KEEMO Fashion Group Ltd 10-K-A Analysis & Summary – 3/14/2025

⚠️This is not investment advice.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️

Filing date:

03/14/2025


TLDR:

ELI5:

KEEMO Fashion is in trouble. They’re losing money, can’t pay their bills, and might not be around much longer. They depend on one person to stay afloat and have problems with how they manage their finances.


Accession #:

0001493152-25-010312

Published on

Analyst Summary

  • The company’s amended 10-K filing addresses wording errors but does not change the underlying financial concerns.
  • KEEMO Fashion faces a going concern risk due to operating losses, negative cash flow, and reliance on director funding.
  • Material weaknesses exist in internal controls, including a lack of a functioning audit committee and inadequate segregation of duties.
  • Revenue increased slightly from $16,945 in 2023 to $21,522 in 2024, but the net loss significantly widened from ($22,196) to ($42,275).
  • The company’s current liabilities far exceed its current assets, indicating a severe liquidity problem; the current ratio decreased from 0.87 in 2023 to 0.37 in 2024.
  • Gross profit margin remained relatively stable at around 49%.
  • The company’s business model relies heavily on the sole officer and director’s network.
  • Customer and supplier concentration pose additional risks.
  • The debt-to-assets ratio increased significantly from 1.16 in 2023 to 2.72 in 2024, indicating higher leverage.

Opportunities and Risks

  • Risk: Liquidity risk due to negative working capital and reliance on director funding.
  • Risk: Operational risk due to dependence on a single individual and a nascent marketing strategy.
  • Risk: Competitive risk in the highly competitive apparel industry in China.
  • Risk: Internal control risk due to material weaknesses.
  • Risk: Regulatory risk associated with operating in China.
  • Opportunity: Potential for expansion in the growing apparel market in Asian countries.
  • Opportunity: Targeting small e-commerce retailers as a viable strategy.

Potential Implications

Company Performance

  • Continued operating losses and negative cash flow will likely hinder the company’s ability to invest in growth initiatives.
  • Reliance on director funding may create conflicts of interest and unsustainable financial practices.
  • Internal control weaknesses increase the risk of financial misstatements and fraud, potentially damaging the company’s reputation and investor confidence.
  • The company’s ability to continue as a going concern is highly uncertain.

Stock Price

  • The going concern warning and internal control deficiencies are likely to negatively impact the stock price.
  • The company’s weak financial performance and high debt levels may deter potential investors.
  • Negative investor sentiment could lead to a further decline in the stock price.

SEC Filing Report: KEEMO Fashion Group Ltd. – Form 10-K/A (Amendment No. 1)

Executive Summary

This report analyzes KEEMO Fashion Group Limited’s Form 10-K/A (Amendment No. 1) for the fiscal year ended July 31, 2024. The amendment addresses wording errors in the original filing, specifically the incorrect use of “Consolidated” when the company operates as a single entity. The company faces significant going concern risks due to operating losses, negative cash flow, and reliance on director funding. Internal control weaknesses are also a major concern. Given the financial instability and control deficiencies, a **sell** recommendation is warranted.

Company Overview

KEEMO Fashion Group Limited is a Nevada corporation operating in the apparel and garment trade industry. It focuses on wholesaling men’s and women’s apparel to retailers in Asian countries, particularly China, targeting the low to mid-range price points. The company utilizes a virtual network business structure, outsourcing production, packaging, and logistics. The company is a smaller reporting company and an emerging growth company.

Detailed Analysis

Financial Statement Analysis

The following table summarizes key financial data extracted from the 10-K/A:

Financial Metric July 31, 2024 July 31, 2023 Change
Cash and Cash Equivalents $19,421 $28,743 -$9,322
Accounts Receivable $0 $6,954 -$6,954
Inventories $2,527 $3,405 -$878
Total Current Assets $28,474 $43,035 -$14,561
Amount Due to a Director $69,919 $40,405 +$29,514
Total Current Liabilities $77,419 $49,705 +$27,714
Revenue $21,522 $16,945 +$4,577
Gross Profit $10,586 $8,351 +$2,235
Net Loss ($42,275) ($22,196) -$20,079

Key Ratios:

  • Gross Profit Margin (2024): 49.19%
  • Gross Profit Margin (2023): 49.28%

Trends:

  • Revenue increased slightly, but the net loss significantly widened.
  • The company is increasingly reliant on funding from its director.
  • Current liabilities far exceed current assets, indicating a severe liquidity problem.

Management’s Discussion and Analysis (MD&A) Insights

  • Management acknowledges the company’s going concern risk due to operating losses and insufficient cash.
  • The company’s business model relies heavily on the sole officer and director’s network.
  • Marketing plans are still under development and lack a definitive timeline.
  • The company operates in a highly competitive market.

