Income Statement Fortune Rise Acquisition Corporation

Stocks

Delayed OTC Markets 12:06:59 25/01/2025 am IST			5-day change	1st Jan Change
11.20 ^USD	+0.45%		-.--%	-

26/25/26	Fortune Rise Acquisition Corporation Announces Principal Executive Officer Officer Changes	CI
26/25/26	Fortune Rise Acquisition Corporation Announces Chief Financial Officer Changes	CI

3160135db03edbfd91bdc26f8.OJ8RUQ2kV-s-eMgNHwHYR2sAnPjBzckaOgkgA9c9Z9s.DfRbFX3rBtNtGq07STWtEgp60cv24K9-U29iNZBvE65u1UMCZ_MjilFVhQ

Published financial data: FORTUNE RISE ACQUISITION CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)
Selling General & Admin Expenses, Total	1L	10L	20.6L
Other Operating Expenses	39.23T	2L	1L
Other Operating Expenses, Total	1L	11.59L	21.98L
Operating Income	-1L	-11.59L	-21.98L
Interest And Investment Income	1.43T	14.67L	23.43L
Net Interest Expenses	1.43T	14.67L	23.43L
EBT, Excl. Unusual Items	-1L	3L	1L
EBT, Incl. Unusual Items	-1L	3L	1L
Income Tax Expense	-	4L	5L
Earnings From Continuing Operations	-1L	-47.61T	-4L
Net Income to Company	-1L	-47.61T	-4L
Net Income - (IS)	-1L	-47.61T	-4L
Net Income to Common Incl Extra Items	-1L	-47.61T	-4L
Net Income to Common Excl. Extra Items	-1L	-47.61T	-4L
Per Share Items
Net EPS - Basic	-	-0	-0.04
Basic EPS - Continuing Operations	-	-0	-0.04
Basic Weighted Average Shares Outstanding	39.34L	1.29Cr	85.86L
Net EPS - Diluted	-	-0	-0.04
Diluted EPS - Continuing Operations	-	-0	-0.04
Diluted Weighted Average Shares Outstanding	39.34L	1.29Cr	85.86L
Normalized Basic EPS	-	0.01	0.01
Normalized Diluted EPS	-	0.01	0.01
Supplemental Items
EBITA	-1L	-11.59L	-21.98L
EBIT	-1L	-11.59L	-21.98L
Effective Tax Rate - (Ratio)	-	115.48	343.32
Current Domestic Taxes	-	3L	6L
Total Current Taxes	-	3L	6L
Deferred Domestic Taxes	-	83.72T	-83.72T
Total Deferred Taxes	-	83.72T	-83.72T
Normalized Net Income	-90.11T	2L	90.34T

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)
Assets
Cash And Equivalents	8L	2L	12.91T
Total Cash And Short Term Investments	8L	2L	12.91T
Prepaid Expenses	2L	29T	1L
Total Current Assets	10.35L	2L	1L
Other Long-Term Assets, Total	9.97Cr	10Cr	3.49Cr
Total Assets	10Cr	10Cr	3.5Cr
Liabilities
Accounts Payable, Total	8.2T	2L	3L
Accrued Expenses, Total	35.96T	2L	7L
Short-term Borrowings	-	8L	47.67L
Current Income Taxes Payable	-	3L	-
Total Current Liabilities	44.16T	14.11L	57.64L
Deferred Tax Liability Non Current	-	83.72T	-
Other Non Current Liabilities	10Cr	10Cr	3.83Cr
Total Liabilities	10Cr	11Cr	4.41Cr
Common Stock, Total	310	310	310
Retained Earnings	-24.3L	-43.32L	-90.97L
Total Common Equity	-24.29L	-43.32L	-90.97L
Total Equity	-24.29L	-43.32L	-90.97L
Total Liabilities And Equity	10Cr	10Cr	3.5Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	1.29Cr	1.29Cr	62.72L
ECS Total Common Shares Outstanding	1.29Cr	1.29Cr	62.72L
Book Value / Share	-0.19	-0.34	-1.45
Tangible Book Value	-24.29L	-43.32L	-90.97L
Tangible Book Value Per Share	-0.19	-0.34	-1.45
Total Debt	0	8L	47.67L
Net Debt	-8L	6L	47.54L
Account Code - Inventory Valuation	3	3	3
Part Time Employees	3	1	1

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)
Net Income	-1L	-47.61T	-4L
Other Operating Activities, Total	-1.43T	-13.83L	-24.26L
Change In Accounts Payable	8.95T	1L	1L
Change In Income Taxes	-	3L	-3L
Change in Other Net Operating Assets	-2L	3L	-3L
Cash from Operations	-3L	-7L	-31.87L
Other Investing Activities, Total	-11Cr	-8L	6.94Cr
Cash from Investing	-11Cr	-8L	6.94Cr
Short Term Debt Issued, Total	2L	7L	39.8L
Total Debt Issued	3L	7L	39.8L
Short Term Debt Repaid, Total	-2L	-	-
Total Debt Repaid	-3L	-	-
Issuance of Common Stock	11Cr	-	-
Repurchase of Common Stock	-27.27T	-	-7.04Cr
Other Financing Activities, Total	-26.19L	50T	-
Cash from Financing	11Cr	8L	-6.64Cr
Net Change in Cash	9L	-7L	-2L
Supplemental Items
Cash Income Tax Paid (Refund)	-	-	9L
Levered Free Cash Flow	-	16.98T	-10.82L
Unlevered Free Cash Flow	-	16.98T	-10.82L
Change In Net Working Capital	-	-7L	-3L
Net Debt Issued / Repaid	0	7L	39.8L

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)
Profitability
Return on Assets	-	-0.71	-2
Return on Total Capital	-	24.24	34.88
Return On Equity %	-	1.41	5.24
Return on Common Equity	-	1.41	5.24
Short Term Liquidity
Current Ratio	23.43	0.14	0.02
Quick Ratio	19.18	0.12	0
Operating Cash Flow to Current Liabilities	-6.84	-0.49	-0.55
Long Term Solvency
Total Debt/Equity	-	-18.09	-52.4
Total Debt / Total Capital	-	-22.09	-110.08
Total Liabilities / Total Assets	102.41	104.24	126.01
Growth Over Prior Year
EBITA, 1 Yr. Growth %	-	696.12	89.62
EBIT, 1 Yr. Growth %	-	696.12	89.62
Earnings From Cont. Operations, 1 Yr. Growth %	-	-66.98	638.74
Net Income, 1 Yr. Growth %	-	-66.98	638.74
Normalized Net Income, 1 Yr. Growth %	-	-313.25	-52.99
Diluted EPS Before Extra, 1 Yr. Growth %	-	-	1.01T
Total Assets, 1 Yr. Growth %	-	1.39	-65.76
Tangible Book Value, 1 Yr. Growth %	-	78.3	110
Common Equity, 1 Yr. Growth %	-	78.3	110
Cash From Operations, 1 Yr. Growth %	-	128.19	362.49
Levered Free Cash Flow, 1 Yr. Growth %	-	-	-6.47T
Unlevered Free Cash Flow, 1 Yr. Growth %	-	-	-6.47T
Compound Annual Growth Rate Over Two Years
EBITA, 2 Yr. CAGR %	-	-	288.54
EBIT, 2 Yr. CAGR %	-	-	288.54
Earnings From Cont. Operations, 2 Yr. CAGR %	-	-	56.18
Net Income, 2 Yr. CAGR %	-	-	56.18
Normalized Net Income, 2 Yr. CAGR %	-	-	0.13
Total Assets, 2 Yr. CAGR %	-	-	-41.08
Tangible Book Value, 2 Yr. CAGR %	-	-	93.5
Common Equity, 2 Yr. CAGR %	-	-	93.5
Cash From Operations, 2 Yr. CAGR %	-	-	224.86