BSII
BSII
Black Spade Acquisition II CoIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q1-2025 | $0 | $1.65M ▼ | $10.38K ▼ | 0% | $0 ▼ | $-1.65M ▼ |
| Q4-2024 | $0 | $1.99M ▲ | $1.19M ▲ | 0% | $0.05 ▼ | $0 ▲ |
| Q3-2024 | $0 | $184.65K ▲ | $711.86K ▲ | 0% | $0.08 ▲ | $-184.65K ▼ |
| Q2-2024 | $0 | $53.18K | $-53.18K | 0% | $-0.01 | $0 |
What's going well?
Operating losses are shrinking slightly, and the company is still managing to report a small profit thanks to interest income. Overhead costs are down from last quarter.
What's concerning?
There is still no revenue, and profits are only coming from interest income, which is falling fast. The core business is losing money, and share dilution is increasing.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q1-2025 | $1.96M ▼ | $158.98M ▲ | $6.81M ▼ | $152.17M ▲ |
| Q4-2024 | $2.12M ▼ | $157.59M ▲ | $160.79M ▲ | $-3.19M ▼ |
| Q3-2024 | $2.13M ▲ | $156.04M ▲ | $4.41M ▲ | $151.63M ▲ |
| Q2-2024 | $0 | $332.99K | $361.17K | $-28.18K |
What's financially strong about this company?
The company has no debt at all and now has strong positive equity after a major share issuance. The asset base is clean, with no risky goodwill or intangible assets.
What are the financial risks or weaknesses?
Liquidity is tight, with not enough cash to easily cover short-term bills. Retained losses are still present, and the business may need to improve cash flow to avoid future squeezes.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q1-2025 | $10.38K ▲ | $-273.43K ▼ | $117.25K ▲ | $0 ▼ | $-156.18K ▼ | $-273.43K ▼ |
| Q4-2024 | $1.19K ▲ | $-342 ▼ | $-76.3K ▼ | $77.69K ▲ | $0 | $-342 ▼ |
| Q3-2024 | $711.86 ▲ | $0 | $0 | $0 | $0 | $0 |
| Q2-2024 | $-53.18 | $0 | $0 | $0 | $0 | $0 |
What's strong about this company's cash flow?
The company still has nearly $2 million in cash and managed to temporarily boost cash by delaying payments. No new debt or dilution this quarter.
What are the cash flow concerns?
Cash burn exploded this quarter, far outpacing profits. The boost from payables is a one-off, and if the burn continues, cash will run out in under 2 years.
5-Year Trend Analysis
A comprehensive look at Black Spade Acquisition II Co's financial evolution and strategic trajectory over the past five years.
BSII’s pre‑merger financial profile showed strong liquidity, no debt, and positive net income supported by interest on a sizable cash pool, which limited near‑term financial stress. The merger has plugged that financial shell into a diversified platform with well‑known media brands, a growing set of hospitality assets, and access to the broader AMTD ecosystem and capital markets. Together, these factors offer a combination of financial flexibility, brand recognition, and strategic optionality that is relatively unusual for a company at this stage of its operating life.
Key risks include the lack of historical operating revenue and cash generation at the BSII level, negative operating cash flow, and negative equity, all of which underline dependence on external capital and successful deal execution. At the combined group level, there are additional challenges: competitive pressure in media and hospitality, the uncertainty of new digital and Web3 ventures, integration risk across multiple acquisitions and SPACs, and the need to convert strong brands and ambitious strategies into consistent, sustainable earnings and free cash flow.
The forward picture for BSII is no longer about a passive cash shell but about its role within TGE’s broader media, entertainment, and hospitality strategy. The outlook is highly dependent on management’s ability to execute on digital transformation, global brand expansion, and disciplined deal‑making while maintaining financial discipline. There is meaningful potential for value creation if the group successfully monetizes its brands and assets, but outcomes are uncertain and will likely be volatile as the business model transitions from concept and acquisition phase to proof of sustainable operational performance.
About Black Spade Acquisition II Co
Black Spade Acquisition II Co does not have significant operations. It intends to effect a merger, amalgamation, share exchange, asset acquisition, share purchase, reorganization, and similar business combination with one or more businesses or assets in leisure, entertainment, and lifestyle sectors. The company was incorporated in 2024 and is based in Central, Hong Kong.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q1-2025 | $0 | $1.65M ▼ | $10.38K ▼ | 0% | $0 ▼ | $-1.65M ▼ |
| Q4-2024 | $0 | $1.99M ▲ | $1.19M ▲ | 0% | $0.05 ▼ | $0 ▲ |
| Q3-2024 | $0 | $184.65K ▲ | $711.86K ▲ | 0% | $0.08 ▲ | $-184.65K ▼ |
| Q2-2024 | $0 | $53.18K | $-53.18K | 0% | $-0.01 | $0 |
What's going well?
Operating losses are shrinking slightly, and the company is still managing to report a small profit thanks to interest income. Overhead costs are down from last quarter.
What's concerning?
There is still no revenue, and profits are only coming from interest income, which is falling fast. The core business is losing money, and share dilution is increasing.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q1-2025 | $1.96M ▼ | $158.98M ▲ | $6.81M ▼ | $152.17M ▲ |
| Q4-2024 | $2.12M ▼ | $157.59M ▲ | $160.79M ▲ | $-3.19M ▼ |
| Q3-2024 | $2.13M ▲ | $156.04M ▲ | $4.41M ▲ | $151.63M ▲ |
| Q2-2024 | $0 | $332.99K | $361.17K | $-28.18K |
What's financially strong about this company?
The company has no debt at all and now has strong positive equity after a major share issuance. The asset base is clean, with no risky goodwill or intangible assets.
What are the financial risks or weaknesses?
Liquidity is tight, with not enough cash to easily cover short-term bills. Retained losses are still present, and the business may need to improve cash flow to avoid future squeezes.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q1-2025 | $10.38K ▲ | $-273.43K ▼ | $117.25K ▲ | $0 ▼ | $-156.18K ▼ | $-273.43K ▼ |
| Q4-2024 | $1.19K ▲ | $-342 ▼ | $-76.3K ▼ | $77.69K ▲ | $0 | $-342 ▼ |
| Q3-2024 | $711.86 ▲ | $0 | $0 | $0 | $0 | $0 |
| Q2-2024 | $-53.18 | $0 | $0 | $0 | $0 | $0 |
What's strong about this company's cash flow?
The company still has nearly $2 million in cash and managed to temporarily boost cash by delaying payments. No new debt or dilution this quarter.
What are the cash flow concerns?
Cash burn exploded this quarter, far outpacing profits. The boost from payables is a one-off, and if the burn continues, cash will run out in under 2 years.
5-Year Trend Analysis
A comprehensive look at Black Spade Acquisition II Co's financial evolution and strategic trajectory over the past five years.
BSII’s pre‑merger financial profile showed strong liquidity, no debt, and positive net income supported by interest on a sizable cash pool, which limited near‑term financial stress. The merger has plugged that financial shell into a diversified platform with well‑known media brands, a growing set of hospitality assets, and access to the broader AMTD ecosystem and capital markets. Together, these factors offer a combination of financial flexibility, brand recognition, and strategic optionality that is relatively unusual for a company at this stage of its operating life.
Key risks include the lack of historical operating revenue and cash generation at the BSII level, negative operating cash flow, and negative equity, all of which underline dependence on external capital and successful deal execution. At the combined group level, there are additional challenges: competitive pressure in media and hospitality, the uncertainty of new digital and Web3 ventures, integration risk across multiple acquisitions and SPACs, and the need to convert strong brands and ambitious strategies into consistent, sustainable earnings and free cash flow.
The forward picture for BSII is no longer about a passive cash shell but about its role within TGE’s broader media, entertainment, and hospitality strategy. The outlook is highly dependent on management’s ability to execute on digital transformation, global brand expansion, and disciplined deal‑making while maintaining financial discipline. There is meaningful potential for value creation if the group successfully monetizes its brands and assets, but outcomes are uncertain and will likely be volatile as the business model transitions from concept and acquisition phase to proof of sustainable operational performance.

CEO
Chi-Wai Tam (Aust), CMA, CPA,

