Nakamoto Inc.

NAKAW

NAKAWNakamoto Inc. US flag

NASDAQ Global Market

0.20

USD

+0.00

- -

1.54MMarket Cap

Income Statement (USD)

API ChatGPT

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

Sales/Revenue/Turnover	3	4	4	3	2
+ Sales & Services Revenue	3	4	4	3	2
- Cost of Revenue	- -	- -	- -	4	11
+ Cost of Goods & Services	- -	- -	- -	4	11
Gross Profit	2	4	4	-1	-9
+ Other Operating Income	- -	- -	- -	- -	- -
- Operating Expenses	2	6	5	3	12
+ Selling, General & Admin	2	6	5	2	12
+ Research & Development	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	-3	-2	-3	-21
- Non-Operating (Income) Loss	- -	- -	- -	- -	31
+ Interest Expense, Net	- -	- -	- -	- -	7
+ Interest Expense	- -	- -	- -	- -	7
- Interest Income	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	- -	- -	- -	24
Pretax Income	- -	-3	-2	-4	-52
- Income Tax Expense (Benefit)	- -	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	- -	-3	-2	-4	-52
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	- -	-3	-2	-4	-52
- Minority Interest	- -	- -	- -	- -	- -
Net Income, GAAP	- -	-3	-2	-4	-52
- Preferred Dividends	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	- -	-3	-2	-4	-52
EBIT	- -	-3	-2	-3	-21
EBITDA	- -	-3	-1	-3	-21
EBITDA Margin (%)	4.98	-67.9	-37.6	-114.95	-1,146.84
EBITA	- -	-3	-2	-3	-21
Gross Margin (%)	96.52	95.98	94	-30.98	-508.79
Operating Margin (%)	2.45	-71.12	-42.99	-123.05	-1,160.13
Profit Margin (%)	5.96	-67.09	-42.92	-133.01	-2,867.65
Sales per Employee	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -
Depreciation Expense	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	6	6	6	- -	- -
Basic EPS, GAAP	0.03	-0.43	-0.27	- -	- -
Basic EPS from Cont Ops	0.03	-0.43	-0.27	- -	- -
Diluted Weighted Avg Shares	6	6	6	- -	- -
Diluted EPS, GAAP	0.03	-0.43	-0.27	- -	- -
Diluted EPS from Cont Ops	0.03	-0.43	-0.27	- -	- -

Balance Sheet (USD)

API ChatGPT

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

Total Current Assets	- -	- -	1	3	224
+ Cash, Cash Equivalents & STI	- -	- -	1	2	23
+ Cash & Cash Equivalents	- -	- -	1	2	23
+ 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	- -	- -	- -	- -	201
+ Misc ST Assets	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -
Total Noncurrent Assets	- -	1	- -	1	507
+ Property, Plant & Equip, Net	- -	1	- -	1	- -
+ Property, Plant & Equip	- -	1	1	1	- -
- Accumulated Depreciation	- -	- -	- -	- -	- -
+ LT Investments & Receivables	- -	- -	- -	- -	36
+ LT Investments	- -	- -	- -	- -	36
+ LT Receivables	- -	- -	- -	- -	- -
+ Other LT Assets	- -	- -	- -	- -	471
+ Total Intangible Assets	- -	- -	- -	- -	471
+ Goodwill	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -	471
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	- -	- -	1
Total Assets	- -	1	1	4	731
+ Payables & Accruals	- -	- -	- -	- -	6
+ Accounts Payable	- -	- -	- -	- -	- -
+ Accrued Taxes	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	6
+ ST Debt	- -	- -	- -	- -	210
+ ST Borrowings	- -	- -	- -	- -	210
+ ST Finance Leases	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -	- -	1
+ Deferred Revenue	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -	1
Total Current Liabilities	- -	- -	1	1	216
+ LT Debt	- -	- -	- -	1	- -
+ LT Borrowings	- -	- -	- -	- -	- -
+ LT Finance Leases	- -	- -	- -	1	- -
+ Other LT Liabilities	- -	- -	- -	- -	- -
+ Accrued Liabilities	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -	- -
Total Noncurrent Liabilities	- -	- -	- -	1	- -
Total Liabilities	- -	1	1	1	216
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Share Capital & APIC	- -	3	4	10	575
+ Common Stock	- -	- -	- -	- -	- -
+ Additional Paid in Capital	- -	3	4	10	575
- Treasury Stock	- -	- -	- -	- -	1
+ Retained Earnings	- -	-3	-4	-8	-60
+ Other Equity	- -	- -	- -	- -	- -
Equity Before Minority Interest	- -	- -	- -	3	514
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
Total Equity	- -	- -	- -	3	514
Total Liabilities & Equity	- -	1	1	4	731
Shares Outstanding	- -	- -	- -	- -	11
Number of Employees	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	1	- -
Net Debt	- -	- -	- -	-2	187
Net Debt to Equity	-34.67	-24.77	136.62	-83.1	36.36
Tangible Common Equity Ratio	61.01	40.23	-9.86	69.83	16.8
Current Ratio	2.28	0.94	0.76	4.13	1.04
Cash Conversion Cycle	- -	132.18	92.94	7.81	4.05

Cash Flow Statement (USD)

API ChatGPT

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

+ Net Income	- -	-3	-2	-4	-52
+ Depreciation & Amortization	- -	- -	- -	- -	- -
+ Non-Cash Items	- -	2	1	1	33
+ Stock-Based Compensation	- -	2	- -	- -	2
+ Deferred Income Taxes	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	- -	- -	- -	- -	30
+ Chg in Non-Cash Work Cap	- -	- -	- -	- -	-4
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	-2
+ Inc (Dec) in Accts Payable	- -	- -	- -	- -	-2
+ Inc (Dec) in Other	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Operating Activities	- -	- -	- -	-3	-24
+ Change in Fixed & Intang	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	- -	- -	-696
+ Acq of Fixed Prod Assets	- -	- -	- -	- -	- -
+ Acq of Intangible Assets	- -	- -	- -	- -	-696
+ Cash (Repurchase) of Equity	- -	- -	- -	6	523
+ Increase in Capital Stock	- -	- -	- -	6	524
+ Decrease in Capital Stock	- -	- -	- -	- -	- -
+ Net Change in LT Investment	- -	- -	- -	- -	5
+ Dec in LT Investment	- -	- -	- -	- -	5
+ Inc in LT Investment	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -	-30
+ Cash from Divestitures	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	-30
+ Cash for JVs	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	- -	- -	41
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Investing Activities	- -	- -	- -	- -	-680
+ Dividends Paid	- -	- -	- -	- -	- -
+ Net Cash From Debt	- -	- -	1	-1	191
+ Cash From Debt	- -	- -	1	- -	395
+ Repayments of Debt	- -	- -	- -	-1	-204
+ Other Financing Activities	- -	- -	- -	- -	9
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Financing Activities	- -	1	1	5	724
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -
Net Changes in Cash	- -	- -	- -	2	20
EBITDA	- -	-3	-1	-3	-21
EBITDA Margin (%)	4.98	-67.9	-37.6	-114.95	-1,146.84
Free Cash Flow	- -	- -	- -	-3	-720
Net Cash Paid for Acquisitions	- -	- -	- -	- -	30
Free Cash Flow to Firm	- -	- -	- -	- -	- -
Free Cash Flow to Equity	- -	- -	1	-4	168
Free Cash Flow per Basic Share	0.01	-0.08	-0.08	- -	- -
Price/Free Cash Flow	- -	- -	- -	- -	- -
Cash Flow to Net Income	0.81	0.06	0.28	0.85	0.45
Capital Expenditures	- -	- -	- -	- -	-696