MeritValue

DATZ WORLD HOLDINGS CORP.

BOTXdata completeness 75%11 fiscal years on file

Data notes: no data for concept 'pretaxIncome'

i. The business — what you’d actually own
FigureFY 2021FY 2022FY 2023FY 2024FY 2025
Revenue$2.67M1$3.81M2$5.09M3$5.6M4$6.47M4
Net income−$5.03M5$955,6956−$585,2117−$709,4308$260,6728
Operating cash flow−$858,2509−$317,39410$422,59211−$131,13612$855,48812
Capital expenditure—————
Free cash flow (derived)—————
Total debt$3.52M13$2.4M14$2M14——
Cash & equivalents$684,63915$367,24516$445,72116$165,33217$853,75918
Diluted shares84.3M143.1M95.9M99.7M100.1M

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
−$0.14
your share of equity
Profit it earned you last year
$0.03
Free cash flow it threw off
—
Debt you’d be carrying
—

10 shares is a claim on −$0.14 of net worth that earned you $0.03 last year.

iii. Is this a good business?
Moat signal · return on equity
— avg · 5y

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

seeing a moat in the numbers →
Management signal · capital allocation
+19% shares · 5y

Share count is up 19% over 5 years — owners have been diluted. Worth asking what they got for it. Total debt has fallen 43% — deleveraging.

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 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
  1. 10-K · period ending 2021-06-30 · accession 0001477932-22-007294 (Revenues)
  2. 10-K · period ending 2022-06-30 · accession 0001477932-23-007194 (Revenues)
  3. 10-K · period ending 2023-06-30 · accession 0001477932-24-006885 (Revenues)
  4. 10-K · period ending 2024-06-30 · accession 0001477932-25-007131 (Revenues)
  5. 10-K · period ending 2021-06-30 · accession 0001477932-22-007294 (NetIncomeLoss)
  6. 10-K · period ending 2022-06-30 · accession 0001477932-23-007194 (NetIncomeLoss)
  7. 10-K · period ending 2023-06-30 · accession 0001477932-24-006885 (NetIncomeLoss)
  8. 10-K · period ending 2024-06-30 · accession 0001477932-25-007131 (NetIncomeLoss)
  9. 10-K · period ending 2021-06-30 · accession 0001477932-22-007294 (NetCashProvidedByUsedInOperatingActivities)
  10. 10-K · period ending 2022-06-30 · accession 0001477932-23-007194 (NetCashProvidedByUsedInOperatingActivities)
  11. 10-K · period ending 2023-06-30 · accession 0001477932-24-006885 (NetCashProvidedByUsedInOperatingActivities)
  12. 10-K · period ending 2024-06-30 · accession 0001477932-25-007131 (NetCashProvidedByUsedInOperatingActivities)
  13. 10-K · period ending 2021-06-30 · accession 0001477932-22-007294 (LongTermDebtNoncurrent)
  14. 10-K · period ending 2022-06-30 · accession 0001477932-23-007194 (LongTermDebtNoncurrent)
  15. 10-K · period ending 2021-06-30 · accession 0001477932-22-007294 (CashAndCashEquivalentsAtCarryingValue)
  16. 10-K · period ending 2022-06-30 · accession 0001477932-23-007194 (CashAndCashEquivalentsAtCarryingValue)
  17. 10-K · period ending 2024-06-30 · accession 0001477932-24-006885 (CashAndCashEquivalentsAtCarryingValue)
  18. 10-K · period ending 2025-06-30 · accession 0001477932-25-007131 (CashAndCashEquivalentsAtCarryingValue)