Data is not available at this time.
Fragrant Prosperity Holdings Limited operates as a shell company with no significant active operations, focusing primarily on identifying acquisition targets in the technology, medicinal cannabis, or CBD wellness sectors across Europe and Asia. The company’s strategy hinges on leveraging its financial structure to facilitate mergers or acquisitions, positioning itself as a vehicle for future growth in high-potential industries. However, its lack of current revenue-generating activities places it in a speculative category, reliant on successful deal execution to transition into an operational entity. The firm’s market position is inherently unstable, given its dependence on external opportunities rather than organic growth or established market share. Its historical rebranding from Vale International Group Limited reflects its evolving strategic focus, though tangible progress remains unproven. As a British Virgin Islands-incorporated entity, it operates with flexibility but faces scrutiny due to its shell status and limited transparency.
The company reported no revenue for the period, reflecting its non-operational status. Net income stood at -GBp 111.9k, with diluted EPS of -GBp 0.0018, underscoring ongoing costs without offsetting income. Operating cash flow was deeply negative at -GBp 85.7k, further highlighting its reliance on external financing to sustain activities in the absence of core business operations.
With no revenue streams, the company lacks earnings power, and its capital efficiency is unmeasurable under current conditions. The negative EPS and operating cash flow indicate inefficient use of capital, as expenses are incurred without generating returns. The absence of capital expenditures suggests minimal investment in tangible assets or growth initiatives.
Cash and equivalents totaled GBp 109.7k, while total debt reached GBp 535.9k, implying a leveraged position with limited liquidity. The debt-heavy structure, coupled with no operational income, raises concerns about financial sustainability unless near-term acquisitions materialize to improve the asset base and cash flow generation.
Growth is entirely contingent on successful acquisitions, with no organic trends to analyze. The company has not paid dividends, consistent with its pre-revenue stage and focus on capital preservation for potential deals. Shareholder returns are speculative, tied to future strategic moves rather than current performance.
The market cap of GBp 852.3k reflects investor speculation on the company’s ability to execute its acquisition strategy. A beta of 1.4 indicates higher volatility versus the market, aligning with its high-risk profile. Valuation metrics are irrelevant absent revenue or earnings, leaving the stock price driven by sentiment around potential sector entry.
The company’s sole advantage is its flexibility to pivot into high-growth sectors, but execution risk is severe. Without a clear acquisition timeline or target, the outlook remains uncertain. Success hinges on management’s ability to identify and integrate a viable business, a challenge compounded by its financial constraints and competitive acquisition landscape.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |