Voice Assist, Inc.

VSST

VSSTVoice Assist, Inc. US flag

Other OTC

0.01

USD

+0.00

- -

491,529.00Market Cap

Income Statement (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012

Sales/Revenue/Turnover	- -	1	1	1	1
+ Sales & Services Revenue	- -	1	1	1	1
- Cost of Revenue	- -	- -	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -	- -	- -
Gross Profit	- -	- -	1	- -	- -
+ Other Operating Income	- -	- -	- -	- -	- -
- Operating Expenses	- -	1	2	11	3
+ Selling, General & Admin	- -	1	2	10	3
+ Research & Development	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	-1	-1	-10	-3
- Non-Operating (Income) Loss	- -	- -	- -	- -	- -
+ Interest Expense, Net	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	- -	- -	- -	- -
Pretax Income	- -	-1	-1	-10	-3
- Income Tax Expense (Benefit)	- -	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	- -	-1	-1	-10	-3
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	- -	-1	-1	-10	-3
- Minority Interest	- -	- -	- -	- -	- -
Net Income, GAAP	- -	-1	-1	-10	-3
- Preferred Dividends	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	- -	-1	-1	-10	-3
EBIT	- -	-1	-1	-10	-3
EBITDA	- -	- -	-1	-10	-3
EBITDA Margin (%)	-1,233.23	-56.98	-69.31	-1,155.51	-451.36
EBITA	- -	-1	-1	-10	-3
Gross Margin (%)	8.25	52.64	73.36	43.88	36.75
Operating Margin (%)	-1,233.23	-64.83	-80.54	-1,173.59	-480.49
Profit Margin (%)	-1,233.23	-94.59	-103.19	-1,174.02	-542.41
Sales per Employee	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -
Depreciation Expense	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	8	17	22	29	37
Basic EPS, GAAP	- -	-0.05	-0.06	-0.36	-0.08
Basic EPS from Cont Ops	- -	-0.05	-0.06	-0.36	-0.08
Diluted Weighted Avg Shares	8	17	22	29	37
Diluted EPS, GAAP	- -	-0.05	-0.06	-0.36	-0.08
Diluted EPS from Cont Ops	- -	-0.05	-0.06	-0.36	-0.08

Balance Sheet (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012

Total Current Assets	- -	- -	1	- -	- -
+ Cash, Cash Equivalents & STI	- -	- -	1	- -	- -
+ Cash & Cash Equivalents	- -	- -	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	- -	1	1	1	- -
+ Property, Plant & Equip, Net	- -	- -	- -	- -	- -
+ Property, Plant & Equip	- -	1	2	2	2
- Accumulated Depreciation	- -	1	1	1	1
+ LT Investments & Receivables	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -
+ Other LT Assets	- -	1	1	1	- -
+ Total Intangible Assets	- -	1	- -	1	- -
+ Goodwill	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	1	- -	1	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	- -	- -	- -
Total Assets	- -	1	1	1	1
+ Payables & Accruals	- -	5	- -	3	1
+ Accounts Payable	- -	- -	- -	1	- -
+ Accrued Taxes	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	4	- -	2	1
+ 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	- -	5	1	3	1
+ LT Debt	- -	- -	- -	- -	- -
+ LT Borrowings	- -	- -	- -	- -	- -
+ LT Finance Leases	- -	- -	- -	- -	- -
+ Other LT Liabilities	- -	- -	- -	- -	- -
+ Accrued Liabilities	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -	- -
Total Noncurrent Liabilities	- -	- -	- -	- -	- -
Total Liabilities	- -	5	1	3	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Share Capital & APIC	- -	7	12	21	26
+ Common Stock	- -	- -	- -	- -	- -
+ Additional Paid in Capital	- -	7	12	21	25
- Treasury Stock	- -	- -	- -	- -	- -
+ Retained Earnings	- -	-11	-13	-23	-26
+ Other Equity	- -	- -	- -	- -	- -
Equity Before Minority Interest	- -	-4	- -	-2	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
Total Equity	- -	-4	- -	-2	- -
Total Liabilities & Equity	- -	1	1	1	1
Shares Outstanding	8	14	27	31	42
Number of Employees	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -
Net Debt	- -	- -	- -	- -	- -
Net Debt to Equity	-1.92	-0.48	34.5	-4.49	4.2
Tangible Common Equity Ratio	-672.39	-2,919.83	-21.29	-474.95	-166.31
Current Ratio	0.13	- -	0.65	0.1	0.21
Cash Conversion Cycle	- -	-202.12	-353.74	-268.26	-429.38

Cash Flow Statement (USD)

API ChatGPT

	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y
As of date	12/31/2008	12/31/2009	12/31/2010	12/31/2011	12/31/2012

+ Net Income	- -	-1	-1	-10	-3
+ Depreciation & Amortization	- -	- -	- -	- -	- -
+ Non-Cash Items	- -	- -	- -	7	2
+ Stock-Based Compensation	- -	- -	- -	5	1
+ Deferred Income Taxes	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	- -	- -	- -	3	- -
+ Chg in Non-Cash Work Cap	- -	- -	- -	- -	- -
+ (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	-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	1	2	1
+ Increase in Capital Stock	- -	1	1	2	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	- -	- -	1	- -	- -
+ Cash From Debt	- -	- -	1	- -	- -
+ Repayments of Debt	- -	- -	- -	- -	- -
+ Other Financing Activities	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -
Cash from Financing Activities	- -	1	2	2	1
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -
Net Changes in Cash	- -	- -	1	-1	- -
EBITDA	- -	- -	-1	-10	-3
EBITDA Margin (%)	-1,233.23	-56.98	-69.31	-1,155.51	-451.36
Free Cash Flow	- -	-1	-1	-3	-1
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -	- -	- -
Free Cash Flow to Equity	- -	- -	- -	-3	-1
Free Cash Flow per Basic Share	- -	-0.04	-0.06	-0.09	-0.03
Price/Free Cash Flow	- -	- -	-23.18	-2.16	-1.05
Cash Flow to Net Income	0.24	0.25	0.79	0.24	0.34
Capital Expenditures	- -	- -	- -	- -	- -