MeritValue

POWERDYNE INTERNATIONAL, INC.

PWDYdata completeness 75%15 fiscal years on file

Data notes: no data for concept 'interestExpense'

The thesis, from the filings

POWERDYNE INTERNATIONAL, INC. earns about -120252% on equity, with a roughly flat share count. 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 2021FY 2022FY 2023FY 2024FY 2025
Revenue$48,6021$1.21M2$1.45M3$1.25M4$1.16M4
Net income−$43,1565−$1.34M6−$84,1737−$179,5798−$251,4108
Operating cash flow−$38,6319−$44,27410$35,04111−$204,03112−$192,00512
Capital expenditure—————
Free cash flow (derived)—————
Total debt————$87,04613
Cash & equivalents—————
Diluted shares1.90B1.86B1.88B1.88B1.88B

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
your share of equity
Profit it earned you last year
−$0
Free cash flow it threw off
—
Debt you’d be carrying
$0

10 shares is a claim on −$0 of net worth that earned you −$0 last year, against $0 of debt.

iii. Is this a good business?
Moat signal · return on equity
-120252% avg · 5y
FY21 —FY22 -120252%FY23 —FY24 —FY25 —

It earned an average -120252% on equity over 5 years. Compare that to what it costs to fund the business.

seeing a moat in the numbers →
Management signal · capital allocation
−1% shares · 5y

Share count is roughly flat over 5 years — little dilution, little buyback. Total debt has held roughly steady.

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 2021-12-31 · accession 0001493152-23-010055 (RevenueFromContractWithCustomerExcludingAssessedTax)
  2. 10-K · period ending 2022-12-31 · accession 0001493152-24-018248 (RevenueFromContractWithCustomerExcludingAssessedTax)
  3. 10-K · period ending 2023-12-31 · accession 0001641172-25-006812 (RevenueFromContractWithCustomerExcludingAssessedTax)
  4. 10-K · period ending 2024-12-31 · accession 0001493152-26-015155 (RevenueFromContractWithCustomerExcludingAssessedTax)
  5. 10-K · period ending 2021-12-31 · accession 0001493152-23-010055 (NetIncomeLoss)
  6. 10-K · period ending 2022-12-31 · accession 0001493152-24-018248 (NetIncomeLoss)
  7. 10-K · period ending 2023-12-31 · accession 0001641172-25-006812 (NetIncomeLoss)
  8. 10-K · period ending 2024-12-31 · accession 0001493152-26-015155 (NetIncomeLoss)
  9. 10-K · period ending 2021-12-31 · accession 0001493152-23-010055 (NetCashProvidedByUsedInOperatingActivities)
  10. 10-K · period ending 2022-12-31 · accession 0001493152-24-018248 (NetCashProvidedByUsedInOperatingActivities)
  11. 10-K · period ending 2023-12-31 · accession 0001641172-25-006812 (NetCashProvidedByUsedInOperatingActivities)
  12. 10-K · period ending 2024-12-31 · accession 0001493152-26-015155 (NetCashProvidedByUsedInOperatingActivities)
  13. 10-K · period ending 2025-12-31 · accession 0001493152-26-015155 (ShortTermBorrowings)