Atacama Resources International, Inc.

ACRLdata completeness 88%4 fiscal years on file

Data notes: no data for concept 'capex'

i. The business — what you’d actually own

Figure	FY 2013	FY 2014	FY 2015	FY 2016
Revenue	—	$0¹	$0²	$0²
Net income	−$154,975³	−$782,431³	−$282,916⁴	−$1.53M⁴
Operating cash flow	−$16,302⁵	−$7,005⁶	−$97,704⁷	−$882,362⁷
Capital expenditure	—	—	—	—
Free cash flow (derived)	—	—	—	—
Total debt	—	—	$276,984⁸	$143,880⁸
Cash & equivalents	$6,198⁹	$1,693¹⁰	$8,477¹⁰	$17,670¹⁰
Diluted shares	31.4M	31.5M	57.2M	139.9M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

ii. Your slice — ownership made literal

If you owned

Net assets behind them

−$0.05

your share of equity

Profit it earned you last year

−$0.11

Free cash flow it threw off

—

Debt you’d be carrying

$0.01

10 shares is a claim on −$0.05 of net worth that earned you −$0.11 last year, against $0.01 of debt.

iii. Is this a good business?

Moat signal · return on equity

— avg · 4y

Not enough data in the filings for a return-on-capital reading.

Management signal · capital allocation

+346% shares · 4y

Share count is up 346% over 4 years — owners have been diluted. Worth asking what they got for it. Total debt has fallen 48% — deleveraging.

Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.

iv. What it’s worth — engine v0.1.0

DCF · Growth Exit 10Y

not applicable

only 0 years of FCF (need ≥3) — model not applicable

DCF · Growth Exit 5Y

not applicable

only 0 years of FCF (need ≥3) — model not applicable

Earnings Power Value

not applicable

normalized (5y-median) earnings non-positive — EPV undefined

Graham Number

not applicable

diluted EPS missing or non-positive — Graham Number undefined

Different models answer different questions — which to trust when →

Sources — the receipts