MeritValue

KiNRG, Inc.

BYOPdata completeness 75%7 fiscal years on file
i. The business — what you’d actually own
FigureFY 2013FY 2014FY 2015FY 2024FY 2025
Revenue—————
Net income−$2.4M1−$5.12M2−$5.13M2−$1.33M3−$2.7M3
Operating cash flow−$1.01M4−$1.35M5−$986,5955−$897,4486−$698,5426
Capital expenditure$07$2,1248$08——
Free cash flow (derived)−$1.01M4,7−$1.35M5,8−$986,5955,8——
Total debt$358,7709$348,27010$347,86310$330,00011,12$80,00011,12
Cash & equivalents———$23,09913$328,46613
Diluted shares473.7M874.1M16.06B51.2M54.8M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom). A derived or summed figure cites every filing line it was built from.

ii. Your slice — ownership made literal
If you owned
shares
Net assets behind them
−$0.1
your share of equity
Profit it earned you last year
−$0.49
Free cash flow it threw off
—
Debt you’d be carrying
$0.01

10 shares is a claim on −$0.1 of net worth that earned you −$0.49 last year, against $0.01 of debt.

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
−88% shares · 5y

Share count is down 88% over 5 years — management has been buying back stock, quietly handing owners a bigger slice. Total debt has fallen 78% — 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 v0.6.0
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 →

Beyond this page

This page is free, and so is every other company on MeritValue.

In your AI assistant

Connect the MeritValue MCP server to Claude or another MCP client, ask about KiNRG, Inc., and get these exact figures with their filing receipts — not an improvised DCF.

Get a free key →
Screen by model

Pull the companies with a published value under any model (up to 500 a request, filtered by data completeness) into your own sheet or agent. Screening is what Analyst adds, at $9/month.

See pricing →
On iPhone

Follow BYOP and keep your own price beside the value. The same engine, with the same receipts.

MeritValue on the App Store →
Sources — the receipts
  1. 10-K/A filed 2015-04-03 · period ending 2013-12-31 · accession 0001019687-15-001304 (NetIncomeLoss)
  2. 10-K filed 2017-03-02 · periods ending 2014-12-31, 2015-12-31 · accession 0001683168-17-000483 (NetIncomeLoss)
  3. 10-K filed 2026-03-23 · periods ending 2024-12-31, 2025-12-31 · accession 0001213900-26-032486 (NetIncomeLoss)
  4. 10-K/A filed 2015-04-03 · period ending 2013-12-31 · accession 0001019687-15-001304 (NetCashProvidedByUsedInOperatingActivitiesContinuingOperations)
  5. 10-K filed 2017-03-02 · periods ending 2014-12-31, 2015-12-31 · accession 0001683168-17-000483 (NetCashProvidedByUsedInOperatingActivitiesContinuingOperations)
  6. 10-K filed 2026-03-23 · periods ending 2024-12-31, 2025-12-31 · accession 0001213900-26-032486 (NetCashProvidedByUsedInOperatingActivities)
  7. 10-K/A filed 2015-04-03 · period ending 2013-12-31 · accession 0001019687-15-001304 (PaymentsToAcquirePropertyPlantAndEquipment)
  8. 10-K filed 2017-03-02 · periods ending 2014-12-31, 2015-12-31 · accession 0001683168-17-000483 (PaymentsToAcquirePropertyPlantAndEquipment)
  9. 10-K/A filed 2015-04-03 · period ending 2013-12-31 · accession 0001019687-15-001304 (NotesPayable)
  10. 10-K filed 2017-03-02 · periods ending 2014-12-31, 2015-12-31 · accession 0001683168-17-000483 (NotesPayable)
  11. 10-K filed 2026-03-23 · periods ending 2024-12-31, 2025-12-31 · accession 0001213900-26-032486 (NotesPayable)
  12. 10-K filed 2026-03-23 · periods ending 2024-12-31, 2025-12-31 · accession 0001213900-26-032486 (LoansPayable)
  13. 10-K filed 2026-03-23 · periods ending 2024-12-31, 2025-12-31 · accession 0001213900-26-032486 (CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents)