MeritValue

Naploy Corp.

NPLYdata completeness 75%2 fiscal years on file

Data notes: no data for concept 'capex'; no data for concept 'totalDebt'; no data for concept 'interestExpense'; no data for concept 'pretaxIncome'

The thesis, from the filings

Naploy Corp. earns about -247% on equity, but has diluted owners by 64% over 2 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 2024FY 2025
Revenue$01$7,9501
Net income−$20,3012−$20,7142
Operating cash flow−$17,0013−$21,1653
Capital expenditure——
Free cash flow (derived)——
Total debt——
Cash & equivalents$32,3454$12,7174
Diluted shares2.3M3.8M

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
−$0.03
your share of equity
Profit it earned you last year
−$0.05
Free cash flow it threw off
—
Debt you’d be carrying
—

10 shares is a claim on −$0.03 of net worth that earned you −$0.05 last year.

iii. Is this a good business?
Moat signal · return on equity
-247% avg · 2y
FY24 -247%FY25 —

It earned an average -247% on equity over 2 years. Compare that to what it costs to fund the business.

seeing a moat in the numbers →
Management signal · capital allocation
+64% shares · 2y

Share count is up 64% over 2 years — owners have been diluted. Worth asking what they got for it.

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
only 2 years of net income (need ≥3)
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 2024-07-31 · accession 0001683168-25-007786 (Revenues)
  2. 10-K · period ending 2024-07-31 · accession 0001683168-25-007786 (NetIncomeLoss)
  3. 10-K · period ending 2024-07-31 · accession 0001683168-25-007786 (NetCashProvidedByUsedInOperatingActivities)
  4. 10-K · period ending 2024-07-31 · accession 0001683168-25-007786 (CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents)