Limitless X Holdings Inc.

LIMXdata completeness 63%6 fiscal years on file

Data notes: no data for concept 'cash'; no data for concept 'totalDebt'

i. The business — what you’d actually own

Figure	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenue	$339,180¹	$39.9M²	$15.5M³	$3.36M⁴	$946,563⁴
Net income	−$249,355⁵	−$18.9M⁶	−$13.9M⁷	−$4.2M⁸	−$46.1M⁸
Operating cash flow	−$41,173⁹	−$8.25M¹⁰	−$6.87M¹¹	−$651,863¹²	−$1.61M¹²
Capital expenditure	—	—	$1,604¹³	—	—
Free cash flow (derived)	—	—	−$6.88M¹¹	—	—
Total debt	—	—	—	—	—
Cash & equivalents	—	—	—	—	—
Diluted shares	3.5M	3.7M	4.0M	5.1M	15.4M

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

−$3.91

your share of equity

Profit it earned you last year

−$29.92

Free cash flow it threw off

—

Debt you’d be carrying

—

10 shares is a claim on −$3.91 of net worth that earned you −$29.92 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.

Management signal · capital allocation

+341% shares · 5y

Share count is up 341% over 5 years — owners have been diluted. Worth asking what they got for it.

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

DCF · Growth Exit 5Y

not applicable

only 2 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