SEP Acquisition Corp.

SEPA

SEPASEP Acquisition Corp. US flag

NASDAQ Capital Market

10.32

USD

+0.22

- -

59.37MMarket Cap

Income Statement (USD)

API ChatGPT

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

Sales/Revenue/Turnover	- -	- -	- -
+ Sales & Services Revenue	- -	- -	- -
- Cost of Revenue	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -
Gross Profit	- -	- -	- -
+ Other Operating Income	- -	- -	- -
- Operating Expenses	- -	1	3
+ Selling, General & Admin	- -	1	3
+ Research & Development	- -	- -	- -
+ Other Operating Expense	- -	- -	- -
Operating Income (Loss)	- -	-1	-3
- Non-Operating (Income) Loss	- -	-9	- -
+ Interest Expense, Net	- -	- -	- -
+ Interest Expense	- -	- -	- -
- Interest Income	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	-9	-1
Pretax Income	- -	8	-2
- Income Tax Expense (Benefit)	- -	1	- -
- (Income) Loss from Affiliates	- -	- -	- -
Income (Loss) from Cont Ops	- -	8	-2
- Net Extraordinary Losses (Gains)	- -	- -	- -
+ Discontinued Operations	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -
Income (Loss) Incl. MI	- -	8	-2
- Minority Interest	- -	- -	- -
Net Income, GAAP	- -	8	-2
- Preferred Dividends	- -	- -	- -
- Other Adjustments	- -	- -	- -
Net Income Avail to Common, GAAP	- -	8	-2
EBIT	- -	-1	-3
EBITDA	- -	-1	-3
EBITDA Margin (%)	- -	- -	- -
EBITA	- -	-1	-3
Gross Margin (%)	- -	- -	- -
Operating Margin (%)	- -	- -	- -
Profit Margin (%)	- -	- -	- -
Sales per Employee	- -	- -	- -
Dividend per Share	- -	- -	- -
Depreciation Expense	- -	- -	- -
Basic Weighted Avg Shares	- -	5	5
Basic EPS, GAAP	- -	1.71	-0.52
Basic EPS from Cont Ops	- -	1.71	-0.52
Diluted Weighted Avg Shares	- -	22	6
Diluted EPS, GAAP	- -	0.35	-0.41
Diluted EPS from Cont Ops	- -	0.35	-0.41

Balance Sheet (USD)

API ChatGPT

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

Total Current Assets	1	2	- -
+ Cash, Cash Equivalents & STI	1	1	- -
+ Cash & Cash Equivalents	1	1	- -
+ 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	182	22	14
+ Property, Plant & Equip, Net	- -	- -	- -
+ Property, Plant & Equip	- -	- -	- -
- Accumulated Depreciation	- -	- -	- -
+ LT Investments & Receivables	- -	- -	- -
+ LT Investments	- -	- -	- -
+ LT Receivables	- -	- -	- -
+ Other LT Assets	182	22	14
+ Total Intangible Assets	- -	- -	- -
+ Goodwill	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -
+ Misc LT Assets	182	22	14
Total Assets	184	24	14
+ Payables & Accruals	- -	10	1
+ Accounts Payable	- -	- -	1
+ Accrued Taxes	- -	1	- -
+ Interest & Dividends Payable	- -	- -	- -
+ Other Payables & Accruals	- -	9	- -
+ ST Debt	- -	1	1
+ ST Borrowings	- -	1	1
+ ST Finance Leases	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -
+ Deferred Revenue	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -
Total Current Liabilities	- -	11	2
+ LT Debt	- -	- -	- -
+ LT Borrowings	- -	- -	- -
+ LT Finance Leases	- -	- -	- -
+ Other LT Liabilities	14	7	1
+ Accrued Liabilities	- -	- -	- -
+ Pension Liabilities	- -	- -	- -
+ Deferred Revenue	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -
+ Misc LT Liabilities	14	7	1
Total Noncurrent Liabilities	14	7	1
Total Liabilities	14	18	4
+ Preferred Equity and Hybrid Capital	- -	- -	- -
+ Share Capital & APIC	182	13	14
+ Common Stock	182	13	14
+ Additional Paid in Capital	- -	- -	- -
- Treasury Stock	- -	- -	- -
+ Retained Earnings	-13	-7	-4
+ Other Equity	- -	- -	- -
Equity Before Minority Interest	169	6	10
+ Minority/Non Controlling Interest	- -	- -	- -
Total Equity	169	6	10
Total Liabilities & Equity	184	24	14
Shares Outstanding	23	6	6
Number of Employees	- -	- -	- -
Capital Leases - Total	- -	- -	- -
Net Debt	-1	- -	1
Net Debt to Equity	-0.5	-6.31	9.33
Tangible Common Equity Ratio	92.32	25.36	72.85
Current Ratio	4.6	0.14	0.02
Cash Conversion Cycle	- -	- -	- -

Cash Flow Statement (USD)

API ChatGPT

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

+ Net Income	- -	8	-2
+ Depreciation & Amortization	- -	- -	- -
+ Non-Cash Items	- -	-9	- -
+ Stock-Based Compensation	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -
+ Other Non-Cash Adj	- -	-9	- -
+ Chg in Non-Cash Work Cap	- -	1	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
+ 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	- -	-162	-9
+ Increase in Capital Stock	- -	- -	- -
+ Decrease in Capital Stock	- -	-162	-9
+ Net Change in LT Investment	- -	185	-13
+ Dec in LT Investment	- -	734	27
+ Inc in LT Investment	- -	-549	-40
+ 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	- -	185	-13
+ Dividends Paid	- -	- -	- -
+ Net Cash From Debt	- -	1	- -
+ Cash From Debt	- -	1	- -
+ Repayments of Debt	- -	- -	- -
+ Other Financing Activities	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -
Cash from Financing Activities	- -	-161	-9
Effect of Foreign Exchange Rates	- -	- -	- -
Net Changes in Cash	- -	23	-24
EBITDA	- -	-1	-3
EBITDA Margin (%)	- -	- -	- -
Free Cash Flow	- -	-1	-2
Net Cash Paid for Acquisitions	- -	- -	- -
Free Cash Flow to Firm	- -	-1	- -
Free Cash Flow to Equity	- -	- -	-2
Free Cash Flow per Basic Share	- -	-0.23	-0.4
Price/Free Cash Flow	- -	-211.59	-34.34
Cash Flow to Net Income	- -	-0.13	0.76
Capital Expenditures	- -	- -	- -