Free Trial

Flag Ship Acquisition (FSHP) Financials

Flag Ship Acquisition logo
$11.30 +0.05 (+0.44%)
As of 10:23 AM Eastern
This is a fair market value price provided by Massive. Learn more.
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 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-0.06 0.91 1.83
Consolidated Net Income / (Loss)
-0.06 0.91 1.83
Net Income / (Loss) Continuing Operations
-0.06 0.91 1.83
Total Pre-Tax Income
-0.06 0.91 1.83
Total Operating Income
-0.06 -0.89 -0.66
Total Gross Profit
0.00 0.00 0.00
Total Revenue
0.00 0.00 0.00
Operating Revenue
- 0.00 0.00
Total Cost of Revenue
0.00 0.00 0.00
Total Operating Expenses
0.06 0.89 0.66
Selling, General & Admin Expense
0.06 0.89 0.66
Total Other Income / (Expense), net
0.00 1.80 2.49
Interest & Investment Income
0.00 1.80 2.49
Income Tax Expense
0.00 0.00 0.00
Basic Earnings per Share
- $0.00 $0.49
Weighted Average Basic Shares Outstanding
0.00 0.00 7.53M
Diluted Earnings per Share
- $0.00 $0.49
Weighted Average Diluted Shares Outstanding
0.00 0.00 7.53M

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 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 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 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-0.05 -0.08 0.02 0.49 0.48 0.58 0.59 0.45 0.21 0.16 0.18
Consolidated Net Income / (Loss)
-0.05 -0.08 0.02 0.49 0.48 0.58 0.59 0.45 0.21 0.16 0.18
Net Income / (Loss) Continuing Operations
-0.05 -0.08 0.02 0.49 0.48 0.58 0.59 0.45 0.21 0.16 0.18
Total Pre-Tax Income
-0.05 -0.08 0.02 0.49 0.48 0.58 0.59 0.45 0.21 0.16 0.18
Total Operating Income
-0.05 -0.08 -0.08 -0.40 -0.33 -0.16 0.59 -0.24 -0.11 -0.13 0.18
Total Gross Profit
0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Revenue
0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Operating Revenue
- - - - - 0.00 0.00 - - 0.00 0.00
Total Cost of Revenue
0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Operating Expenses
0.05 0.08 0.08 0.40 0.33 0.16 -0.59 0.24 0.11 0.13 -0.18
Selling, General & Admin Expense
0.05 0.08 0.08 0.40 0.33 0.16 0.15 0.24 0.11 0.13 0.11
Other Operating Expenses / (Income)
- - - - - - -0.74 - - - -0.29
Total Other Income / (Expense), net
0.00 0.00 0.10 0.89 0.81 0.74 0.00 0.69 0.32 0.29 0.00
Income Tax Expense
0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Basic Earnings per Share
- - - - - $0.07 $0.07 - - $0.03 $0.04
Weighted Average Basic Shares Outstanding
0.00 0.00 758.24K 1.96M 1.85M 1.96M 8.86M 5.03M 1.96M 1.96M 4.69M
Diluted Earnings per Share
- - - - - $0.07 $0.07 - - $0.03 $0.04
Weighted Average Diluted Shares Outstanding
0.00 0.00 758.24K 1.96M 1.85M 1.96M 8.86M 5.03M 1.96M 1.96M 4.69M
Weighted Average Basic & Diluted Shares Outstanding
1.50M 1.50M 2.51M 8.86M 1.85M 1.96M 1.96M 7.24M 0.00 5.03M 3.52M

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 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-0.07 -0.04 -0.07
Net Cash From Operating Activities
-0.07 -0.91 -0.48
Net Cash From Continuing Operating Activities
-0.07 -0.91 -0.48
Net Income / (Loss) Continuing Operations
-0.06 0.91 1.83
Consolidated Net Income / (Loss)
-0.06 0.91 1.83
Non-Cash Adjustments To Reconcile Net Income
0.00 -1.85 -2.29
Changes in Operating Assets and Liabilities, net
-0.00 0.03 -0.02
Net Cash From Investing Activities
0.00 -69 40
Net Cash From Continuing Investing Activities
0.00 -69 40
Other Investing Activities, net
0.00 -69 40
Net Cash From Financing Activities
0.00 70 -40
Net Cash From Continuing Financing Activities
0.00 70 -40
Repayment of Debt
0.00 -0.43 0.00
Payment of Dividends
- 0.00 -40
Issuance of Debt
- 0.64 0.65
Issuance of Common Equity
0.00 2.38 0.00
Other Financing Activities, net
0.00 67 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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 6/30/2026
Net Change in Cash & Equivalents
-0.01 -0.08 0.06 -0.11 0.08 -0.04 -0.02 -0.00 -0.01 -0.00 -0.00
Net Cash From Operating Activities
-0.02 -0.07 -0.15 -0.41 -0.24 -0.18 -0.07 -0.15 -0.08 -0.03 -0.23
Net Cash From Continuing Operating Activities
-0.02 -0.07 -0.15 -0.41 -0.24 -0.18 -0.07 -0.15 -0.08 -0.03 -0.23
Net Income / (Loss) Continuing Operations
-0.02 -0.08 0.02 0.49 0.48 0.58 0.59 0.45 0.21 0.16 0.15
Consolidated Net Income / (Loss)
-0.02 -0.08 0.02 0.49 0.48 0.58 0.59 0.45 0.21 0.16 0.15
Non-Cash Adjustments To Reconcile Net Income
-0.00 0.00 -0.23 -0.76 -0.86 -0.71 -0.66 -0.69 -0.21 -0.29 -0.30
Changes in Operating Assets and Liabilities, net
- 0.00 0.06 -0.14 0.14 -0.05 0.00 0.09 -0.08 0.10 -0.09
Net Cash From Investing Activities
- 0.00 -69 - - 0.00 - 40 -0.18 -0.06 -0.29
Net Cash From Continuing Investing Activities
- 0.00 -69 - - 0.00 - 40 -0.18 -0.06 -0.29
Other Investing Activities, net
- - - - - 0.00 - 40 -0.18 -0.06 -0.29
Net Cash From Financing Activities
0.00 -0.01 69 0.31 0.32 0.14 0.05 -40 0.25 0.09 0.52
Net Cash From Continuing Financing Activities
0.00 -0.01 69 0.31 0.32 0.14 0.05 -40 0.25 0.09 0.52
Repayment of Debt
0.00 0.00 -0.43 - - 0.14 -0.14 - - 0.03 0.23
Issuance of Debt
- - - 0.31 0.32 0.00 - 0.21 0.25 0.06 0.29

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 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
Total Assets
0.15 71 33
Total Current Assets
0.12 0.17 0.03
Cash & Equivalents
0.12 0.08 0.01
Other Current Assets
0.00 0.10 0.02
Plant, Property, & Equipment, net
0.00 0.00 0.00
Total Noncurrent Assets
0.03 71 33
Other Noncurrent Operating Assets
0.03 71 33
Total Liabilities & Shareholders' Equity
0.15 71 33
Total Liabilities
0.43 2.44 3.19
Total Current Liabilities
0.43 0.71 1.46
Accrued Expenses
0.00 0.03 0.02
Other Current Liabilities
0.43 0.68 1.45
Total Noncurrent Liabilities
0.00 1.73 1.73
Other Noncurrent Operating Liabilities
0.00 1.73 1.73
Commitments & Contingencies
0.00 0.00 0.00
Redeemable Noncontrolling Interest
0.00 71 33
Total Equity & Noncontrolling Interests
-0.28 -2.26 -3.16
Total Preferred & Common Equity
-0.28 -2.26 -3.16
Total Common Equity
-0.28 -2.26 -3.16
Common Stock
0.03 0.00 0.00
Retained Earnings
-0.31 -2.27 -3.17

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 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
69 70 72 72 33 33 34
Total Current Assets
0.24 0.12 0.16 0.08 0.05 0.02 0.06
Cash & Equivalents
0.11 0.00 0.04 0.02 0.02 0.00 0.00
Prepaid Expenses
- - - - 0.04 0.01 0.06
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
69 70 72 72 33 33 34
Other Noncurrent Operating Assets
69 70 72 72 33 33 34
Total Liabilities & Shareholders' Equity
69 70 72 72 33 33 34
Total Liabilities
1.77 2.05 2.58 2.66 2.93 3.37 21
Total Current Liabilities
0.04 0.33 0.86 0.94 1.21 1.65 19
Accrued Expenses
0.03 0.01 0.01 0.01 0.04 0.10 0.07
Other Current Liabilities
0.01 0.32 0.85 0.93 1.17 1.54 19
Total Noncurrent Liabilities
1.73 1.73 1.73 1.73 1.73 1.73 1.73
Noncurrent Employee Benefit Liabilities
- - - - 1.73 1.73 1.73
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
69 70 72 72 33 33 17
Total Equity & Noncontrolling Interests
-1.53 -1.93 -2.43 -2.58 -2.88 -3.35 -3.79
Total Preferred & Common Equity
-1.53 -1.93 -2.43 -2.58 -2.88 -3.35 -3.79
Total Common Equity
-1.53 -1.93 -2.43 -2.58 -2.88 -3.35 -3.79
Common Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Retained Earnings
-1.53 -1.93 -2.43 -2.58 -2.88 -3.36 -3.79

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 2023 2024 2025
Period end date 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
0.00 8,863,000.00 5,025,517.00
DEI Adjusted Shares Outstanding
0.00 8,863,000.00 5,025,517.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.10 0.36
Growth Metrics
- - -
Revenue Growth
0.00% 0.00% 0.00%
EBITDA Growth
0.00% -1,325.18% 25.89%
EBIT Growth
0.00% -1,325.18% 25.89%
NOPAT Growth
0.00% -1,935.97% 25.89%
Net Income Growth
0.00% 1,558.10% 101.01%
EPS Growth
0.00% 0.00% 41.18%
Operating Cash Flow Growth
0.00% -1,212.30% 45.33%
Free Cash Flow Firm Growth
0.00% 0.00% 154.32%
Invested Capital Growth
0.00% 17,248.02% -56.31%
Revenue Q/Q Growth
0.00% 0.00% 0.00%
EBITDA Q/Q Growth
0.00% 0.00% 25.43%
EBIT Q/Q Growth
0.00% 0.00% 25.43%
NOPAT Q/Q Growth
0.00% 0.00% 25.43%
Net Income Q/Q Growth
0.00% 0.00% -12.83%
EPS Q/Q Growth
0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
0.00% -34.60% 25.64%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.00% 0.00% 0.74%
Profitability Metrics
- - -
Gross Margin
0.00% 0.00% 0.00%
EBITDA Margin
0.00% 0.00% 0.00%
Operating Margin
0.00% 0.00% 0.00%
EBIT Margin
0.00% 0.00% 0.00%
Profit (Net Income) Margin
0.00% 0.00% 0.00%
Tax Burden Percent
100.00% 100.00% 100.00%
Interest Burden Percent
100.00% -102.31% -277.50%
Effective Tax Rate
0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00%
Return on Equity (ROE)
22.05% 2.67% 3.72%
Cash Return on Invested Capital (CROIC)
0.00% -101.88% 77.04%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00%
Return on Assets (ROA)
0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
22.05% -0.10% -0.20%
Return on Equity Simple (ROE_SIMPLE)
22.05% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-0.04 -0.89 -0.66
NOPAT Margin
0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
-16.11% 1,864.81% 5,973.67%
Return On Investment Capital (ROIC_SIMPLE)
15.43% 39.27% 20.83%
Cost of Revenue to Revenue
0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-0.06 -0.89 -0.66
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.06 -0.89 -0.66
Valuation Ratios
- - -
Price to Book Value (P/BV)
0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00
Price to Earnings (P/E)
0.00 20.67 11.54
Dividend Yield
0.00% 0.00% 0.00%
Earnings Yield
0.00% 4.84% 8.67%
Enterprise Value to Invested Capital (EV/IC)
0.00 1.31 1.81
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 1.43
Leverage & Solvency
- - -
Debt to Equity
0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00
Financial Leverage
0.41 0.00 0.00
Leverage Ratio
-0.53 1.04 1.06
Compound Leverage Factor
-0.53 -1.07 -2.93
Debt to Total Capital
0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 103.30% 110.58%
Common Equity to Total Capital
100.00% -3.30% -10.58%
Debt to EBITDA
0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00
Altman Z-Score
76.31 4.53 3.72
Noncontrolling Interest Sharing Ratio
0.00% 103.73% 105.51%
Liquidity Ratios
- - -
Current Ratio
0.28 0.24 0.02
Quick Ratio
0.27 0.11 0.00
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
0.00 -70 38
Operating Cash Flow to CapEx
0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00
Efficiency Ratios
- - -
Asset Turnover
0.00 0.00 0.00
Accounts Receivable Turnover
0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00
Capital & Investment Metrics
- - -
Invested Capital
-0.40 68 30
Invested Capital Turnover
0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
0.00 69 -39
Enterprise Value (EV)
60 90 54
Market Capitalization
60 19 21
Book Value per Share
($0.19) ($0.26) ($0.63)
Tangible Book Value per Share
($0.19) ($0.26) ($0.63)
Total Capital
-0.28 69 30
Total Debt
0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00
Net Debt
-0.12 -0.08 -0.01
Capital Expenditures (CapEx)
0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-0.43 -0.62 -1.45
Debt-free Net Working Capital (DFNWC)
-0.31 -0.54 -1.44
Net Working Capital (NWC)
-0.31 -0.54 -1.44
Net Nonoperating Expense (NNE)
0.02 -1.80 -2.49
Net Nonoperating Obligations (NNO)
-0.12 -0.08 -0.01
Total Depreciation and Amortization (D&A)
0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00%
Net Working Capital to Revenue
0.00% 0.00% 0.00%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.24
Adjusted Weighted Average Basic Shares Outstanding
0.00 8.86M 1.96M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.24
Adjusted Weighted Average Diluted Shares Outstanding
0.00 8.86M 1.96M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 5.51M 0.00
Normalized Net Operating Profit after Tax (NOPAT)
-0.04 -0.62 -0.46
Normalized NOPAT Margin
0.00% 0.00% 0.00%
Pre Tax Income Margin
0.00% 0.00% 0.00%
Debt Service Ratios
- - -
EBIT to Interest Expense
0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00
Payout Ratios
- - -
Dividend Payout Ratio
0.00% 0.00% 2,211.54%
Augmented Payout Ratio
0.00% 0.00% 2,211.54%

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 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 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 6/30/2026
DEI Shares Outstanding
0.00 0.00 0.00 8,863,000.00 8,863,000.00 8,863,000.00 8,863,000.00 8,863,000.00 5,025,517.00 5,025,517.00 5,025,517.00
DEI Adjusted Shares Outstanding
0.00 0.00 0.00 8,863,000.00 8,863,000.00 8,863,000.00 8,863,000.00 8,863,000.00 5,025,517.00 5,025,517.00 5,025,517.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 0.00 0.06 0.05 0.07 0.07 0.05 0.04 0.03 0.04
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Growth
0.00% 0.00% -3,164.45% -779.68% 0.00% -113.85% -95.65% 41.29% 67.60% 19.40% -68.63%
EBIT Growth
0.00% 0.00% -3,164.45% -779.68% 0.00% -113.85% -95.65% 41.29% 67.60% 19.40% -68.63%
NOPAT Growth
0.00% 0.00% -4,478.70% -1,156.68% 0.00% -205.50% -95.65% 41.29% 67.60% 19.40% -68.63%
Net Income Growth
0.00% 0.00% 682.56% 1,166.01% 0.00% 862.26% 2,859.38% -7.13% -56.41% -72.33% -68.63%
EPS Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -57.14% -42.86%
Operating Cash Flow Growth
0.00% 0.00% 0.00% -801.52% -1,218.58% -160.32% 55.77% 63.43% 67.75% 81.07% -79.15%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 96.49% 155.70% 0.00% 156.14% 3,556.76%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.29% -56.38% -56.31% -56.46% -80.56%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
-1,899.25% 0.00% -2.95% -416.49% 17.48% 51.26% -126.42% -54.99% 54.46% -21.24% 241.58%
EBIT Q/Q Growth
-1,899.25% 0.00% -2.95% -416.49% 17.48% 51.26% -126.42% -54.99% 54.46% -21.24% 241.58%
NOPAT Q/Q Growth
-1,781.83% 0.00% -47.07% -416.49% 17.48% 51.26% 5.81% -54.99% 54.46% -21.24% 241.58%
Net Income Q/Q Growth
-1,899.25% 0.00% 126.29% 2,350.95% -2.24% 21.02% 2.06% -23.09% -54.12% -23.19% 15.72%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 33.33%
Operating Cash Flow Q/Q Growth
0.00% -281.40% -111.46% -177.00% 40.98% 24.70% 64.08% -129.04% 47.95% 55.80% -549.45%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% -1.36% 100.00% 0.00% 96.57% 1,707.86% 0.81% 1.12% 44.89%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.88% 0.59% 0.90% 0.88% -57.39% 0.74% 0.55% -54.95%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Margin
0.00% 0.00% 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% 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% 0.00% 0.00%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
100.00% 100.00% -25.54% -121.18% -143.56% -356.45% -386.27% -191.68% -193.12% -122.35% 100.00%
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% 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% 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% 0.00% 0.00%
Return on Equity (ROE)
0.00% 0.00% 0.00% 0.00% 2.67% 2.26% 3.11% 4.29% 3.72% 2.85% 2.42%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% -101.88% 0.00% 0.00% 0.00% 77.04% 77.41% 132.41%
Operating Return on Assets (OROA)
0.00% 0.00% 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% 0.00% 0.00%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 0.00% -0.10% -0.08% -0.09% -0.21% -0.20% -0.17% -0.18%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-0.03 -0.05 -0.08 -0.40 -0.33 -0.16 -0.15 -0.24 -0.11 -0.13 0.18
NOPAT Margin
0.00% 0.00% 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% 185.46% 829,114.42% 1,055.28% 4,143.78% 1,183.90% 7,277.20% 758.32% 1,548.47% 0.00%
Return On Investment Capital (ROIC_SIMPLE)
- - 5.10% 20.86% 14.68% 6.68% 5.92% 8.23% 3.41% 3.89% -4.88%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 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% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-0.05 -0.08 -0.08 -0.40 -0.33 -0.16 -0.15 -0.24 -0.11 -0.13 0.18
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.05 -0.08 -0.08 -0.40 -0.33 -0.16 -0.15 -0.24 -0.11 -0.13 0.18
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 20.67 12.97 43.34 25.51 11.54 15.21 52.29
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% 4.84% 7.71% 2.31% 3.92% 8.67% 6.58% 1.91%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 1.91 1.32 1.31 1.33 2.36 2.90 1.81 1.83 5.16
Enterprise Value to Revenue (EV/Rev)
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 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 1.43 1.43 1.27
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage Ratio
0.00 0.00 1.03 1.03 1.04 1.04 1.03 1.05 1.06 1.06 1.28
Compound Leverage Factor
0.00 0.00 -0.26 -1.25 -1.50 -3.70 -3.99 -2.01 -2.04 -1.30 1.28
Debt 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%
Short-Term Debt 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%
Long-Term Debt 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%
Preferred Equity 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%
Noncontrolling Interests to Total Capital
0.00% 0.00% 102.26% 102.84% 103.30% 103.51% 103.70% 109.68% 110.58% 111.15% 127.95%
Common Equity to Total Capital
0.00% 0.00% -2.26% -2.84% -3.30% -3.51% -3.70% -9.68% -10.58% -11.15% -27.95%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
0.00 0.00 0.00 0.00 4.56 4.64 20.75 10.77 3.77 3.61 0.74
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 103.73% 103.51% 102.99% 104.92% 105.51% 105.83% 107.65%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 0.00 5.67 0.37 0.24 0.18 0.09 0.05 0.02 0.01 0.00
Quick Ratio
0.00 0.00 2.52 0.00 0.11 0.04 0.02 0.02 0.00 0.00 0.00
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 -68 -68 0.00 -69 -2.37 38 38 39 56
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% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 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 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
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
0.00 0.00 67 68 68 69 70 30 30 30 14
Invested Capital Turnover
0.00 0.00 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 0.00 67 68 0.00 69 2.22 -38 -39 -39 -56
Enterprise Value (EV)
0.00 0.00 129 90 90 92 165 86 54 55 70
Market Capitalization
60 60 60 20 19 20 92 54 21 21 53
Book Value per Share
$0.00 $0.00 ($2.02) ($0.22) ($0.26) ($0.27) ($0.29) ($0.32) ($0.63) ($0.67) ($0.75)
Tangible Book Value per Share
$0.00 $0.00 ($2.02) ($0.22) ($0.26) ($0.27) ($0.29) ($0.32) ($0.63) ($0.67) ($0.75)
Total Capital
0.00 0.00 68 68 69 69 70 30 30 30 14
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
0.00 0.00 -0.11 -0.00 -0.08 -0.04 -0.02 -0.02 -0.01 -0.00 -0.00
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 0.09 -0.21 -0.62 -0.74 -0.87 -1.17 -1.45 -1.63 -19
Debt-free Net Working Capital (DFNWC)
0.00 0.00 0.20 -0.21 -0.54 -0.70 -0.85 -1.15 -1.44 -1.63 -19
Net Working Capital (NWC)
0.00 0.00 0.20 -0.21 -0.54 -0.70 -0.85 -1.15 -1.44 -1.63 -19
Net Nonoperating Expense (NNE)
0.01 0.02 -0.10 -0.89 -0.81 -0.74 -0.74 -0.69 -0.32 -0.29 0.00
Net Nonoperating Obligations (NNO)
0.00 0.00 -0.11 -0.00 -0.08 -0.04 -0.02 -0.02 -0.01 -0.00 -0.00
Total Depreciation and Amortization (D&A)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.03 $0.04
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 8.86M 8.86M 1.85M 8.86M 8.86M 5.03M 1.96M 1.96M 4.69M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.03 $0.04
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 8.86M 8.86M 1.85M 8.86M 8.86M 5.03M 1.96M 1.96M 4.69M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 2.51M 8.86M 1.85M 8.86M 8.86M 7.24M 0.00 5.03M 3.52M
Normalized Net Operating Profit after Tax (NOPAT)
-0.03 -0.05 -0.05 -0.28 -0.23 -0.11 -0.11 -0.17 -0.08 -0.09 0.13
Normalized NOPAT Margin
0.00% 0.00% 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% 0.00% 0.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2,211.54% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2,211.54% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Flag Ship Acquisition’s latest filings show a company still operating primarily as an acquisition vehicle rather than a revenue-generating business. Revenue was $0 in every reported quarter, while earnings have been driven largely by interest, investment income and other non-operating items. In Q2 2026, the company reported net income of $185,000, compared with $160,000 in Q1 2026 and $208,000 in Q4 2025. However, Q2 earnings were supported by a $295,000 favorable “other operating expenses/income” item rather than business revenue.

Operating expenses have generally declined from the levels reported in 2024 and early 2025. Selling, general and administrative expense fell to $110,000 in Q2 2026 from $131,000 in Q1 2026, $333,000 in Q4 2024 and $403,000 in Q3 2024. This cost reduction is a favorable trend, although the company has not yet established an operating revenue base.

Cash generation remains the most significant concern. Flag Ship Acquisition produced negative operating cash flow in every period provided. Q2 2026 operating cash flow was negative $226,000, compared with negative $35,000 in Q1 2026 and negative $79,000 in Q4 2025. Financing inflows of $517,000 largely offset operating and investing cash outflows in Q2, leaving cash down slightly by $511 during the quarter.

  • SG&A expense declined to $110,000 in Q2 2026, continuing the reduction from the much higher expense levels reported during 2024.
  • The company reported positive net income in each quarter from Q2 2024 through Q2 2026, supported primarily by interest, investment and other income.
  • Total assets increased modestly from $33.4 million in Q1 2026 to $34.1 million in Q2 2026.
  • Q2 2026 financing activity generated $517,000, including $292,000 of debt issuance, but this funding was needed to offset operating and investing cash outflows.
  • The financial statements contain restated and calculated periods, and Q2 2026 cash-flow net income of $155,000 does not match the $185,000 reported on the income statement, reducing comparability and highlighting the need to review the company’s filings carefully.
  • The company reported no operating revenue in every income statement period provided, meaning current profitability does not reflect an established operating business.
  • Operating cash flow has remained negative across the available periods, including negative $226,000 in Q2 2026, indicating that reported earnings are not translating into cash generation.
  • Cash and equivalents fell to only $1,300 at June 30, 2026, down from $1,811 at March 31, leaving very little immediately available liquidity.
  • Total current liabilities surged to $18.8 million in Q2 2026 from $1.6 million in Q1, driven primarily by $18.7 million of other current liabilities. This resulted in a current ratio of roughly 0.003 based on reported figures.
  • Common equity remained negative at approximately $3.8 million in Q2 2026, while redeemable noncontrolling interest totaled $17.3 million, creating a highly unusual and potentially complex capital structure for common shareholders.

Overall, the statements show lower administrative costs and recurring accounting profits, but the quality of those profits is weak because they are generated without revenue and are accompanied by persistent operating cash burn. The sharp increase in current liabilities, minimal cash balance and negative common equity leave Flag Ship Acquisition dependent on financing, asset transactions or a successful acquisition outcome to support its capitalization.

10/16/26 09:28 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 $1.83 million in 2025, compared with -$62.40 thousand in 2023. The previous period was $909.84 thousand in 2024. Check out Flag Ship Acquisition's forecast to explore projected trends and price targets.

Flag Ship Acquisition's total operating income in 2025 was -$659.06 thousand, based on the following breakdown:
  • Total Gross Profit: $0.00
  • Total Operating Expenses: $659.06 thousand

Over the last 2 years, Flag Ship Acquisition's total revenue changed from $0.00 in 2023 to $0.00 in 2025, a change of 0.0%.

In the past 8 quarters, Flag Ship Acquisition's cash and equivalents has ranged from $215.00 in Q3 2024 to $105.63 thousand in Q2 2024, and is currently $1.30 thousand as of their latest financial filing in Q2 2026.

Flag Ship Acquisition had total debt of $0.00 at the end of 2025, compared with none in 2024, and none in 2023.

Over the last 2 years, Flag Ship Acquisition's book value per share changed from -0.19 in 2023 to -0.63 in 2025, a change of -233.6%.



Financial statements for NASDAQ:FSHP last updated on 8/14/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners