← ANGX Overview

Angel Studios, Inc. Liquidation Value Calculator

Angel Studios, Inc.

Current Price: $2.36 (as of 2026-04-24)

Loading calculator data...

Advanced: All 186 XBRL Tags

Every XBRL tag from SEC EDGAR filings, grouped by financial statement type. total = may include children, fact = independent leaf value.

Balance Sheet

TagValueUnit
accounts_payable
Accounts Payable Current total
AccountsPayableCurrent
$39.96M USD
accounts_receivable
Accounts Receivable Net Current total
AccountsReceivableNetCurrent
$51.12M USD
Notes And Loans Receivable Net Current total
NotesAndLoansReceivableNetCurrent
$1.37M USD
cash
Cash And Cash Equivalents At Carrying Value total
CashAndCashEquivalentsAtCarryingValue
$44.08M USD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents total
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
$44.08M USD
current_liabilities
Accrued Liabilities Current total
AccruedLiabilitiesCurrent
$24.49M USD
Employee Related Liabilities Current total
EmployeeRelatedLiabilitiesCurrent
$693,875 USD
Operating Lease Liability Current total
OperatingLeaseLiabilityCurrent
$1.28M USD
Other Accrued Liabilities Current total
OtherAccruedLiabilitiesCurrent
$1.93M USD
inventory
Inventory Net total
InventoryNet
$1.26M USD
liabilities_current
Liabilities Current total
LiabilitiesCurrent
$219.00M USD
liabilities_total
Liabilities total $267.19M USD
long_term_debt
Debt Instrument Carrying Amount total
DebtInstrumentCarryingAmount
$101.00M USD
Long Term Debt total
LongTermDebt
$45.50M USD
long_term_investments
Equity Method Investments total
EquityMethodInvestments
$36.50M USD
Investments In Affiliates Subsidiaries Associates And Joint Ventures total
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures
$46.01M USD
operating_lease_liability
Operating Lease Liability total
OperatingLeaseLiability
$3.34M USD
Operating Lease Liability Current fact
OperatingLeaseLiabilityCurrent
$1.28M USD
Operating Lease Liability Noncurrent fact
OperatingLeaseLiabilityNoncurrent
$2.06M USD
shares_outstanding
Common Stock Shares Outstanding total
CommonStockSharesOutstanding
169.1M shares
Unmapped Tags (163)
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
$3.23MUSD
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
$210.08MUSD
Adjustments To Additional Paid In Capital Equity Component Of Convertible Debt
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
$1.93MUSD
Adjustments To Additional Paid In Capital Warrant Issued
AdjustmentsToAdditionalPaidInCapitalWarrantIssued
$2.53MUSD
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
$600,000USD
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
$1.10MUSD
Assets
Assets
$241.41MUSD
Assets Current
AssetsCurrent
$134.88MUSD
Capitalized Computer Software Accumulated Amortization
CapitalizedComputerSoftwareAccumulatedAmortization
$27.27MUSD
Capitalized Computer Software Additions
CapitalizedComputerSoftwareAdditions
$8.70MUSD
Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
$8.20MUSD
Capitalized Computer Software Impairments1
CapitalizedComputerSoftwareImpairments1
$0USD
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
$13.31MUSD
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
$0USD/shares
Common Stock Shares Authorized
CommonStockSharesAuthorized
$700.00Mshares
Common Stock Shares Issued
CommonStockSharesIssued
$169.10Mshares
Common Stock Value
CommonStockValue
$16,909USD
Debt Conversion Original Debt Amount1
DebtConversionOriginalDebtAmount1
$7.09MUSD
Debt Instrument Fair Value
DebtInstrumentFairValue
$102.50MUSD
Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
$3.80MUSD
Deferred Tax Assets Net
DeferredTaxAssetsNet
$0USD
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
$56.18MUSD
Deferred Tax Assets Tax Credit Carryforwards Research
DeferredTaxAssetsTaxCreditCarryforwardsResearch
$603,571USD
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
$62.27MUSD
Equity Method Investment Other Than Temporary Impairment
EquityMethodInvestmentOtherThanTemporaryImpairment
$0USD
Financing Receivable Allowance For Credit Losses
FinancingReceivableAllowanceForCreditLosses
$0USD
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
$1.35MUSD
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
$3.85MUSD
Impairment Of Intangible Assets Finitelived
ImpairmentOfIntangibleAssetsFinitelived
$0USD
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
$3.85MUSD
Inventory Adjustments
InventoryAdjustments
$0USD
Investment Income Interest
InvestmentIncomeInterest
$5.45MUSD
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
$345,182USD
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
$241.41MUSD
Long Term Notes Payable
LongTermNotesPayable
$41.69MUSD
Minority Interest
MinorityInterest
$5.65MUSD
Minority Interest Decrease From Redemptions
MinorityInterestDecreaseFromRedemptions
$15.75MUSD
Notes And Loans Receivable Net Noncurrent
NotesAndLoansReceivableNetNoncurrent
$3.94MUSD
Notes Payable
NotesPayable
