Income Statement CSLM ACQUPAR

Stocks

CSLMF

KYG2365L1014

Market Closed - OTC Markets 16:00:00 2026-10-01 EDT			5-day change	1st Jan Change
0.5220 ^USD	+0.06%		-10.44%	-84.65%

25-10-21	Fusemachines, Inc. completed the acquisition of CSLM Acquisition Corp. from Consilium Acquisition Sponsor I LLC,Meteora Capital, LLC and others in a reverse merger transaction.	CI
25-08-14	CSLM Acquisition Corp. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2025	CI

18efb3d500ea015c2d78a74d3bc06f4.PuxRWEoJ6joRnj0TpowwYRPovRKbn7oDV-31Phxn-PI.aIIgPgRbjHdW83t-wt14VSeM-Hbj89t3FtTHU2YDuaRcqAMNenqgAyHIfA

Published financial data: CSLM ACQUPAR

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)
Cost of Goods Sold, Total	-	-	-	505K
Gross Profit	-	-	-	-505K
Selling General & Admin Expenses, Total	-	1.05M	1.62M	1.76M
Other Operating Expenses, Total	-	1.05M	1.62M	1.76M
Operating Income	-	-1.05M	-1.62M	-2.26M
Interest Expense, Total	-	-	-28.29K	-101K
Interest And Investment Income	-	-	3.74M	2.03M
Net Interest Expenses	-	-	3.71M	1.93M
Other Non Operating Income (Expenses)	-65.54K	-10.81K	-1.55K	505K
EBT, Excl. Unusual Items	-65.54K	-1.06M	2.09M	172K
Gain (Loss) On Sale Of Investments	-	3.12M	2.54M	-
EBT, Incl. Unusual Items	-65.54K	2.06M	4.63M	172K
Earnings From Continuing Operations	-65.54K	2.06M	4.63M	172K
Net Income to Company	-65.54K	2.06M	4.63M	172K
Net Income - (IS)	-65.54K	2.06M	4.63M	172K
Preferred Dividend and Other Adjustments	-	32.88M	-	-
Net Income to Common Incl Extra Items	-65.54K	-30.83M	4.63M	172K
Net Income to Common Excl. Extra Items	-65.54K	-30.83M	4.63M	172K
Per Share Items
Net EPS - Basic	-0.02	-1.35	0.26	0.02
Basic EPS - Continuing Operations	-0.02	-1.35	0.26	0.02
Basic Weighted Average Shares Outstanding	4.12M	22.83M	17.57M	8.27M
Net EPS - Diluted	-0.02	-1.35	0.26	0.02
Diluted EPS - Continuing Operations	-0.02	-1.35	0.26	0.02
Diluted Weighted Average Shares Outstanding	4.12M	22.83M	17.57M	8.27M
Normalized Basic EPS	-0.01	-0.03	0.07	0.01
Normalized Diluted EPS	-0.01	-0.03	0.07	0.01
Supplemental Items
EBITA	-	-1.05M	-1.62M	-2.26M
EBIT	-	-1.05M	-1.62M	-2.26M
Normalized Net Income	-40.96K	-664K	1.31M	108K
Supplemental Operating Expense Items
Selling and Marketing Expenses	-	24.46K	-	-
General and Administrative Expenses	-	566K	1.14M	1.54M

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)
Assets
Cash And Equivalents	20	224K	138K	83.23K
Total Cash And Short Term Investments	20	224K	138K	83.23K
Other Receivables	-	28.46K	31.85K	-
Notes Receivable	-	-	-	31.85K
Total Receivables	-	28.46K	31.85K	31.85K
Prepaid Expenses	-	495K	15.85K	6.67K
Other Current Assets, Total	-	195M	51.98M	16.05M
Total Current Assets	20	196M	52.16M	16.17M
Deferred Charges Long-Term	843K	-	-	-
Total Assets	843K	196M	52.16M	16.17M
Liabilities
Accounts Payable, Total	-	8.18K	132K	330K
Accrued Expenses, Total	49.17K	308K	500K	1.1M
Short-term Borrowings	127K	-	1.23M	2.75M
Other Current Liabilities	691K	6.92M	6.64M	6.64M
Total Current Liabilities	867K	7.24M	8.5M	10.82M
Other Non Current Liabilities	-	195M	51.98M	16.05M
Total Liabilities	867K	202M	60.48M	26.87M
Common Stock, Total	474	474	474	474
Additional Paid In Capital	24.53K	-	-	-
Retained Earnings	-49.15K	-6.49M	-8.32M	-10.7M
Total Common Equity	-24.15K	-6.49M	-8.32M	-10.7M
Total Equity	-24.15K	-6.49M	-8.32M	-10.7M
Total Liabilities And Equity	843K	196M	52.16M	16.17M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	23.72M	23.72M	9.52M	6.12M
ECS Total Common Shares Outstanding	4.12M	23.72M	9.52M	6.12M
Book Value / Share	-0.01	-0.27	-0.87	-1.75
Tangible Book Value	-24.15K	-6.49M	-8.32M	-10.7M
Tangible Book Value Per Share	-0.01	-0.27	-0.87	-1.75
Total Debt	127K	0	1.23M	2.75M
Net Debt	127K	-224K	1.09M	2.67M
Account Code - Inventory Valuation	3	3	3	3
Part Time Employees	3	3	3	3

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)
Net Income	-65.54K	2.06M	4.63M	172K
(Gain) Loss on Sale of Investments - (CF)	-	-3.12M	-2.54M	-
Other Operating Activities, Total	-	-	9.47K	290K
Change In Accounts Payable	-	8.18K	124K	198K
Change in Other Net Operating Assets	65.56K	-240K	388K	607K
Cash from Operations	27	-1.29M	2.61M	1.27M
Other Investing Activities, Total	-	-192M	146M	35.75M
Cash from Investing	-	-192M	146M	35.75M
Short Term Debt Issued, Total	-	-	1.23M	1.52M
Total Debt Issued	-	-	1.23M	1.52M
Short Term Debt Repaid, Total	-	-206K	-	-
Total Debt Repaid	-	-206K	-	-
Issuance of Common Stock	-	190M	-	-
Repurchase of Common Stock	-	-	-149M	-38.6M
Other Financing Activities, Total	-	3.62M	-	-
Cash from Financing	-	193M	-148M	-37.08M
Net Change in Cash	27	224K	-86.19K	-55.06K
Supplemental Items
Levered Free Cash Flow	-	-189M	142M	35.25M
Unlevered Free Cash Flow	-	-189M	142M	35.31M
Change In Net Working Capital	-	189M	-143M	-36.73M
Net Debt Issued / Repaid	-	-206K	1.23M	1.52M

Fiscal Period: December	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)
Profitability
Return on Assets	-	-0.67	-0.82	-4.14
Return on Total Capital	-	20.6	14.9	18.82
Return On Equity %	-	-63.17	-62.49	-1.81
Return on Common Equity	-	946.54	-62.49	-1.81
Short Term Liquidity
Current Ratio	0	27.02	6.13	1.49
Quick Ratio	0	0.03	0.02	0.01
Operating Cash Flow to Current Liabilities	0	-0.18	0.31	0.12
Average Days Payable Outstanding	-	-	-	167.61
Long Term Solvency
Total Debt/Equity	-525.35	-	-14.79	-25.71
Total Debt / Total Capital	123.51	-	-17.35	-34.6
Total Liabilities / Total Assets	102.87	103.32	115.95	166.14
EBIT / Interest Expense	-	-	-57.22	-22.34
Growth Over Prior Year
EBITA, 1 Yr. Growth %	-	-	57.47	39.73
EBIT, 1 Yr. Growth %	-	-	57.47	39.73
Earnings From Cont. Operations, 1 Yr. Growth %	-	-3.24K	124.9	-96.28
Net Income, 1 Yr. Growth %	-	-3.24K	124.9	-96.28
Normalized Net Income, 1 Yr. Growth %	-	1.52K	-296.45	-91.75
Diluted EPS Before Extra, 1 Yr. Growth %	-	-	192.28	-92.09
Total Assets, 1 Yr. Growth %	-	23.11K	-73.32	-68.99
Tangible Book Value, 1 Yr. Growth %	-	26.77K	28.18	28.62
Common Equity, 1 Yr. Growth %	-	26.77K	28.18	28.62
Cash From Operations, 1 Yr. Growth %	-	-4.79M	-301.65	-51.42
Levered Free Cash Flow, 1 Yr. Growth %	-	-	-175.1	-75.22
Unlevered Free Cash Flow, 1 Yr. Growth %	-	-	-175.11	-75.18
Compound Annual Growth Rate Over Two Years
EBITA, 2 Yr. CAGR %	-	-	-	48.41
EBIT, 2 Yr. CAGR %	-	-	-	48.41
Earnings From Cont. Operations, 2 Yr. CAGR %	-	-	740.21	-71.06
Net Income, 2 Yr. CAGR %	-	-	740.21	-71.06
Normalized Net Income, 2 Yr. CAGR %	-	-	464.51	-59.74
Diluted EPS Before Extra, 2 Yr. CAGR %	-	-	-	-51.91
Total Assets, 2 Yr. CAGR %	-	-	686.84	-71.24
Tangible Book Value, 2 Yr. CAGR %	-	-	1.76K	28.4
Common Equity, 2 Yr. CAGR %	-	-	1.76K	28.4
Cash From Operations, 2 Yr. CAGR %	-	-	30.99K	-1.03
Levered Free Cash Flow, 2 Yr. CAGR %	-	-	-	-56.86
Unlevered Free Cash Flow, 2 Yr. CAGR %	-	-	-	-56.82
Compound Annual Growth Rate Over Three Years
Earnings From Cont. Operations, 3 Yr. CAGR %	-	-	-	38.02
Net Income, 3 Yr. CAGR %	-	-	-	38.02
Normalized Net Income, 3 Yr. CAGR %	-	-	-	38.02
Total Assets, 3 Yr. CAGR %	-	-	-	167.76
Tangible Book Value, 3 Yr. CAGR %	-	-	-	662.26
Common Equity, 3 Yr. CAGR %	-	-	-	662.26
Cash From Operations, 3 Yr. CAGR %	-	-	-	3.51K