MeritValue

ABUNDIA GLOBAL IMPACT GROUP, INC.

AGIGdata completeness 100%17 fiscal years on file
The thesis, from the filings

ABUNDIA GLOBAL IMPACT GROUP, INC. earns about -36% on invested capital, but has diluted owners by 240% over 5 years — worth asking whether the growth reaches owners. The cash-flow models don't apply cleanly here — the ledger says why below.Whether it’s worth owning at today’s price is the last question — and yours to answer, below.

i. The business — what you’d actually own
FigureFY 2021FY 2022FY 2023FY 2024FY 2025
Revenue$1.33M1$1.64M2$794,0273$560,1803$410,6324
Net income−$1.02M5−$744,2796−$3.21M7−$3.61M8−$29.5M8
Operating cash flow−$680,6919−$228,96210$263,19111−$1.92M12−$8.05M12
Capital expenditure————$8.66M13
Free cash flow (derived)————−$16.7M12
Total debt————$10.2M14
Cash & equivalents$4.89M15$4.55M15—$525,80916$4.62M16
Diluted shares9.7M10.0M10.8M31.8M32.8M

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
shares
Net assets behind them
$5.79
your share of equity
Profit it earned you last year
−$8.97
Free cash flow it threw off
−$5.09
Debt you’d be carrying
$3.11

10 shares is a claim on $5.79 of net worth that earned you −$8.97 and generated −$5.09 of cash last year, against $3.11 of debt.

iii. Is this a good business?
Moat signal · return on invested capital
-36% avg · 5y
FY21 15%FY22 -9%FY23 -25%FY24 -69%FY25 -93%

It earned an average -36% on invested capital over 5 years. Compare that to what it costs to fund the business.

seeing a moat in the numbers →
Management signal · capital allocation
+240% shares · 5y

Share count is up 240% over 5 years — owners have been diluted. Worth asking what they got for it. Total debt has held roughly steady.

reading capital allocation →

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 1 years of FCF (need ≥3) — model not applicable
DCF · Growth Exit 5Y
not applicable
only 1 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
  1. 10-K · period ending 2021-12-31 · accession 0001493152-23-010237 (RevenueFromContractWithCustomerExcludingAssessedTax)
  2. 10-K · period ending 2022-12-31 · accession 0001493152-24-012685 (RevenueFromContractWithCustomerExcludingAssessedTax)
  3. 10-K/A · period ending 2023-12-31 · accession 0001641172-25-007857 (RevenueFromContractWithCustomerExcludingAssessedTax)
  4. 10-K/A · period ending 2025-12-31 · accession 0001493152-26-022630 (RevenueFromContractWithCustomerExcludingAssessedTax)
  5. 10-K · period ending 2021-12-31 · accession 0001493152-23-010237 (NetIncomeLoss)
  6. 10-K · period ending 2022-12-31 · accession 0001493152-24-012685 (NetIncomeLoss)
  7. 10-K/A · period ending 2023-12-31 · accession 0001641172-25-007857 (NetIncomeLoss)
  8. 10-K/A · period ending 2024-12-31 · accession 0001493152-26-022630 (NetIncomeLoss)
  9. 10-K · period ending 2021-12-31 · accession 0001493152-23-010237 (NetCashProvidedByUsedInOperatingActivities)
  10. 10-K · period ending 2022-12-31 · accession 0001493152-24-012685 (NetCashProvidedByUsedInOperatingActivities)
  11. 10-K/A · period ending 2023-12-31 · accession 0001641172-25-007857 (NetCashProvidedByUsedInOperatingActivities)
  12. 10-K/A · period ending 2024-12-31 · accession 0001493152-26-022630 (NetCashProvidedByUsedInOperatingActivities)
  13. 10-K/A · period ending 2025-12-31 · accession 0001493152-26-022630 (PaymentsToAcquirePropertyPlantAndEquipment)
  14. 10-K/A · period ending 2025-12-31 · accession 0001493152-26-022630 (LongTermDebt)
  15. 10-K · period ending 2021-12-31 · accession 0001493152-23-010237 (CashAndCashEquivalentsAtCarryingValue)
  16. 10-K/A · period ending 2024-12-31 · accession 0001493152-26-022630 (CashAndCashEquivalentsAtCarryingValue)