Red Flags and Uncommon Metrics

  • Going Concern: The auditor’s report explicitly mentions substantial doubt about the company’s ability to continue as a going concern.
  • Internal Control Weaknesses: Management admits to material weaknesses in internal controls, including a lack of a functioning audit committee, inadequate segregation of duties, and insufficient written policies.
  • Related Party Transactions: Significant reliance on funding from the sole director raises concerns about potential conflicts of interest.
  • Customer Concentration: Revenue is highly concentrated among a few customers, making the company vulnerable to losing a key client.
  • Supplier Concentration: Cost of revenue is concentrated among a few vendors.

Risk and Opportunity Assessment

Risks

  • Liquidity Risk: The company’s negative working capital and reliance on director funding pose a significant threat to its survival.
  • Operational Risk: Dependence on a single individual and a nascent marketing strategy create operational vulnerabilities.
  • Competitive Risk: The apparel industry in China is highly competitive, with established players possessing greater resources.
  • Internal Control Risk: Material weaknesses in internal controls increase the risk of financial misstatements and fraud.
  • Regulatory Risk: The company’s operations in China are subject to regulatory and legal uncertainties. Enforcement of US judgments in China is not guaranteed.

Opportunities

  • Market Growth: The apparel market in Asian countries is growing, presenting potential for expansion.
  • E-commerce Potential: Targeting small e-commerce retailers could be a viable strategy.

Conclusion and Actionable Insights

KEEMO Fashion Group Limited faces substantial financial and operational challenges. The going concern warning, internal control deficiencies, and reliance on related-party funding are major red flags. While the company operates in a growing market, its current financial position and operational weaknesses outweigh any potential opportunities.

Recommendation: Sell. The risks associated with investing in KEEMO Fashion Group Limited significantly outweigh the potential rewards. The company’s ability to continue as a going concern is highly uncertain.

Financial Analysis of Keemo Fashion Group Limited

1. Commentary

Keemo Fashion Group Limited’s financial performance shows a concerning trend. While revenue increased from 2023 to 2024, the company experienced a significant net loss in both years, with the loss increasing substantially in 2024. The company’s liabilities far outweigh its assets, resulting in negative stockholders’ equity. The company’s solvency is questionable, and its ability to continue as a going concern is uncertain.

2. Financial Ratio and Metric Analysis

Profitability

  • Gross Profit Margin

    • Metric: 2024: (10,586 / 21,522) = 49.19%; 2023: (8,351 / 16,945) = 49.28%
    • Trend: The gross profit margin decreased slightly from 49.28% in 2023 to 49.19% in 2024, a decrease of 0.18%.
    • Industry: The apparel industry typically has gross margins ranging from 40% to 60%. Keemo Fashion’s gross profit margin falls within this range.
  • Operating Profit Margin

    • Metric: 2024: (-42,275 / 21,522) = -196.43%; 2023: (-22,254 / 16,945) = -131.33%
    • Trend: The operating profit margin worsened significantly from -131.33% in 2023 to -196.43% in 2024, a decrease of 49.57%.
    • Industry: A negative operating margin is unfavorable and indicates the company is struggling to control its operating expenses.
  • Net Profit Margin

    • Metric: 2024: (-42,275 / 21,522) = -196.43%; 2023: (-22,196 / 16,945) = -131.33%
    • Trend: The net profit margin worsened significantly from -131.33% in 2023 to -196.43% in 2024, a decrease of 49.57%.
    • Industry: A negative net profit margin is unfavorable and indicates the company is not profitable.
  • Return on Assets (ROA)

    • Metric: 2024: (-42,275 / 28,474) = -148.47%; 2023: (-22,196 / 43,035) = -51.58%
    • Trend: ROA decreased significantly from -51.58% in 2023 to -148.47% in 2024, a decrease of 187.99%.
    • Industry: A negative ROA indicates the company is not effectively using its assets to generate profit.
  • Return on Equity (ROE)

    • Metric: 2024: (-42,275 / -48,945) = 86.37%; 2023: (-22,196 / -6,670) = 332.77%
    • Trend: ROE decreased significantly from 332.77% in 2023 to 86.37% in 2024, a decrease of 73.99%.
    • Industry: A negative ROE indicates the company is not effectively using its equity to generate profit.
  • Earnings Per Share (EPS) – Basic and Diluted

    • Metric: 2024: -0.00; 2023: -0.00
    • Trend: EPS remained the same at -0.00 from 2023 to 2024.
    • Industry: Negative EPS indicates the company is not profitable on a per-share basis.

Liquidity

  • Current Ratio

    • Metric: 2024: (28,474 / 77,419) = 0.37; 2023: (43,035 / 49,705) = 0.87
    • Trend: The current ratio decreased significantly from 0.87 in 2023 to 0.37 in 2024, a decrease of 57.47%.
    • Industry: A current ratio below 1 indicates the company may have difficulty meeting its short-term obligations. The ideal current ratio is generally between 1.5 and 2.
  • Quick Ratio (Acid-Test Ratio)

    • Metric: 2024: (28,474 – 2,527) / 77,419 = 0.34; 2023: (43,035 – 3,405) / 49,705 = 0.80
    • Trend: The quick ratio decreased significantly from 0.80 in 2023 to 0.34 in 2024, a decrease of 57.5%.
    • Industry: A quick ratio below 1 indicates the company may have difficulty meeting its short-term obligations without relying on inventory sales.
  • Cash Ratio

    • Metric: 2024: (19,421 / 77,419) = 0.25; 2023: (28,743 / 49,705) = 0.58
    • Trend: The cash ratio decreased significantly from 0.58 in 2023 to 0.25 in 2024, a decrease of 56.9%.
    • Industry: A low cash ratio indicates the company has limited cash to cover its short-term liabilities.

Solvency/Leverage

  • Debt-to-Equity Ratio

    • Metric: 2024: (77,419 / -48,945) = -1.58; 2023: (49,705 / -6,670) = -7.45
    • Trend: The debt-to-equity ratio increased from -7.45 in 2023 to -1.58 in 2024, an increase of 78.8%.
    • Industry: A negative debt-to-equity ratio is due to the negative equity.
  • Debt-to-Assets Ratio

    • Metric: 2024: (77,419 / 28,474) = 2.72; 2023: (49,705 / 43,035) = 1.16
    • Trend: The debt-to-assets ratio increased significantly from 1.16 in 2023 to 2.72 in 2024, an increase of 134.48%.
    • Industry: A high debt-to-assets ratio indicates the company is highly leveraged and relies heavily on debt financing.
  • Interest Coverage Ratio (Times Interest Earned)

    • Metric: Since there is no interest expense, the ratio cannot be calculated.
    • Trend: N/A
    • Industry: N/A

Activity/Efficiency

  • Inventory Turnover

    • Metric: 2024: (10,936 / 2,527) = 4.33; 2023: (8,594 / 3,405) = 2.52
    • Trend: Inventory turnover increased from 2.52 in 2023 to 4.33 in 2024, an increase of 71.85%.
    • Industry: A higher inventory turnover suggests the company is efficiently managing its inventory.
  • Days Sales Outstanding (DSO)

    • Metric: 2024: (0 / 21,522) * 365 = 0; 2023: (6,954 / 16,945) * 365 = 149.6
    • Trend: DSO decreased from 149.6 days in 2023 to 0 days in 2024, a decrease of 100%.
    • Industry: A lower DSO indicates the company is collecting its receivables more quickly.
  • Days Payable Outstanding (DPO)

    • Metric: 2024: (0 / 10,936) * 365 = 0; 2023: (0 / 8,594) * 365 = 0
    • Trend: DPO remained the same at 0 days from 2023 to 2024.
    • Industry: A lower DPO indicates the company is paying its suppliers more quickly.
  • Asset Turnover

    • Metric: 2024: (21,522 / 28,474) = 0.76; 2023: (16,945 / 43,035) = 0.39
    • Trend: Asset turnover increased from 0.39 in 2023 to 0.76 in 2024, an increase of 94.87%.
    • Industry: A higher asset turnover suggests the company is efficiently using its assets to generate revenue.

Valuation

  • Price-to-Earnings Ratio (P/E)

    • Metric: Since the company has negative earnings, the P/E ratio is not meaningful.
    • Trend: N/A
    • Industry: N/A
  • Price-to-Book Ratio (P/B)

    • Metric: 2025-03-14: (55,000,000 * 2.00) / -48,945 = -2247.42
    • Trend: N/A
    • Industry: A negative P/B ratio is due to the negative book value.
  • Price-to-Sales Ratio (P/S)

    • Metric: 2025-03-14: (55,000,000 * 2.00) / 21,522 = 5110.12
    • Trend: N/A
    • Industry: The P/S ratio is very high, indicating the company is overvalued relative to its sales.
  • Enterprise Value to EBITDA (EV/EBITDA)

    • Metric: EBITDA = Net Income + Interest + Taxes + Depreciation and Amortization = -42,275 + 0 + 0 + 0 = -42,275. EV = Market Cap + Total Debt – Cash = (55,000,000 * 2.00) + 77,419 – 19,421 = 110,058,098. EV/EBITDA = 110,058,098 / -42,275 = -2603.45
    • Trend: N/A
    • Industry: A negative EV/EBITDA ratio is due to the negative EBITDA.

Growth Rates

  • Revenue Growth

    • Metric: (21,522 – 16,945) / 16,945 = 26.95%
    • Trend: Revenue grew by 26.95% from 2023 to 2024.
    • Industry: This indicates positive growth in sales.
  • Net Income Growth

    • Metric: (-42,275 – (-22,196)) / -22,196 = 90.46%
    • Trend: Net loss increased by 90.46% from 2023 to 2024.
    • Industry: This indicates a significant deterioration in profitability.
  • EPS Growth

    • Metric: (0 – 0) / 0 = N/A
    • Trend: EPS growth is not applicable as EPS remained at $0.00.
    • Industry: N/A

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️