$97.20MUSD
Notes Payable Current
NotesPayableCurrent
$55.47MUSD
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
$3.24MUSD
Other Assets Noncurrent
OtherAssetsNoncurrent
$89,924USD
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
$0USD/shares
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
$1.00Mshares
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
$3.94MUSD
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
$709,845USD
Receivables Long Term Contracts Or Programs
ReceivablesLongTermContractsOrPrograms
$9.70MUSD
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
$-241.53MUSD
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
$-25.78MUSD
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
$9.67MUSD
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
$9.67MUSD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect Continuing Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffectContinuingOperations
$36.87MUSD
Debt Instrument Unamortized Discount Premium And Debt Issuance Costs Net
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet
$3.80MUSD
Effective Income Tax Rate Reconciliation Nondeductible Expense Share Based Compensation Cost
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost
$-0pure
Employee Service Share Based Compensation Tax Benefit From Compensation Expense
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense
$-726,335USD
Income Tax Reconciliation Nondeductible Expense Share Based Compensation Cost
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost
$726,433USD
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
$32.87MUSD
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
$35.12MUSD
Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
$44.36MUSD
Increase Decrease In Inventories
IncreaseDecreaseInInventories
$-447,537USD
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
$-904,592USD
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
$6.71MUSD
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
$3.69MUSD
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
$1.50MUSD
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
$101,100USD
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
$699,970USD
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
$1.39MUSD
Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
$12.80MUSD
Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
$13.60MUSD
Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
$11.80MUSD
Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
$7.30MUSD
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
$175.79MUSD
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
$-55.59MUSD
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
$-83.33MUSD
Noncontrolling Interest Increase From Subsidiary Equity Issuance
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance
$13.20MUSD
Operating Lease Payments
OperatingLeasePayments
$1.10MUSD
Payments For Proceeds From Businesses And Interest In Affiliates
PaymentsForProceedsFromBusinessesAndInterestInAffiliates
$36.97MUSD
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
$437,791USD
Payments Of Debt Issuance Costs
PaymentsOfDebtIssuanceCosts
$1.04MUSD
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
$3.01MUSD
Payments To Acquire Notes Receivable
PaymentsToAcquireNotesReceivable
$986,386USD
Payments To Acquire Software
PaymentsToAcquireSoftware
$8.69MUSD
Proceeds From Collection Of Notes Receivable
ProceedsFromCollectionOfNotesReceivable
$659,513USD
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
$104.15MUSD
Proceeds From Minority Shareholders
ProceedsFromMinorityShareholders
$13.73MUSD
Proceeds From Notes Payable
ProceedsFromNotesPayable
$157.34MUSD
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
$636,449USD
Repayments Of Notes Payable
RepaymentsOfNotesPayable
$67.05MUSD
Share Based Compensation
ShareBasedCompensation
$9.67MUSD
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
$32.80MUSD
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
$835,525shares
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
$7.02Mshares
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
$52.10MUSD
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
$31.96Mshares
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
$4USD/shares
Share Based Compensation Arrangements By Share Based Payment Award Options Exercises In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice
$1USD/shares
Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
$4USD/shares
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
$7USD/shares
Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Exercisable Options Weighted Average Exercise Price1
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageExercisePrice1
$2USD/shares
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Exercisable Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions
$10.90Mshares
Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Outstanding Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions
$31.96Mshares
Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Outstanding Options Weighted Average Exercise Price Beginning Balance1
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageExercisePriceBeginningBalance1
$4USD/shares
Stock Repurchased And Retired During Period Value
StockRepurchasedAndRetiredDuringPeriodValue
$437,791USD
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
$35.36Mshares
Cost Of Revenue
CostOfRevenue
$124.86MUSD
Costs And Expenses
CostsAndExpenses
$485.67MUSD
Deferred Tax Assets In Process Research And Development
DeferredTaxAssetsInProcessResearchAndDevelopment
$1.57MUSD
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals
$2.36MUSD
Earnings Per Share Basic
EarningsPerShareBasic
$-1USD/shares
Earnings Per Share Diluted
EarningsPerShareDiluted
$-1USD/shares
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
$0pure
Effective Income Tax Rate Reconciliation Change In Deferred Tax Assets Valuation Allowance
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance
$-0pure
Effective Income Tax Rate Reconciliation Nondeductible Expense Other
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther
$-0pure
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
$-0pure
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
$0pure
Effective Income Tax Rate Reconciliation Tax Credits Research
EffectiveIncomeTaxRateReconciliationTaxCreditsResearch
$0pure
General And Administrative Expense
GeneralAndAdministrativeExpense
$37.87MUSD
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
$-170.49MUSD
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
$271,703USD
Income Taxes Paid Net
IncomeTaxesPaidNet
$-293,057USD
Income Tax Paid Federal After Refund Received
IncomeTaxPaidFederalAfterRefundReceived
$-312,019USD
Income Tax Paid State And Local After Refund Received
IncomeTaxPaidStateAndLocalAfterRefundReceived
$18,962USD
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
$36.41MUSD
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
$-35.78MUSD
Income Tax Reconciliation Nondeductible Expense Other
IncomeTaxReconciliationNondeductibleExpenseOther
$1.11MUSD
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
$299,572USD
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
$-5.44MUSD
Income Tax Reconciliation Tax Credits Research
IncomeTaxReconciliationTaxCreditsResearch
$463,368USD
Interest Expense Nonoperating
InterestExpenseNonoperating
$11.83MUSD
Net Income Loss
NetIncomeLoss
$-170.48MUSD
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
$-12,679USD
Nonoperating Income Expense
NonoperatingIncomeExpense
$-6.38MUSD
Operating Income Loss
OperatingIncomeLoss
$-164.11MUSD
Operating Lease Expense
OperatingLeaseExpense
$1.10MUSD
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
$925,838USD
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
$0pure
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
$1.80MUSD
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
$13.52MUSD
Research And Development Expense
ResearchAndDevelopmentExpense
$15.53MUSD
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
$321.56MUSD
Selling And Marketing Expense
SellingAndMarketingExpense
$297.32MUSD
Accrued Marketing Costs Current
AccruedMarketingCostsCurrent
$18.15MUSD
Accrued Professional Fees Current
AccruedProfessionalFeesCurrent
$1.87MUSD
Crypto Asset Realized And Unrealized Gain Loss Nonoperating
CryptoAssetRealizedAndUnrealizedGainLossNonoperating
$-1.79MUSD
Depreciation
Depreciation
$600,000USD
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
$14.42MUSD
Guarantee Obligations Maximum Exposure
GuaranteeObligationsMaximumExposure
$4.80MUSD
Interest Paid Net
InterestPaidNet
$7.81MUSD
Legal Fees
LegalFees
$10.10MUSD
Number Of Reportable Segments
NumberOfReportableSegments
$1segment
Operating Loss Carryforwards
OperatingLossCarryforwards
$230.20MUSD
Paid In Kind Interest
PaidInKindInterest
$6.35MUSD
Profit Loss
ProfitLoss
$-170.49MUSD
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
$233,774USD
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
$926,752shares
Stock Issued During Period Value Conversion Of Convertible Securities
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
$7.09MUSD
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
$103.44MUSD
Stock Issued During Period Value Stock Options Exercised
StockIssuedDuringPeriodValueStockOptionsExercised
$636,449USD
AdvanceRoyaltiesCurrent
AdvanceRoyaltiesCurrent
$13.83MUSD
CryptoAssetFairValueUnrestricted
CryptoAssetFairValueUnrestricted
$26.53MUSD
CryptoAssetRealizedGainLossOperating
CryptoAssetRealizedGainLossOperating
$-1.79MUSD
IncreaseDecreaseInPrepaidRoyalties
IncreaseDecreaseInPrepaidRoyalties
$1.31MUSD
ProceedsFromDisposalCryptoAsset
ProceedsFromDisposalCryptoAsset
$99,117USD

Showing balance sheet tags only. Liquidation analysis uses balance sheet data.

Comments