Go Pro

Flag Ship Acquisition (ETHZ) Financials

Flag Ship Acquisition logo
$5.98 -0.82 (-12.06%)
As of 07/15/2026
Annual Income Statements for Flag Ship Acquisition

Annual Income Statements for Flag Ship Acquisition

This table shows Flag Ship Acquisition's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
0.12 1.04 -25 -12 -20 -39 -20 -14 -451
Consolidated Net Income / (Loss)
0.12 1.04 -25 -11 -20 -39 -20 -14 -451
Net Income / (Loss) Continuing Operations
0.12 1.04 -25 -11 -20 -39 -20 -2.61 -444
Total Pre-Tax Income
0.32 1.45 -25 -11 -20 -40 -22 -2.61 -444
Total Revenue
0.00 0.00 -0.88 -3.45 -0.16 -0.03 -0.02 -6.21 -12
Net Interest Income / (Expense)
0.00 0.00 -0.18 -1.09 0.00 -0.03 -0.04 -0.04 2.72
Total Interest Income
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.78
Investment Securities Interest Income
- - 0.00 - - - - 0.00 5.78
Total Interest Expense
0.00 0.00 0.19 1.09 0.00 0.03 0.04 0.04 3.06
Other Interest Expense
- - 0.02 0.08 - - 0.04 0.04 3.06
Total Non-Interest Income
0.00 0.00 -0.70 -2.36 -0.16 0.00 0.02 -6.17 -15
Other Service Charges
- - 0.00 0.26 -0.15 0.00 0.02 1.79 0.00
Net Realized & Unrealized Capital Gains on Investments
- - -0.70 -2.62 -0.01 0.00 - 0.05 -21
Other Non-Interest Income
- - - - - 0.00 - -8.01 6.55
Total Non-Interest Expense
0.34 0.60 20 5.65 20 40 22 4.42 246
Other Operating Expenses
0.34 0.60 18 3.36 16 0.32 10 4.42 240
Other Special Charges
- - - - - - - - 6.29
Nonoperating Income / (Expense), net
0.66 2.05 -4.21 -1.81 -0.01 - 0.08 - -185
Income Tax Expense
0.20 0.41 -0.01 -0.02 -0.02 -0.94 -2.35 0.00 0.00
Net Income / (Loss) Discontinued Operations
- - - - - - - -3.55 -6.99
Preferred Stock Dividends Declared
- - 0.00 1.12 - - 0.00 - 0.00
Weighted Average Basic Shares Outstanding
3.45M 4.17M 11.04M 18.15M 1.57M 100.02K 379.09K 91.54K 8.16M
Weighted Average Diluted Shares Outstanding
9.44M 14.88M 11.04M 18.15M 31.36M 3.75M 379.09K 91.54K 8.16M
Weighted Average Basic & Diluted Shares Outstanding
14.88M 4.20M 11.04M 18.15M 31.36M 3.75M 852.77K 5.19M 20.31M

Quarterly Income Statements for Flag Ship Acquisition

This table shows Flag Ship Acquisition's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-10 -1.23 -1.07 0.01 -0.84 -12 -2.37 -1.73 -217 -230 -75
Consolidated Net Income / (Loss)
-10 -1.23 -1.07 0.01 -0.84 -12 -2.37 -1.73 -217 -230 -76
Net Income / (Loss) Continuing Operations
-10 -1.23 -1.07 0.01 -0.53 -1.02 -1.96 -1.73 -209 -231 -78
Total Pre-Tax Income
-13 -1.23 -1.07 0.01 -0.53 -1.02 -1.96 -1.73 -209 -231 -78
Total Revenue
-0.01 0.01 1.02 1.70 0.07 -9.00 0.01 0.00 12 -24 -6.18
Net Interest Income / (Expense)
-0.01 -0.01 -0.02 -0.01 -0.01 0.00 0.00 -0.00 0.62 2.10 0.16
Total Interest Income
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.94 4.83 0.16
Investment Securities Interest Income
- - - - 0.00 - 0.00 - 0.94 - 0.16
Total Interest Expense
0.01 0.01 0.02 0.01 0.01 -0.00 0.00 0.00 0.32 2.73 0.00
Total Non-Interest Income
0.00 0.02 1.04 1.71 0.08 -9.00 0.01 0.01 12 -26 -6.34
Other Service Charges
0.00 0.02 1.04 1.71 0.08 -1.04 0.01 0.01 0.00 -0.01 0.00
Net Realized & Unrealized Capital Gains on Investments
- - - - 0.00 - 0.00 0.00 7.55 - -6.34
Total Non-Interest Expense
13 1.25 2.09 1.85 0.60 -0.12 1.97 1.73 225 18 7.49
Other Operating Expenses
2.43 1.28 1.56 1.59 0.60 0.67 1.97 1.41 225 12 7.49
Nonoperating Income / (Expense), net
0.00 -0.04 -0.00 0.16 -0.00 - 0.00 - 3.65 - -63
Income Tax Expense
-2.35 -0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00
Net Income / (Loss) Discontinued Operations
- - - - -0.30 - -0.41 - -8.07 - 1.27
Weighted Average Basic Shares Outstanding
418.52K 379.09K 638.34K 919.14K 98.06K 91.54K 353.93K 5.71M 12.42M 8.16M 21.30M
Weighted Average Diluted Shares Outstanding
418.52K 379.09K 638.34K 919.14K 98.06K 91.54K 353.93K 5.71M 12.42M 8.16M 21.30M
Weighted Average Basic & Diluted Shares Outstanding
7.48M 852.77K 941.59K 969.60K 1.98M 5.19M 5.70M 6.04M 21.40M 20.31M 14.54M

Annual Cash Flow Statements for Flag Ship Acquisition

This table details how cash moves in and out of Flag Ship Acquisition's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
0.36 -0.16 -0.48 2.03 6.12 -1.25 -4.99 2.86 4.47
Net Cash From Operating Activities
-0.50 -0.79 -3.32 -3.87 -19 -12 -11 -1.17 -26
Net Cash From Continuing Operating Activities
-0.50 -0.79 -3.32 -5.14 -19 -12 -11 -1.15 -25
Net Income / (Loss) Continuing Operations
0.12 1.04 -25 -11 -20 -39 -20 -2.61 -444
Provision For Loan Losses
- - 0.65 - - - - - 6.33
Non-Cash Adjustments to Reconcile Net Income
-0.66 -2.05 18 0.02 1.24 24 6.73 0.23 309
Changes in Operating Assets and Liabilities, net
0.04 0.22 2.93 4.13 -3.20 2.72 -0.01 1.24 1.85
Net Cash From Discontinued Operating Activities
- - - - - - - -0.02 -0.76
Net Cash From Investing Activities
-116 0.47 -0.71 14 0.00 0.00 0.00 0.00 -128
Net Cash From Continuing Investing Activities
-116 0.47 -0.13 14 0.00 0.00 0.00 0.00 -128
Purchase of Investment Securities
-116 0.00 -0.79 - - - - 0.00 -262
Sale and/or Maturity of Investments
- 0.00 0.21 13 - - - - 134
Net Cash From Discontinued Investing Activities
- - - - - - - 0.00 0.00
Net Cash From Financing Activities
117 0.16 3.94 -8.73 25 11 5.91 4.03 158
Net Cash From Continuing Financing Activities
117 0.16 4.07 -10 26 11 5.14 4.07 158
Issuance of Debt
0.16 0.36 2.94 -1.23 - 1.06 0.97 0.00 550
Issuance of Common Equity
117 - 1.13 0.07 0.00 12 6.00 0.00 304
Repayment of Debt
-0.25 -0.20 0.00 -0.27 -0.44 -1.67 -1.26 -1.31 -655
Repurchase of Common Equity
- - - - - - - 0.00 -46
Other Financing Activities, Net
-0.27 0.00 - -9.01 - -1.01 -0.57 5.37 6.06
Net Cash From Discontinued Financing Activities
- - - - - - - -0.03 -0.15
Cash Interest Paid
- - 0.00 0.40 0.04 0.02 0.02 0.01 0.00
Cash Income Taxes Paid
0.23 0.37 - 0.00 0.00 0.00 0.00 0.00 0.00

Quarterly Cash Flow Statements for Flag Ship Acquisition

This table details how cash moves in and out of Flag Ship Acquisition's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
0.67 -0.67 -1.30 0.46 -0.72 4.42 -0.89 -1.51 557 -550 57
Net Cash From Operating Activities
-1.78 -2.16 -1.03 0.73 -0.24 -0.62 -0.89 -1.13 -16 -7.63 -20
Net Cash From Continuing Operating Activities
-1.65 -2.23 -1.03 0.73 -0.23 -0.62 -0.89 -1.13 -16 -7.01 -20
Net Income / (Loss) Continuing Operations
-10 -1.23 -1.07 0.01 -0.60 -0.96 -1.96 -1.73 -208 -232 -78
Provision For Loan Losses
- - - - - - 0.00 - - - 3.89
Depreciation Expense
0.03 0.02 - - - - 0.00 - - - 0.47
Amortization Expense
0.58 0.50 0.26 0.05 - - 0.00 - - - 0.00
Non-Cash Adjustments to Reconcile Net Income
6.85 -0.05 0.00 -0.16 0.38 0.00 0.58 0.10 193 116 67
Changes in Operating Assets and Liabilities, net
1.15 -1.48 -0.22 0.83 0.30 0.33 0.49 0.49 -1.32 1.74 -14
Net Cash From Discontinued Operating Activities
- - - - - -0.01 0.01 - - -0.63 -0.18
Net Cash From Investing Activities
- - 0.00 - - - 0.00 - -252 125 72
Net Cash From Continuing Investing Activities
- - 0.00 - - - 0.00 - -252 125 72
Purchase of Property, Leasehold Improvements and Equipment
- - - - - - 0.00 - - - -17
Purchase of Investment Securities
- - - - - - 0.00 - - -9.53 -40
Sale and/or Maturity of Investments
- - - - - - 0.00 - - - 128
Other Investing Activities, net
- - - - - - 0.00 - - - 0.06
Net Cash From Discontinued Investing Activities
- - - - - - 0.00 - - - 0.00
Net Cash From Financing Activities
2.45 1.47 -0.26 -0.26 -0.48 5.04 -0.00 -0.35 825 -667 5.50
Net Cash From Continuing Financing Activities
2.45 0.70 -0.26 -0.26 -0.47 5.06 0.00 -0.35 826 -667 5.50
Issuance of Common Equity
3.00 - - - - - 0.00 - - 17 5.50
Net Cash From Discontinued Financing Activities
- - - - - -0.02 -0.00 - - 0.00 0.00
Cash Interest Paid
0.01 - 0.01 - - -0.00 0.01 - - - 0.00
Cash Income Taxes Paid
- - 0.00 - - - 0.00 - - - 0.00

Annual Balance Sheets for Flag Ship Acquisition

This table presents Flag Ship Acquisition's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
0.24 117 118 52 56 2.98 20 5.26 13 306
Cash and Due from Banks
0.07 0.43 0.27 0.08 2.11 - 6.97 1.98 4.57 8.02
Restricted Cash
- - - - - - - - 0.00 1.02
Trading Account Securities
- - - - - - - - 0.00 50
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans and Leases
- - - - - - - - - 0.00
Premises and Equipment, Net
- - - 0.05 - - - - - 0.00
Other Assets
0.00 117 118 13 14 2.98 11 1.66 0.58 247
Total Liabilities & Shareholders' Equity
0.24 117 118 52 56 63 20 5.26 13 306
Total Liabilities
0.22 4.23 4.57 13 25 2.55 8.31 5.39 3.51 67
Short-Term Debt
0.14 - 0.00 7.30 12 0.59 3.11 2.93 0.31 1.79
Accrued Interest Payable
- - - 1.87 4.57 1.96 2.47 1.87 0.30 6.38
Other Short-Term Payables
0.08 0.21 0.55 0.00 4.44 - 0.08 0.00 2.84 0.00
Long-Term Debt
- - - 0.45 0.11 - 0.03 0.02 - 26
Other Long-Term Liabilities
0.00 4.03 4.03 3.67 3.71 - 2.62 0.57 0.06 33
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
0.02 5.00 5.00 39 30 39 11 -0.13 9.25 239
Total Preferred & Common Equity
0.02 5.00 5.00 39 30 39 11 -0.13 9.25 239
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
0.02 5.00 5.00 39 30 39 11 -0.13 9.25 239
Common Stock
0.03 4.88 3.84 76 78 107 122 130 154 834
Retained Earnings
-0.00 0.12 1.16 -37 -48 -69 -107 -127 -142 -592
Accumulated Other Comprehensive Income / (Loss)
- - - 0.15 0.64 0.82 -2.89 -2.90 -2.92 -2.99

Quarterly Balance Sheets for Flag Ship Acquisition

This table presents Flag Ship Acquisition's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
4.96 3.44 3.91 10 12 11 1,009 208
Cash and Due from Banks
2.66 0.68 1.15 0.19 3.72 2.22 53 66
Restricted Cash
- - - - - - 506 0.00
Trading Account Securities
- - - - - - 8.83 77
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 11
Loans and Leases
- - - - - - - 11
Premises and Equipment, Net
- - - - - - - 18
Other Assets
0.71 1.18 1.20 1.03 0.30 0.87 442 35
Total Liabilities & Shareholders' Equity
4.96 3.44 3.91 10 12 11 1,009 208
Total Liabilities
5.11 4.40 4.33 6.74 3.95 5.33 564 39
Short-Term Debt
2.05 2.56 2.98 2.57 2.27 3.62 1.68 0.69
Accrued Interest Payable
2.70 1.52 0.67 0.47 0.77 0.62 0.37 11
Other Short-Term Payables
0.01 0.00 0.00 - - - 3.71 0.90
Long-Term Debt
0.02 0.02 0.01 - 0.00 0.00 496 26
Other Long-Term Liabilities
0.33 0.30 0.66 0.92 0.90 1.09 62 0.24
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-0.15 -0.95 -0.42 6.51 7.71 5.38 445 168
Total Preferred & Common Equity
-0.15 -0.95 -0.42 3.73 7.71 5.38 445 168
Preferred Stock
0.00 0.00 0.00 2.77 0.00 0.00 0.00 0.00
Total Common Equity
-0.15 -0.95 -0.42 3.73 7.71 5.38 445 168
Common Stock
129 130 131 136 155 155 826 840
Retained Earnings
-126 -128 -128 -129 -144 -146 -362 -668
Accumulated Other Comprehensive Income / (Loss)
-2.85 -2.89 -2.92 -2.98 -2.98 -3.13 -2.56 -3.20

