CGBSW
CGBSW
Crown LNG Holdings Limited WarrantsIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2024 | $0 | $1.55M ▲ | $-842K ▲ | 0% | $-0.09 ▲ | $-842K ▲ |
| Q1-2024 | $0 | $1.47M ▲ | $-2.43M ▼ | 0% | $-0.26 ▼ | $-2.43M ▼ |
| Q4-2023 | $0 | $1.09M ▼ | $-1.24M ▲ | 0% | $-0.13 ▲ | $-1.09M ▲ |
| Q3-2023 | $0 | $4.1M ▲ | $-4.58M ▼ | 0% | $-0.47 ▼ | $-4.1M ▼ |
| Q2-2023 | $0 | $637.47K | $-180K | 0% | $-0.02 | $-637K |
What's going well?
The company managed to cut its net loss by over $1.5 million compared to last quarter. Expenses are under better control, and other income helped reduce the loss.
What's concerning?
There is still no revenue at all, and the business is burning cash just to keep the lights on. Without sales, the company can't become sustainable.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2024 | $900 ▼ | $18.35M ▼ | $16.2M ▲ | $2.15M ▼ |
| Q1-2024 | $2.95K ▼ | $21.13M ▼ | $15.9M ▲ | $5.22M ▼ |
| Q4-2023 | $30.85K ▲ | $28.26M ▲ | $13.45M ▲ | $14.81M ▼ |
| Q3-2023 | $7.83K ▼ | $24.31M ▲ | $8.57M ▼ | $15.73M ▲ |
| Q2-2023 | $99.7K | $23.92M | $13.85M | $10.07M |
What's financially strong about this company?
There is no goodwill or intangible assets, so asset quality is clear. The company managed to pay down some debt this quarter.
What are the financial risks or weaknesses?
Cash is nearly gone, current liabilities far exceed current assets, and equity is shrinking fast. Retained earnings are deeply negative, showing a history of losses.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2024 | $-842.42K ▲ | $-412.11K ▼ | $2.27M ▼ | $-1.86M ▲ | $0 ▲ | $-412.11K ▼ |
| Q1-2024 | $-2.43M ▼ | $-70.53K ▲ | $7.07M ▲ | $-7.03M ▼ | $-27.9K ▼ | $-70.53K ▲ |
| Q4-2023 | $-1.24M ▲ | $-436.17K ▼ | $-1.83M ▲ | $2.28M ▼ | $23.02K ▲ | $-436.17K ▼ |
| Q3-2023 | $-4.59M ▼ | $-306.96K ▼ | $-3.24M ▲ | $3.46M ▼ | $-91.87K ▼ | $-306.96K ▼ |
| Q2-2023 | $-179.76K | $-255.78K | $-4.63M | $4.87M | $-15.9K | $-255.78K |
What's strong about this company's cash flow?
Net losses are shrinking compared to last quarter, and the company is returning cash to shareholders through buybacks. Working capital changes temporarily helped cash flow.
What are the cash flow concerns?
The business is burning through cash quickly, has almost no cash left, and depends on new debt and asset sales to survive. Buybacks are not sustainable at this burn rate.
5-Year Trend Analysis
A comprehensive look at Crown LNG Holdings Limited Warrants's financial evolution and strategic trajectory over the past five years.
Key positives include a clearly defined niche in LNG infrastructure, centered on harsh‑weather, offshore solutions where traditional approaches struggle. The company has built a sizable asset and equity base for a pre‑revenue player, secured strategic sites, and engaged credible engineering and industrial partners. Its technology concept, based on gravity‑based structures, offers potential advantages in reliability, safety, and environmental footprint. Together, these elements create a differentiated strategic story compared with generic energy developers.
Major risks stem from the financial and project‑development profile. Crown has no operating revenue, persistent accounting losses, and consistently negative operating and free cash flow, all supported by a balance sheet with tight liquidity. Rising overheads without offsetting income emphasize execution and funding risk. Each large project faces permitting, construction, counterparty, and regulatory uncertainties, and the company is concentrated in a small number of assets. Broader shifts in LNG demand and decarbonization policy add another layer of uncertainty.
The forward picture depends on whether Crown can secure final investment decisions, financing, and long‑term offtake agreements for its flagship projects and then deliver them on time and on budget. In the near term, financial statements are likely to remain volatile, loss‑making, and dependent on external capital. If even one major project transitions successfully into operation with robust contracts, the company’s profile could shift toward more stable, infrastructure‑like cash flows and validate its niche strategy. Until that happens, the outlook is best characterized as high‑potential but high‑uncertainty, with success hinging on execution and ongoing access to funding rather than on current financial performance.
About Crown LNG Holdings Limited Warrants
https://www.crownlng.comCrown LNG Holdings Limited develops and delivers tailored offshore liquefied natural gas (LNG) liquefaction and regasification terminal infrastructure solutions for harsh weather locations. The company is based in St Helier, Jersey.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2024 | $0 | $1.55M ▲ | $-842K ▲ | 0% | $-0.09 ▲ | $-842K ▲ |
| Q1-2024 | $0 | $1.47M ▲ | $-2.43M ▼ | 0% | $-0.26 ▼ | $-2.43M ▼ |
| Q4-2023 | $0 | $1.09M ▼ | $-1.24M ▲ | 0% | $-0.13 ▲ | $-1.09M ▲ |
| Q3-2023 | $0 | $4.1M ▲ | $-4.58M ▼ | 0% | $-0.47 ▼ | $-4.1M ▼ |
| Q2-2023 | $0 | $637.47K | $-180K | 0% | $-0.02 | $-637K |
What's going well?
The company managed to cut its net loss by over $1.5 million compared to last quarter. Expenses are under better control, and other income helped reduce the loss.
What's concerning?
There is still no revenue at all, and the business is burning cash just to keep the lights on. Without sales, the company can't become sustainable.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2024 | $900 ▼ | $18.35M ▼ | $16.2M ▲ | $2.15M ▼ |
| Q1-2024 | $2.95K ▼ | $21.13M ▼ | $15.9M ▲ | $5.22M ▼ |
| Q4-2023 | $30.85K ▲ | $28.26M ▲ | $13.45M ▲ | $14.81M ▼ |
| Q3-2023 | $7.83K ▼ | $24.31M ▲ | $8.57M ▼ | $15.73M ▲ |
| Q2-2023 | $99.7K | $23.92M | $13.85M | $10.07M |
What's financially strong about this company?
There is no goodwill or intangible assets, so asset quality is clear. The company managed to pay down some debt this quarter.
What are the financial risks or weaknesses?
Cash is nearly gone, current liabilities far exceed current assets, and equity is shrinking fast. Retained earnings are deeply negative, showing a history of losses.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2024 | $-842.42K ▲ | $-412.11K ▼ | $2.27M ▼ | $-1.86M ▲ | $0 ▲ | $-412.11K ▼ |
| Q1-2024 | $-2.43M ▼ | $-70.53K ▲ | $7.07M ▲ | $-7.03M ▼ | $-27.9K ▼ | $-70.53K ▲ |
| Q4-2023 | $-1.24M ▲ | $-436.17K ▼ | $-1.83M ▲ | $2.28M ▼ | $23.02K ▲ | $-436.17K ▼ |
| Q3-2023 | $-4.59M ▼ | $-306.96K ▼ | $-3.24M ▲ | $3.46M ▼ | $-91.87K ▼ | $-306.96K ▼ |
| Q2-2023 | $-179.76K | $-255.78K | $-4.63M | $4.87M | $-15.9K | $-255.78K |
What's strong about this company's cash flow?
Net losses are shrinking compared to last quarter, and the company is returning cash to shareholders through buybacks. Working capital changes temporarily helped cash flow.
What are the cash flow concerns?
The business is burning through cash quickly, has almost no cash left, and depends on new debt and asset sales to survive. Buybacks are not sustainable at this burn rate.
5-Year Trend Analysis
A comprehensive look at Crown LNG Holdings Limited Warrants's financial evolution and strategic trajectory over the past five years.
Key positives include a clearly defined niche in LNG infrastructure, centered on harsh‑weather, offshore solutions where traditional approaches struggle. The company has built a sizable asset and equity base for a pre‑revenue player, secured strategic sites, and engaged credible engineering and industrial partners. Its technology concept, based on gravity‑based structures, offers potential advantages in reliability, safety, and environmental footprint. Together, these elements create a differentiated strategic story compared with generic energy developers.
Major risks stem from the financial and project‑development profile. Crown has no operating revenue, persistent accounting losses, and consistently negative operating and free cash flow, all supported by a balance sheet with tight liquidity. Rising overheads without offsetting income emphasize execution and funding risk. Each large project faces permitting, construction, counterparty, and regulatory uncertainties, and the company is concentrated in a small number of assets. Broader shifts in LNG demand and decarbonization policy add another layer of uncertainty.
The forward picture depends on whether Crown can secure final investment decisions, financing, and long‑term offtake agreements for its flagship projects and then deliver them on time and on budget. In the near term, financial statements are likely to remain volatile, loss‑making, and dependent on external capital. If even one major project transitions successfully into operation with robust contracts, the company’s profile could shift toward more stable, infrastructure‑like cash flows and validate its niche strategy. Until that happens, the outlook is best characterized as high‑potential but high‑uncertainty, with success hinging on execution and ongoing access to funding rather than on current financial performance.

CEO
Swapan Kataria

