MeritValue

Athena Technology Acquisition Corp. II

ATEKdata completeness 50%4 fiscal years on file

Data notes: no data for concept 'revenue'; no data for concept 'capex'; no data for concept 'totalDebt'; no data for concept 'dilutedShares'; no data for concept 'sharesOutstanding'; no data for concept 'investmentsAtFairValue'; no data for concept 'netInvestmentIncome'; no data for concept 'depreciationAmortization'; no data for concept 'gainsOnRealEstateSales'; no data for concept 'realEstateImpairment'; no data for concept 'dividendsPaid'; no data for concept 'epsDiluted'; no data for concept 'interestExpense'

i. The business — what you’d actually own
FigureFY 2022FY 2023FY 2024FY 2025
Revenue————
Net income$1.45M1$1.34M2−$2.65M3−$1.27M3
Operating cash flow−$1.11M4−$896,1065−$2.94M6−$837,6106
Capital expenditure————
Free cash flow (derived)————
Total debt————
Cash & equivalents$418,8857$1.82M8$142,2609$348,4729
Diluted shares————

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

iii. Is this a good business?
Moat signal · return on equity
— avg · 4y

Not enough data in the filings for a return-on-capital reading.

seeing a moat in the numbers →
Management signal · capital allocation
— shares · 4y

Not enough history to read capital allocation.

reading capital allocation →

Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.

iv. What it’s worth — engine v0.5.0
DCF · Growth Exit 10Y
not applicable
only 0 years of FCF (need ≥3) — model not applicable
DCF · Growth Exit 5Y
not applicable
only 0 years of FCF (need ≥3) — model not applicable
Earnings Power Value
not applicable
no diluted share count
Graham Number
not applicable
diluted EPS missing or non-positive — Graham Number undefined

Different models answer different questions — which to trust when →

Sources — the receipts
  1. 10-K · period ending 2022-12-31 · accession 0001213900-24-082353 (NetIncomeLoss)
  2. 10-K · period ending 2023-12-31 · accession 0001013762-25-001035 (NetIncomeLoss)
  3. 10-K · period ending 2024-12-31 · accession 0001213900-26-025927 (NetIncomeLoss)
  4. 10-K · period ending 2022-12-31 · accession 0001213900-24-082353 (NetCashProvidedByUsedInOperatingActivities)
  5. 10-K · period ending 2023-12-31 · accession 0001013762-25-001035 (NetCashProvidedByUsedInOperatingActivities)
  6. 10-K · period ending 2024-12-31 · accession 0001213900-26-025927 (NetCashProvidedByUsedInOperatingActivities)
  7. 10-K · period ending 2022-12-31 · accession 0001213900-24-082353 (CashAndCashEquivalentsAtCarryingValue)
  8. 10-K · period ending 2023-12-31 · accession 0001213900-26-025927 (CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents)
  9. 10-K · period ending 2024-12-31 · accession 0001213900-26-025927 (CashAndCashEquivalentsAtCarryingValue)