DRJ International Group Limited Inc.

OOTC:DRJGOTC Markets

0.04

USD

+0.00

(+0.26%)

-15.46EPS

24.16MMarket Cap

Income Statement (USD)

Income Statement API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

Sales/Revenue/Turnover	- -	1	1	- -	- -
+ Sales & Services Revenue	- -	1	1	- -	- -
- Cost of Revenue	- -	1	- -	- -	- -
+ Cost of Goods & Services	- -	1	- -	- -	- -
Gross Profit	- -	1	1	- -	- -
+ Other Operating Income	- -	- -	- -	- -	- -
- Operating Expenses	- -	1	5	1	2
+ Selling, General & Admin	- -	1	5	1	2
+ Research & Development	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	-4	-1	-1
- Non-Operating (Income) Loss	- -	3	1	- -	- -
+ Interest Expense, Net	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	3	1	- -	- -
Pretax Income	-1	-3	-5	- -	- -
- Income Tax Expense (Benefit)	- -	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	-1	-3	-5	-3	-3
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	-1	-3	-5	-3	-3
- Minority Interest	- -	- -	- -	- -	- -
Net Income, GAAP	-1	-3	-5	-3	-3
- Preferred Dividends	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-1	-3	-5	-3	-3
EBIT	- -	- -	-4	-1	-1
EBITDA	- -	- -	-3	-1	-1
EBITDA Margin (%)	-272	-18.26	-307.72	-3,806.89	-343.75
EBITA	- -	- -	-3	-1	-1
Gross Margin (%)	-33.46	49.14	63.93	18.75	29.39
Operating Margin (%)	-283.65	-39.47	-444.77	-4,406.21	-429.96
Profit Margin (%)	-711.9	-270.71	-536.91	-9,364.05	-902.34
Sales per Employee	- -	416,460	488,116	- -	49,116
Dividend per Share	- -	- -	- -	- -	- -
Depreciation Expense	- -	- -	1	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -
Basic EPS, GAAP	-146.06	-434.23	-406.51	-157.19	-33.85
Basic EPS from Cont Ops	-146.06	-434.23	-406.51	-157.19	-33.85
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -
Diluted EPS, GAAP	-146.06	-434.23	-406.51	-157.19	-33.85
Diluted EPS from Cont Ops	-146.06	-434.23	-406.51	-157.19	-33.85

Balance Sheet (USD)

Balance Sheet API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

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	- -	1	- -	- -	- -
+ Misc ST Assets	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -
Total Noncurrent Assets	- -	2	- -	- -	1
+ Property, Plant & Equip, Net	- -	1	- -	- -	- -
+ Property, Plant & Equip	- -	1	- -	- -	- -
- Accumulated Depreciation	- -	- -	- -	- -	- -
+ LT Investments & Receivables	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -
+ Other LT Assets	- -	1	- -	- -	- -
+ Total Intangible Assets	- -	1	- -	- -	- -
+ Goodwill	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	1	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	- -	- -	- -
Total Assets	- -	3	- -	- -	1
+ Payables & Accruals	- -	1	1	1	2
+ Accounts Payable	- -	1	1	1	2
+ Accrued Taxes	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	- -
+ ST Debt	- -	- -	- -	1	- -
+ ST Borrowings	- -	- -	- -	1	- -
+ ST Finance Leases	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -	- -
Total Current Liabilities	- -	1	1	2	2
+ LT Debt	- -	- -	- -	- -	1
+ LT Borrowings	- -	- -	- -	- -	1
+ LT Finance Leases	- -	- -	- -	- -	- -
+ 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	2	4
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Share Capital & APIC	- -	6	8	6	9
+ Common Stock	- -	- -	- -	- -	- -
+ Additional Paid in Capital	- -	6	8	6	9
- Treasury Stock	- -	- -	- -	- -	- -
+ Retained Earnings	- -	-4	-9	-9	-12
+ Other Equity	- -	- -	- -	- -	- -
Equity Before Minority Interest	- -	2	-1	-2	-3
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
Total Equity	- -	2	-1	-2	-3
Total Liabilities & Equity	- -	3	- -	- -	1
Shares Outstanding	- -	- -	- -	- -	- -
Number of Employees	- -	3	2	- -	7
Capital Leases - Total	- -	- -	- -	- -	- -
Net Debt	- -	- -	- -	1	- -
Net Debt to Equity	-865.7	17.19	0.88	-57.36	- -
Tangible Common Equity Ratio	11.55	45.03	-275.76	-4,083.72	-640.5
Current Ratio	76.43	1.12	0.11	- -	0.05
Cash Conversion Cycle	- -	- -	- -	- -	- -

Cash Flow Statement (USD)

Cash Flow Statement API ChatGPT

	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y
As of date	12/31/2003	12/31/2004	12/31/2005	12/31/2006	12/31/2007

+ Net Income	-1	-3	-5	-3	-3
+ Depreciation & Amortization	- -	- -	1	- -	- -
+ Non-Cash Items	- -	2	3	1	2
+ Stock-Based Compensation	- -	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	- -	2	3	1	2
+ Chg in Non-Cash Work Cap	- -	1	- -	1	1
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	1	- -	1	1
+ Inc (Dec) in Other	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Operating Activities	- -	- -	-1	-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	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Investing Activities	- -	- -	- -	- -	- -
+ Dividends Paid	- -	- -	- -	- -	- -
+ Net Cash From Debt	- -	- -	- -	- -	- -
+ Cash From Debt	- -	- -	- -	- -	- -
+ Repayments of Debt	- -	- -	- -	- -	- -
+ Other Financing Activities	1	- -	- -	1	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Financing Activities	1	- -	1	1	- -
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -
Net Changes in Cash	- -	- -	- -	- -	- -
EBITDA	- -	- -	-3	-1	-1
EBITDA Margin (%)	-272	-18.26	-307.72	-3,806.89	-343.75
Free Cash Flow	-1	- -	-1	-1	- -
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -	- -	- -
Free Cash Flow to Equity	-1	- -	-1	-1	- -
Free Cash Flow per Basic Share	-135.21	-40.17	-83.75	-42.9	-4.06
Price/Free Cash Flow	- -	-1,111.04	-77.64	-10.4	-59.14
Cash Flow to Net Income	0.51	0.04	0.17	0.27	0.11
Capital Expenditures	- -	- -	- -	- -	- -