Sundance Strategies, Inc.

SUNDdata completeness 63%23 fiscal years on file

Data notes: no data for concept 'revenue'; no data for concept 'capex'; no data for concept 'totalDebt'

i. The business — what you’d actually own

Figure	FY 2022	FY 2023	FY 2024	FY 2025	FY 2026
Revenue	—	—	—	—	—
Net income	−$2.77M¹	−$2.81M²	−$1.83M³	−$1.6M⁴	−$1.81M⁴
Operating cash flow	−$813,213⁵	−$459,713⁶	−$666,643⁷	−$916,212⁸	−$390,302⁸
Capital expenditure	—	—	—	—	—
Free cash flow (derived)	—	—	—	—	—
Total debt	—	—	—	—	—
Cash & equivalents	$267,966⁹	$553¹⁰	$329,860¹¹	$168,648¹²	$32,035¹²
Diluted shares	41.2M	41.4M	41.7M	42.9M	42.9M

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

−$1.66

your share of equity

Profit it earned you last year

−$0.42

Free cash flow it threw off

—

Debt you’d be carrying

—

10 shares is a claim on −$1.66 of net worth that earned you −$0.42 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

+4% shares · 5y

Share count is up 4% 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 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