Annual Metrics And Ratios for Flag Ship Acquisition

This table displays calculated financial ratios and metrics derived from Flag Ship Acquisition's official financial filings.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
14,877,500.00 14,877,500.00 8,168,215.00 36,064,036.00 34,016,456.00 40,460,494.00 7,475,455.00 7,475,455.00 7,475,455.00
DEI Adjusted Shares Outstanding
3,915.00 3,915.00 2,150.00 9,491.00 8,952.00 10,647.00 39,345.00 39,345.00 39,345.00
DEI Earnings Per Adjusted Shares Outstanding
31.61 265.78 -11,811.18 -1,146.78 -2,270.40 -3,637.29 -506.67 -360.40 -11,450.53
Growth Metrics
- - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% -290.70% 95.46% 82.97% 10.92% -26,021.92% -91.46%
EBITDA Growth
0.00% -74.21% -3,425.70% 64.50% -129.27% -130.13% 49.29% 47.04% -2,330.01%
EBIT Growth
0.00% -74.21% -3,437.76% 57.07% -121.51% -96.85% 43.63% 52.49% -2,330.01%
NOPAT Growth
0.00% -221.53% -3,359.80% 57.07% -123.56% -95.04% 43.63% 88.32% -9,785.22%
Net Income Growth
0.00% 740.75% -2,540.46% 57.14% -86.74% -90.54% 48.52% 28.87% -3,077.16%
EPS Growth
0.00% 600.00% -3,385.71% 71.30% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Growth
0.00% -58.68% -320.49% -16.67% -400.30% 37.39% 9.94% 89.28% -2,124.77%
Free Cash Flow Firm Growth
0.00% 0.00% 3,686.93% -105.42% 1,065.27% -249.62% 90.33% -114.96% -5,015.74%
Invested Capital Growth
0.00% 0.92% -59.32% -7.58% -97.64% 1,331.30% -80.54% 239.10% 2,694.83%
Revenue Q/Q Growth
0.00% 0.00% -244.45% -49.09% 94.41% -100.36% 99.68% -321.50% -196.79%
EBITDA Q/Q Growth
0.00% -9.43% -5,957.05% 70.09% 25.08% -144.82% 50.63% -256.26% -17.59%
EBIT Q/Q Growth
0.00% -9.43% -5,977.77% 63.71% 23.71% -130.48% 47.22% -256.26% -17.59%
NOPAT Q/Q Growth
0.00% -16.91% -6,864.42% 63.71% 23.00% -127.95% 48.88% 11.17% -18.64%
Net Income Q/Q Growth
0.00% 35.51% -4,844.16% 61.86% 30.64% -142.83% 50.72% -354.23% -100.13%
EPS Q/Q Growth
0.00% 40.00% -5,850.00% 60.95% 0.00% 0.00% 50.72% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
0.00% 9.46% -145.28% -37.60% -10.31% 14.76% 6.56% 56.73% -34.61%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% -21.91% -113.31% 155.34% -2,533.28% 20.39% -32.89% 59.75%
Invested Capital Q/Q Growth
0.00% 0.30% 1.10% 527.52% -97.35% -47.38% 46.90% 51.53% -71.67%
Profitability Metrics
- - - - - - - - -
EBITDA Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBIT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Profit (Net Income) Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Tax Burden Percent
38.78% 71.58% 99.96% 99.81% 99.89% 97.62% 89.46% 542.88% 101.58%
Interest Burden Percent
-92.80% -242.66% 119.86% 119.86% 100.97% 100.00% 99.66% 24.59% 171.80%
Effective Tax Rate
61.22% 28.42% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
0.22% 0.92% -33.32% -31.61% -58.40% -152.87% -355.47% -310.82% -362.34%
Cash Return on Invested Capital (CROIC)
0.00% -1.30% 65.80% -6.41% 125.79% -532.25% -46.07% -138.45% -316.81%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
0.01% 0.04% -9.52% -31.61% -58.40% -152.87% -355.47% -310.82% -362.34%
Return on Equity Simple (ROE_SIMPLE)
2.48% 20.81% -65.84% -35.94% -51.69% -341.38% 0.00% -153.26% -188.17%
Net Operating Profit after Tax (NOPAT)
-0.13 -0.43 -15 -6.37 -14 -28 -16 -1.83 -181
NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 272.30% 44.53% -47.22% -62.31% 140.72% 759.24% 1,923.77%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-0.34 -0.60 -21 -9.10 -20 -40 -22 -11 -258
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.34 -0.60 -21 -7.50 -17 -40 -20 -11 -258
Valuation Ratios
- - - - - - - - -
Price to Book Value (P/BV)
18.32 30.35 3.06 1.64 62.20 21.27 0.00 0.18 0.17
Price to Tangible Book Value (P/TBV)
18.32 30.35 4,541.61 0.00 62.20 24.92 0.00 1.02 0.17
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Earnings (P/E)
740.24 145.84 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.14% 0.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.76 2.29 2.71 1.40 2,417.30 16.40 0.89 0.00 0.22
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 2.38 0.00 88.75 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - -
Debt to Equity
0.00 0.00 0.20 0.41 0.01 0.28 -23.07 0.03 0.12
Long-Term Debt to Equity
0.00 0.00 0.01 0.00 0.00 0.00 -0.16 0.00 0.11
Financial Leverage
0.00 0.00 0.05 0.29 -0.37 -0.69 0.54 0.36 0.11
Leverage Ratio
1.04 1.04 1.12 1.56 0.84 0.45 2.22 1.98 1.28
Compound Leverage Factor
-0.96 -2.52 1.34 1.87 0.85 0.45 2.21 0.49 2.20
Debt to Total Capital
0.00% 0.00% 16.74% 29.26% 1.47% 21.68% 104.53% 3.21% 10.38%
Short-Term Debt to Total Capital
0.00% 0.00% 15.76% 28.99% 1.47% 21.47% 103.82% 3.21% 0.67%
Long-Term Debt to Total Capital
0.00% 0.00% 0.98% 0.27% 0.00% 0.22% 0.71% 0.00% 9.71%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
95.57% 95.61% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
4.43% 4.39% 83.26% 70.74% 98.53% 78.32% -4.53% 96.79% 89.62%
Debt to EBITDA
0.00 0.00 -0.37 -1.67 -0.03 -0.08 -0.15 -0.03 -0.11
Net Debt to EBITDA
0.00 0.00 -0.36 -1.39 -0.03 0.10 -0.05 0.40 -0.07
Long-Term Debt to EBITDA
0.00 0.00 -0.02 -0.02 0.00 0.00 0.00 0.00 -0.10
Debt to NOPAT
0.00 0.00 -0.52 -1.97 -0.04 -0.11 -0.19 -0.17 -0.15
Net Debt to NOPAT
0.00 0.00 -0.52 -1.64 -0.04 0.14 -0.06 2.33 -0.10
Long-Term Debt to NOPAT
0.00 0.00 -0.03 -0.02 0.00 0.00 0.00 0.00 -0.14
Noncontrolling Interest Sharing Ratio
95.55% 95.59% 71.42% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - -
Cash Flow Metrics
- - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -1.47 53 -2.86 28 -41 -3.99 -8.57 -438
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 284.67 -2.63 0.00 -1,463.75 -88.92 -244.81 -143.44
Operating Cash Flow to Interest Expense
0.00 0.00 -17.93 -3.56 0.00 -430.44 -243.65 -33.46 -8.52
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 -17.93 -3.56 0.00 -430.44 -243.65 -33.46 -8.52
Efficiency Ratios
- - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - -
Invested Capital
113 114 46 43 1.01 14 2.82 9.56 267
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
0.00 1.04 -68 -3.51 -42 13 -12 6.74 258
Enterprise Value (EV)
199 260 126 60 2,446 238 2.51 -2.59 59
Market Capitalization
92 152 118 50 2,446 241 1.54 1.67 40
Book Value per Share
$0.34 $0.34 $4.72 $1.68 $1.16 $0.28 ($0.02) $101.07 $29.32
Tangible Book Value per Share
$0.34 $0.34 $0.00 ($0.48) $1.16 $0.24 ($0.23) $17.81 $29.32
Total Capital
113 114 46 43 40 14 2.82 9.56 267
Total Debt
0.00 0.00 7.75 13 0.59 3.14 2.95 0.31 28
Total Long-Term Debt
0.00 0.00 0.45 0.11 0.00 0.03 0.02 0.00 26
Net Debt
-0.43 -0.27 7.67 10 0.59 -3.83 0.97 -4.26 19
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Nonoperating Expense (NNE)
-0.26 -1.47 11 4.52 6.09 11 4.28 12 270
Net Nonoperating Obligations (NNO)
0.00 0.00 7.75 13 -38 3.14 2.95 0.31 28
Total Depreciation and Amortization (D&A)
0.00 0.00 0.07 1.60 2.96 0.11 2.30 0.00 0.00
Earnings Adjustments
- - - - - - - - -
Adjusted Basic Earnings per Share
$0.80 $5.00 ($0.40) ($13.20) ($13.00) ($387.22) ($52.59) ($154.90) $0.00
Adjusted Weighted Average Basic Shares Outstanding
172.52K 208.50K 211.19K 907.70K 1.70M 100.02K 379.09K 91.54K 8.16M
Adjusted Diluted Earnings per Share
$0.20 $1.40 ($0.40) ($13.20) ($13.00) $0.00 $0.00 ($154.90) $0.00
Adjusted Weighted Average Diluted Shares Outstanding
471.75K 743.88K 211.19K 907.70K 1.70M 197.21K 852.77K 91.54K 8.16M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 ($13.20) ($13.00) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
743.88K 210K 224.59K 907.70K 1.57M 197.21K 852.77K 518.58K 20.31M
Normalized Net Operating Profit after Tax (NOPAT)
-0.24 -0.43 -15 -6.37 -14 -1.95 -9.31 -1.83 -176
Normalized NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Pre Tax Income Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt Service Ratios
- - - - - - - - -
EBIT to Interest Expense
0.00 0.00 -114.47 -8.37 0.00 -1,407.95 -498.79 -303.54 -84.48
NOPAT to Interest Expense
0.00 0.00 -80.13 -5.86 0.00 -985.57 -349.15 -52.24 -59.14
EBIT Less CapEx to Interest Expense
0.00 0.00 -114.47 -8.37 0.00 -1,407.95 -498.79 -303.54 -84.48
NOPAT Less CapEx to Interest Expense
0.00 0.00 -80.13 -5.86 0.00 -985.57 -349.15 -52.24 -59.14
Payout Ratios
- - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -10.27%

Quarterly Metrics And Ratios for Flag Ship Acquisition

This table displays calculated financial ratios and metrics derived from Flag Ship Acquisition's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
5,317,586.00 7,475,455.00 7,475,455.00 7,475,455.00 7,475,455.00 7,475,455.00 7,475,455.00 7,475,455.00 7,475,455.00 7,475,455.00 7,475,455.00
DEI Adjusted Shares Outstanding
27,987.00 39,345.00 39,345.00 39,345.00 39,345.00 39,345.00 39,345.00 39,345.00 39,345.00 39,345.00 39,345.00
DEI Earnings Per Adjusted Shares Outstanding
-366.80 -31.19 -27.19 0.30 -21.27 -312.25 -60.21 -43.88 -5,508.76 -5,837.67 -1,938.34
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-58.33% 100.15% 8,951.81% 14,759.16% 668.05% -81,564.81% -99.41% -99.78% 18,487.64% -168.71% -103,166.67%
EBITDA Growth
47.68% 96.64% 83.10% 96.20% 95.58% -1,145.35% -142.12% -1,642.16% -39,952.02% -370.31% -573.18%
EBIT Growth
45.01% 94.18% 77.79% 96.06% 95.80% -617.76% -83.35% -1,087.52% -39,952.02% -370.31% -597.40%
NOPAT Growth
45.01% 94.73% 77.98% 94.38% 95.80% 14.53% -83.35% -731.26% -39,954.05% -22,487.45% -647.37%
Net Income Growth
52.22% 94.36% 77.54% 100.32% 91.85% -901.16% -121.45% -14,755.84% -25,803.77% -1,769.57% -3,119.25%
EPS Growth
52.22% 94.36% 93.04% 100.07% 0.00% -901.16% 0.00% -3,100.00% 0.00% 79.04% 0.00%
Operating Cash Flow Growth
50.63% 26.20% 73.30% 123.33% 86.49% 71.07% 14.17% -255.54% -6,749.42% -1,121.69% -2,205.52%
Free Cash Flow Firm Growth
408.53% 136.89% -77.72% -84.25% -128.37% -168.84% -242.10% -240.13% -22,700.72% -5,522.02% -1,905.42%
Invested Capital Growth
-93.03% -80.54% -82.44% -68.42% 228.74% 239.10% 516.72% 248.79% 14,850.08% 2,694.83% 1,853.25%
Revenue Q/Q Growth
-0.24% 194.91% 9,163.86% 66.32% -96.12% -13,711.37% 100.07% 2.01% 322,230.39% -296.77% 74.42%
EBITDA Q/Q Growth
-360.04% 94.06% -13.60% 87.76% -434.86% -1,575.01% 77.91% 26.98% -12,196.38% 80.33% 68.39%
EBIT Q/Q Growth
-241.39% 90.19% 13.54% 86.41% -264.58% -1,575.01% 77.91% 27.12% -12,196.38% 80.33% 67.25%
NOPAT Q/Q Growth
-241.39% 90.52% 10.52% 80.58% -155.21% -92.73% -91.94% 27.12% -12,197.00% -8.69% 93.65%
Net Income Q/Q Growth
-178.95% 88.05% 12.82% 101.10% -7,202.28% -1,368.27% 80.72% 27.12% -12,453.08% -5.97% 66.80%
EPS Q/Q Growth
-178.95% 88.05% 48.15% 100.60% 0.00% 0.00% 0.00% 55.22% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
43.04% -21.66% 52.16% 170.37% -133.00% -160.42% -41.96% -32.49% -1,352.95% 53.55% -167.90%
Free Cash Flow Firm Q/Q Growth
-51.44% -35.47% -36.73% -20.57% -187.47% -56.61% -30.59% 23.91% -14,132.79% 61.38% 53.42%
Invested Capital Q/Q Growth
-76.50% 46.90% -42.58% 59.37% 144.55% 51.53% 4.43% -9.87% 10,382.29% -71.67% -27.02%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
0.00% -6,456.90% -79.18% -5.83% -802.10% 0.00% -32,683.33% -45,305.80% -1,728.34% 0.00% 0.00%
EBIT Margin
0.00% -11,203.05% -104.56% -8.55% -802.10% 0.00% -32,683.33% -45,305.80% -1,728.34% 0.00% 0.00%
Profit (Net Income) Margin
0.00% -11,113.07% -104.58% 0.69% -1,266.09% 0.00% -39,483.33% -45,305.80% -1,764.42% 0.00% 0.00%
Tax Burden Percent
81.40% 99.64% 100.00% 100.00% 157.16% 1,202.50% 120.81% 100.00% 103.87% 99.53% 98.36%
Interest Burden Percent
99.98% 99.55% 100.02% -8.10% 100.43% 11.51% 100.00% 100.00% 98.29% 552.62% 566.93%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% -13.65% -4.33% -382.36% 0.00% 0.00% -304.16% -31.28% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% -27.45% 2.73% -432.16% 0.00% 0.00% -319.82% -58.65% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% -20.65% 1.93% -127.13% 0.00% 0.00% -426.26% -64.64% 0.00% 0.00%
Return on Equity (ROE)
-312.04% -355.47% -34.30% -2.40% -509.49% -310.82% -458.57% -730.42% -95.92% -362.34% -595.79%
Cash Return on Invested Capital (CROIC)
-34.01% -46.07% -99.66% -91.72% -156.74% -138.45% -186.47% -225.78% -229.44% -316.81% -365.56%
Operating Return on Assets (OROA)
0.00% 0.00% -11.51% -2.65% -291.29% 0.00% 0.00% -343.93% -41.60% 0.00% 0.00%
Return on Assets (ROA)
0.00% 0.00% -11.51% 0.21% -459.79% 0.00% 0.00% -343.93% -42.47% 0.00% 0.00%
Return on Common Equity (ROCE)
-312.04% -355.47% -34.30% -2.40% -287.28% -310.82% -458.53% -730.42% -95.33% -362.34% -595.78%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 1,701.77% 3,002.68% -83.61% 0.00% -200.88% -171.10% -50.57% 0.00% -311.53%
Net Operating Profit after Tax (NOPAT)
-8.83 -0.84 -0.75 -0.15 -0.37 -0.72 -1.37 -1.21 -149 -162 -10
NOPAT Margin
0.00% -7,577.36% -73.19% -8.55% -561.47% 0.00% -22,878.33% -31,714.06% -1,209.90% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
81.60% 12.83% 13.80% -7.07% 49.80% 711.21% 41.09% 15.66% 27.37% 485.96% 456.57%
SG&A Expenses to Revenue
0.00% -329.31% 52.37% 14.84% 0.00% 0.00% 0.00% 8,469.12% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 11,303.05% 204.56% 108.55% 902.10% 0.00% 32,783.33% 45,405.80% 1,828.34% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-13 -1.24 -1.07 -0.15 -0.53 -8.88 -1.96 -1.73 -212 -42 -14
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-12 -0.71 -0.81 -0.10 -0.53 -8.88 -1.96 -1.73 -212 -42 -13
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.44 0.18 0.45 0.98 0.67 0.17 0.37
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 1.02 41.79 0.00 0.67 0.17 0.37
Price to Revenue (P/Rev)
0.00 0.00 1.47 0.56 0.58 0.00 0.00 95.44 24.38 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.23 0.89 2.09 1.31 1.08 0.00 0.20 0.74 0.25 0.22 0.11
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 3.35 1.24 2.42 0.00 0.00 120.63 19.42 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-13.85 -23.07 -2.70 -7.17 0.40 0.03 0.30 0.67 1.12 0.12 0.16
Long-Term Debt to Equity
-0.15 -0.16 -0.02 -0.03 0.00 0.00 0.00 0.00 1.11 0.11 0.15
Financial Leverage
0.14 0.54 0.75 0.71 0.29 0.36 0.72 1.33 1.10 0.11 0.16
Leverage Ratio
1.52 2.22 2.97 2.79 2.43 1.98 2.24 2.95 2.26 1.28 1.25
Compound Leverage Factor
1.52 2.21 2.97 -0.23 2.44 0.23 2.24 2.95 2.22 7.09 7.06
Debt to Total Capital
107.78% 104.53% 158.97% 116.20% 28.35% 3.21% 22.81% 40.20% 52.80% 10.38% 13.66%
Short-Term Debt to Total Capital
106.62% 103.82% 157.95% 115.69% 28.35% 3.21% 22.77% 40.20% 0.18% 0.67% 0.35%
Long-Term Debt to Total Capital
1.16% 0.71% 1.02% 0.52% 0.00% 0.00% 0.03% 0.00% 52.62% 9.71% 13.31%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 30.53% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-7.78% -4.53% -58.97% -16.20% 41.12% 96.79% 77.19% 59.80% 47.20% 89.62% 86.34%
Debt to EBITDA
-0.05 -0.15 -0.16 -0.22 -0.86 -0.03 -0.20 -0.47 -2.27 -0.11 -0.10
Net Debt to EBITDA
0.01 -0.05 -0.12 -0.14 -0.80 0.40 0.13 -0.18 0.28 -0.07 0.15
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -2.26 -0.10 -0.10
Debt to NOPAT
-0.07 -0.19 -0.20 -0.29 -1.25 -0.17 -0.93 -0.54 -3.27 -0.15 -0.14
Net Debt to NOPAT
0.02 -0.06 -0.15 -0.18 -1.16 2.33 0.59 -0.21 0.40 -0.10 0.21
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -3.26 -0.14 -0.14
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 43.62% 0.00% 0.01% 0.00% 0.61% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
17 11 6.85 5.44 -4.76 -7.46 -9.74 -7.63 -1,085 -419 -195
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -121.63%
Free Cash Flow to Firm to Interest Expense
1,442.38 1,079.47 416.54 479.08 -451.14 0.00 0.00 -2,854.10 -3,392.89 -153.49 0.00
Operating Cash Flow to Interest Expense
-152.61 -215.31 -62.83 64.01 -22.74 0.00 0.00 -423.30 -51.37 -2.80 0.00
Operating Cash Flow Less CapEx to Interest Expense
-152.61 -215.31 -62.83 64.01 -22.74 0.00 0.00 -423.30 -51.37 -2.80 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.11 0.31 0.36 0.00 0.00 0.01 0.02 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1.92 2.82 1.62 2.58 6.31 9.56 9.98 9.00 943 267 195
Invested Capital Turnover
0.00 0.00 0.19 0.51 0.68 0.00 0.00 0.01 0.03 0.00 0.00
Increase / (Decrease) in Invested Capital
-26 -12 -7.60 -5.59 4.39 6.74 8.36 6.42 937 258 185
Enterprise Value (EV)
4.28 2.51 3.38 3.37 6.79 -2.59 2.02 6.70 238 59 22
Market Capitalization
4.87 1.54 1.49 1.52 1.64 1.67 3.47 5.30 299 40 62
Book Value per Share
($0.03) ($0.02) ($1.50) ($0.45) $38.07 $101.07 $21.77 $0.94 $35.85 $29.32 $7.90
Tangible Book Value per Share
($0.33) ($0.23) ($3.98) ($2.16) ($56.19) $17.81 $0.23 ($0.39) $35.85 $29.32 $7.90
Total Capital
1.92 2.82 1.62 2.58 9.08 9.56 9.98 9.00 943 267 195
Total Debt
2.07 2.95 2.57 3.00 2.57 0.31 2.28 3.62 498 28 27
Total Long-Term Debt
0.02 0.02 0.02 0.01 0.00 0.00 0.00 0.00 496 26 26
Net Debt
-0.59 0.97 1.90 1.85 2.38 -4.26 -1.45 1.40 -61 19 -39
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17
Net Nonoperating Expense (NNE)
1.44 0.39 0.32 -0.16 0.47 12 1.00 0.52 68 68 66
Net Nonoperating Obligations (NNO)
2.07 2.95 2.57 3.00 -0.20 0.31 2.28 3.62 498 28 27
Total Depreciation and Amortization (D&A)
0.62 0.52 0.26 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.48
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($24.51) ($61.56) ($1.68) $0.01 ($8.50) ($1,342.10) ($6.70) ($0.30) $0.00 ($28.13) $0.00
Adjusted Weighted Average Basic Shares Outstanding
418.52K 19.95K 638.34K 919.14K 98.06K 9.15K 353.93K 5.71M 12.42M 8.16M 21.30M
Adjusted Diluted Earnings per Share
($24.51) ($61.56) ($1.68) $0.01 ($8.50) ($1,342.10) ($6.70) ($0.30) $0.00 ($28.13) $0.00
Adjusted Weighted Average Diluted Shares Outstanding
418.52K 19.95K 638.34K 919.14K 98.06K 9.15K 353.93K 5.71M 12.42M 8.16M 21.30M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($61.56) $0.00 $0.00 $0.00 ($1,342.10) $0.00 $0.00 $0.00 ($28.13) $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
393.45K 44.88K 941.59K 969.60K 197.70K 518.58K 569.55K 6.04M 21.40M 20.31M 14.54M
Normalized Net Operating Profit after Tax (NOPAT)
-2.48 -0.84 -0.75 -0.10 -0.37 -0.72 -1.37 -1.21 -149 -162 -10
Normalized NOPAT Margin
0.00% -7,577.36% -73.19% -5.98% -561.47% 0.00% -22,878.33% -31,714.06% -1,209.96% 0.00% 0.00%
Pre Tax Income Margin
0.00% -11,152.82% -104.58% 0.69% -805.59% 0.00% -32,683.33% -45,305.80% -1,698.72% 0.00% 0.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-1,084.13 -123.31 -65.02 -12.80 -50.24 0.00 0.00 -646.18 -663.66 -15.29 0.00
NOPAT to Interest Expense
-758.89 -83.40 -45.52 -12.80 -35.16 0.00 0.00 -452.33 -464.58 -59.15 0.00
EBIT Less CapEx to Interest Expense
-1,084.13 -123.31 -65.02 -12.80 -50.24 0.00 0.00 -646.18 -663.66 -15.29 0.00
NOPAT Less CapEx to Interest Expense
-758.89 -83.40 -45.52 -12.80 -35.16 0.00 0.00 -452.33 -464.58 -59.15 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -7.16% -10.27% 0.00%

Financials Breakdown Chart

Key Financial Trends

Flag Ship Acquisition / 180 Life Sciences (NASDAQ: ETHZ / ATNF data provided) reported a very large improvement in liquidity and balance sheet size by Q1 2026, but the income statement still shows a business that is not yet consistently profitable. The latest quarter featured a substantial loss from continuing operations, though operating cash flow improved materially versus prior quarters because of investment activity and a large cash position.

Key takeaways from the last four years:

  • Cash and equivalents rose sharply to $65.9 million in Q1 2026 from $53.3 million in Q3 2025 and just $3.7 million in Q1 2025, signaling a much stronger liquidity position.
  • Total assets increased to $207.6 million in Q1 2026, up from $11.7 million in Q1 2025, reflecting a major expansion in the company’s asset base.
  • The company generated $71.8 million of net cash from investing activities in Q1 2026, helped by $128.1 million in sales/maturities of investments.
  • Stockholders’ equity improved to $168.3 million in Q1 2026, compared with only $7.7 million a year earlier in Q1 2025.
  • Compared with Q4 2025, the quarterly net loss from continuing operations improved significantly, narrowing from -$230.8 million to -$77.5 million.
  • The company continues to rely on investment income and portfolio activity rather than recurring operating revenue, which makes quarter-to-quarter results volatile.
  • Revenue in Q1 2026 was actually negative $6.2 million, driven by -$6.3 million in realized and unrealized capital losses on investments.
  • Net cash from financing activities in Q1 2026 was only $5.5 million, mostly from common equity issuance, suggesting limited operating self-funding.
  • Operating cash flow remained negative at -$20.5 million in Q1 2026, so core operations are still consuming cash.
  • The company posted a large Q1 2026 loss from continuing operations of -$77.5 million, and retained earnings remain deeply negative at -$668.3 million.

Trend overview: Over the past four years, the business has gone from a very small balance sheet and modest losses to a much larger, more complex financial profile with significant investment securities, cash, and equity. However, the underlying operating picture has not become stable. Quarterly revenue has swung widely, expenses have often exceeded revenue, and cash from operations has frequently been negative.

Recent quarter comparison: In Q1 2026, the company reported -$75.3 million attributable to common shareholders versus -$229.7 million in Q4 2025, so the latest quarter was better than the prior one on a loss basis. But that improvement came alongside weak operating performance and a large investment-related loss, so it does not yet indicate a durable turnaround.

Balance sheet note: Debt and liabilities are meaningful, with total liabilities of $39.3 million in Q1 2026. That is manageable relative to current assets and equity, but investors should watch how much of the asset base is tied to marketable securities and how volatile those values may be.

Bottom line: The latest quarter shows much stronger liquidity and a far larger equity base, which is a clear positive. But the company is still not consistently generating operating profits or positive operating cash flow, and results are heavily influenced by investment gains and losses. For retail investors, this remains a high-volatility financial story rather than a steady operating business.

07/16/26 07:05 PM ETAI Generated. May Contain Errors.

Flag Ship Acquisition Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Flag Ship Acquisition's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Flag Ship Acquisition's net income appears to be on an upward trend, with a most recent value of -$450.52 million in 2025, falling from $123.76 thousand in 2017. The previous period was -$14.18 million in 2024. See where experts think Flag Ship Acquisition is headed by visiting Flag Ship Acquisition's forecast page.

Over the last 8 years, Flag Ship Acquisition's total revenue changed from $0.00 in 2017 to -$11.88 million in 2025, a change of -1,188,000,000.0%.

Flag Ship Acquisition's total liabilities were at $66.88 million at the end of 2025, a 1,804.3% increase from 2024, and a 30,563.7% increase since 2016.

In the past 9 years, Flag Ship Acquisition's cash and equivalents has ranged from $0.00 in 2021 to $8.02 million in 2025, and is currently $8.02 million as of their latest financial filing in 2025.

Over the last 8 years, Flag Ship Acquisition's book value per share changed from 0.34 in 2017 to 29.32 in 2025, a change of 8,624.7%.



Financial statements for NASDAQ:ETHZ last updated on 7/16/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners