Last 7 days
-0.5%
Last 30 days
-0.4%
Last 90 days
0.7%
Trailing 12 Months
3.1%
Income Statement (Last 12 Months) | ||||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 | 2021Q3 |
Revenue | 311.1% | 1,738,645 | 422,947 | 49,352 | 25,647 | 24,112 |
Operating Expenses | -4.5% | 751,022 | 786,208 | 809,905 | 649,181 | 680,771 |
EBITDA | -1.0% | 7,014,236 | 7,085,890 | -16,271,516 | -16,271,516 | -16,271,516 |
EBITDA Margin | -75.9% | 4.03 | 16.75 | -329 | -634 | -674 |
Earnings Before Taxes | -1.0% | 7,014,236 | 7,085,890 | -3,838,624 | - | - |
EBT Margin | -75.9% | 4.03 | 16.75 | -329 | -634 | -674 |
Net Income | -4.0% | 7,284,300 | 7,587,572 | 2,149,050 | 2,540,662 | 793,208 |
Net Income Margin | -76.6% | 4.19 | 17.94 | 43.55 | 99.06 | 32.90 |
Free Cahsflow | -15.8% | -868,524 | -750,228 | -472,196 | -580,790 | -700,006 |
Balance Sheet | (In Thousands) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 | 2021Q3 |
Assets | 0.3% | 302,155 | 301,111 | 301,074 | 301,428 | 301,529 |
Current Assets | 16.8% | 791 | 678 | 1,022 | 1,376 | 1,435 |
Cash Equivalents | 1283.5% | 202 | 15.00 | 781 | 152 | 219 |
Liabilities | -6.8% | 10,984 | 11,785 | 13,119 | 15,595 | 17,642 |
Current Liabilities | 442.6% | 241 | 44.00 | 155 | 321 | 289 |
Shareholder's Equity | 7.8% | -9,958 | -10,797 | -12,044 | -14,167 | -16,112 |
Retained Earnings | 7.8% | -9,959 | -10,798 | -12,045 | -14,167 | -16,113 |
Additional Paid-In Capital | NaN% | - | - | - | - | - |
Shares Outstanding | 16.6% | 30,800 | 26,412 | 30,800 | - | - |
Cashflow (Last 12 Months) | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 | 2021Q3 |
Cashflow From Operations | -15.8% | -0.87 | -0.75 | -0.47 | -0.58 | -0.70 |
Cashflow From Investing | Infinity% | 3.00 | 0.00 | -300 | -401 | - |
Cashflow From Financing | -100.0% | -0.05 | 302 | 402 | - | - |
0%
0%
0%
Y-axis is the maximum loss one would have experienced if Finserv Acquisition II was unfortunately bought at previous high price.
Datesorted ascending | Fund Name | Type | % Chg | $ Change | $ Held | % Portfolio |
---|---|---|---|---|---|---|
2023-03-06 | OLD MISSION CAPITAL LLC | sold off | -100 | -203,000 | - | -% |
2023-02-27 | Parallax Volatility Advisers, L.P. | unchanged | - | -779 | 221 | -% |
2023-02-17 | Radcliffe Capital Management, L.P. | unchanged | - | 46,685 | 2,165,680 | 0.07% |
2023-02-17 | Radcliffe Capital Management, L.P. | unchanged | - | 109,515 | 5,116,520 | 0.16% |
2023-02-15 | Vestcor Inc | unchanged | - | - | 5,000 | -% |
2023-02-15 | ALLIANCEBERNSTEIN L.P. | reduced | -58.01 | -230,334 | 172,666 | -% |
2023-02-15 | Altshuler Shaham Ltd | new | - | 64.00 | 64.00 | -% |
2023-02-15 | Altshuler Shaham Ltd | new | - | 1,603 | 1,603 | -% |
2023-02-15 | Virtu Financial LLC | sold off | -100 | -228,000 | - | -% |
2023-02-15 | JANE STREET GROUP, LLC | reduced | -19.89 | -118,659 | 535,341 | -% |
Date Filed | Name of Filer | Percent of Class | No. of Shares | Form Type | |
---|---|---|---|---|---|
Feb 28, 2023 | finserv holdings ii llc | 62.6% | 8,300,000 | SC 13D/A | |
Feb 14, 2023 | saba capital management, l.p. | 7.6% | 2,325,592 | SC 13G/A | |
Jun 02, 2022 | saba capital management, l.p. | 5.9% | 1,802,889 | SC 13G |
Date Filed | Form Type | Document | |
---|---|---|---|
Feb 28, 2023 | SC 13D/A | 13D - Major Acquisition | |
Feb 24, 2023 | 8-K | Current Report | |
Feb 14, 2023 | SC 13G/A | Major Ownership Report | |
Feb 10, 2023 | DEFA14A | DEFA14A | |
Feb 10, 2023 | 8-K | Current Report | |
Feb 01, 2023 | 4 | Insider Trading | |
Jan 31, 2023 | 8-K | Current Report | |
Jan 30, 2023 | DEF 14A | DEF 14A | |
Jan 18, 2023 | PRE 14A | PRE 14A |
Datesorted ascending | Name | Buy/Sell | $ Value | Avg. Price | # Shares | Title |
---|---|---|---|---|---|---|
2023-01-30 | Einbinder Lee | acquired | - | - | 7,500,000 | chief executive officer |
Unaudited Condensed Statements of Operations - USD ($) | 3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2022 | Sep. 30, 2021 | Sep. 30, 2022 | Sep. 30, 2021 | |
Formation and operating costs | $ 211,809 | $ 246,995 | $ 612,419 | $ 510,578 |
Loss from Operations | (211,809) | (246,995) | (612,419) | (510,578) |
Other income (expense): | ||||
Interest earned on cash and marketable securities held in Trust Account | 1,323,260 | 7,562 | 1,731,082 | 18,084 |
Offering costs allocated to warrants | (457,600) | |||
Change in fair value of warrant liability | 1,001,000 | 2,387,000 | 4,543,000 | 1,544,000 |
Income (loss) on investments in mutual funds | 289 | 1,000 | (31,939) | 1,000 |
Total other income, net | 2,324,549 | 2,395,562 | 6,242,143 | 1,105,484 |
Income before provision for income taxes | 2,112,740 | 2,148,567 | 5,629,724 | 594,906 |
Provision for income taxes | (267,445) | (291,180) | ||
Net income | $ 1,845,295 | $ 2,148,567 | $ 5,338,544 | $ 594,906 |
Class A Common Stock | ||||
Other income (expense): | ||||
Basic and diluted weighted average shares outstanding (in Shares) | 30,800,000 | 30,800,000 | 30,800,000 | 24,933,333 |
Basic and diluted net income (loss) per share (in Dollars per share) | $ 0.05 | $ 0.06 | $ 0.14 | $ 0.02 |
Class B Common Stock | ||||
Other income (expense): | ||||
Basic and diluted weighted average shares outstanding (in Shares) | 7,500,000 | 7,500,000 | 7,500,000 | 7,333,333 |
Basic and diluted net income (loss) per share (in Dollars per share) | $ 0.05 | $ 0.06 | $ 0.14 | $ 0.02 |
Condensed Balance Sheets - USD ($) | Sep. 30, 2022 | Dec. 31, 2021 |
---|---|---|
Current Assets: | ||
Cash | $ 202,395 | $ 152,443 |
Investments in mutual funds | 496,857 | 998,796 |
Prepaid expenses | 92,240 | 224,880 |
Total current assets | 791,492 | 1,376,119 |
Other noncurrent assets | 26,682 | |
Cash and investments held in Trust Account | 301,363,588 | 300,025,197 |
Total assets | 302,155,080 | 301,427,998 |
Current liabilities: | ||
Accounts payable and accrued expenses | 22,066 | 321,157 |
Income tax payable | 219,180 | |
Total current liabilities | 241,246 | 321,157 |
Warrant liability | 231,000 | 4,774,000 |
Deferred liabilities | 11,449 | |
Deferred underwriting fee | 10,500,000 | 10,500,000 |
Total liabilities | 10,983,695 | 15,595,157 |
Commitments and Contingencies (Note 6) | ||
Common Stock subject to possible redemption, 30,000,000 shares at approximately $10.04 and $10.00 redemption value at September 30, 2022 and December 31, 2021, respectively | 301,129,746 | 300,000,000 |
Stockholders’ Deficit: | ||
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding at September 30, 2022 and December 31, 2021 | ||
Class A common stock, $0.0001 par value; 100,000,000 shares authorized; 800,000 shares issued and outstanding (excluding 30,000,000 shares subject to possible redemption) at September 30, 2022 and December 31, 2021 | 80 | 80 |
Class B common stock, $0.0001 par value; 10,000,000 shares authorized; 7,500,000 shares issued and outstanding at September 30, 2022 and December 31, 2021 | 750 | 750 |
Additional paid-in capital | ||
Accumulated deficit | (9,959,191) | (14,167,989) |
Total stockholders’ deficit | (9,958,361) | (14,167,159) |
Total Liabilities, Redeemable Common Stock and Stockholders’ Deficit | $ 302,155,080 | $ 301,427,998 |