LINGERIE FIGHTING CHAMPIONSHIPS, INC.
BOTYdata completeness 88%16 fiscal years on filei. The business — what you’d actually own
| Figure | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 |
|---|---|---|---|---|---|
| Revenue | $95,4361 | $113,8022 | $117,7223 | $132,9784 | $208,4854 |
| Net income | −$3.52M5 | $1.68M6 | $308,4527 | −$1.87M8 | −$567,1608 |
| Operating cash flow | −$265,6619 | −$87,99210 | −$150,15811 | −$161,52912 | −$312,82212 |
| Capital expenditure | — | — | $013 | $2,57314 | $014 |
| Free cash flow (derived) | — | — | −$150,15811 | −$164,10212 | −$312,82212 |
| Total debt | — | — | — | — | — |
| Cash & equivalents | $34,48115 | $10,00915 | $5,29516 | $2,19316 | $24,09316 |
| Diluted shares | 8.88B | 9.24B | 10.57B | 416,906 | 496,000 |
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
−$127.68
your share of equity
Profit it earned you last year
−$11.43
Free cash flow it threw off
−$6.31
Debt you’d be carrying
—
10 shares is a claim on −$127.68 of net worth that earned you −$11.43 and generated −$6.31 of cash 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
−100% shares · 5y
Share count is down 100% over 5 years — management has been buying back stock, quietly handing owners a bigger slice.
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
3y-median FCF non-positive — growth-exit DCF not applicable (see EPV)
DCF · Growth Exit 5Y
not applicable
3y-median FCF non-positive — growth-exit DCF not applicable (see EPV)
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
- 10-K · period ending 2021-12-31 · accession 0001640334-23-001322 (Revenues)
- 10-K · period ending 2022-12-31 · accession 0001640334-24-001113 (Revenues)
- 10-K · period ending 2023-12-31 · accession 0001640334-25-000615 (Revenues)
- 10-K · period ending 2024-12-31 · accession 0001640334-26-000565 (Revenues)
- 10-K · period ending 2021-12-31 · accession 0001640334-23-001322 (NetIncomeLoss)
- 10-K · period ending 2022-12-31 · accession 0001640334-24-001113 (NetIncomeLoss)
- 10-K · period ending 2023-12-31 · accession 0001640334-25-000615 (NetIncomeLoss)
- 10-K · period ending 2024-12-31 · accession 0001640334-26-000565 (NetIncomeLoss)
- 10-K · period ending 2021-12-31 · accession 0001640334-23-001322 (NetCashProvidedByUsedInOperatingActivities)
- 10-K · period ending 2022-12-31 · accession 0001640334-24-001113 (NetCashProvidedByUsedInOperatingActivities)
- 10-K · period ending 2023-12-31 · accession 0001640334-25-000615 (NetCashProvidedByUsedInOperatingActivities)
- 10-K · period ending 2024-12-31 · accession 0001640334-26-000565 (NetCashProvidedByUsedInOperatingActivities)
- 10-K · period ending 2023-12-31 · accession 0001640334-25-000615 (PaymentsToAcquirePropertyPlantAndEquipment)
- 10-K · period ending 2024-12-31 · accession 0001640334-26-000565 (PaymentsToAcquirePropertyPlantAndEquipment)
- 10-K · period ending 2021-12-31 · accession 0001640334-23-001322 (CashAndCashEquivalentsAtCarryingValue)
- 10-K · period ending 2023-12-31 · accession 0001640334-26-000565 (CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents)