- -	- -	- -
Capital Leases - Total	- -	- -	- -
Net Debt	- -	- -	2
Net Debt to Equity	-0.08	-0.09	-14.7
Tangible Common Equity Ratio	93.82	96.29	-178.96
Current Ratio	1.55	0.72	0.07
Cash Conversion Cycle	- -	- -	- -

Cash Flow Statement (USD)

API Chat

	2021 Y	2022 Y	2023 Y
+ Net Income	5	10	-1
+ Depreciation & Amortization	- -	- -	- -
+ Non-Cash Items	-6	-12	-1
+ Stock-Based Compensation	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -
+ Other Non-Cash Adj	-6	-12	-1
+ Chg in Non-Cash Work Cap	- -	- -	1
+ (Inc) Dec in Accts Receiv	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	- -	1
+ Inc (Dec) in Other	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -
Cash from Operating Activities	-1	-2	-2
+ 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	282	- -	-287
+ Increase in Capital Stock	282	- -	- -
+ Decrease in Capital Stock	- -	- -	-287
+ 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	-288	1	288
+ Net Cash From Disc Ops	- -	- -	- -
Cash from Investing Activities	-288	1	288
+ Dividends Paid	- -	- -	- -
+ Net Cash From Debt	- -	1	1
+ Cash From Debt	- -	1	1
+ Repayments of Debt	- -	- -	- -
+ Other Financing Activities	7	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -
Cash from Financing Activities	289	1	-286
Effect of Foreign Exchange Rates	- -	- -	- -
Net Changes in Cash	- -	- -	- -
EBITDA	-1	-1	-2
EBITDA Margin (%)	- -	- -	- -
Free Cash Flow	-1	-2	-2
Net Cash Paid for Acquisitions	- -	- -	- -
Free Cash Flow to Firm	-1	-2	- -
Free Cash Flow to Equity	- -	-1	-1
Free Cash Flow per Basic Share	-0.04	-0.23	-0.31
Price/Free Cash Flow	-270.13	-262.15	-89.45
Cash Flow to Net Income	-0.2	-0.17	1.18
Capital Expenditures	- -	- -	- -