Skip to main content
$0.01 +0.00 (+16.67%) At close · Jul 30
Market Cap
$1.04M
Shares
149.22M

Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.

Revenue
$424.17K
FY2025 Revenue FY2011–FY2025
Net Income
-$1.08M +62.6%
FY2025 Net Income FY2011–FY2025
Gross Margin
71.71%
FY2025
Operating Margin
-86.28%
FY2025 Operating Margin FY2012–FY2025
Diluted EPS
-$0.02 +66.7%
FY2024 Diluted EPS FY2022–FY2024
Operating Cash Flow
-$390.11K +3.1%
FY2025 Operating Cash Flow FY2011–FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Line Item TTM FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018 FY2017 FY2016 FY2015 FY2014 FY2013 FY2012 FY2011
$465.83K $424.17K $415.08K $1.84M $472.44K $190.33K $250K $500K $11.15K $0
$120K $675.63K $199.92K
$304.17K
71.71%
$981.6K $662.62K $1.19M $2.36M $4.29M $8.44M $772.86K $2.06M $2.74M $452.92K $74.18K $55.49K $9577 $414 $3636 $4818
$300K $75K
$1500
$1.19M $2.36M $5.53M $10.51M $795.24K $2.19M $3.98M $932.84K $74.18K $55.49K $36.3K $18.59K $24.44K $13.31K
-$673.3K -$365.99K -$1.19M -$2.36M -$3.69M -$10.04M -$604.91K -$1.94M -$3.98M -$432.84K -$74.18K -$55.49K -$36.3K -$18.59K -$13.29K
-86.28% -568.81% -201.17% -2124.24% -317.81% -774.85% -86.57% -119.21%
$6601 $65.5K $150.99K
-$2.82M -$710.82K -$131.59K -$3.28M -$2.51M -$13.63M -$3.45M -$2.95M -$39.69K -$34.22K -$14.01K
-$3.49M -$1.08M -$2.88M -$5.65M -$6.21M -$22.75M -$4.01M -$4.6M -$4.02M -$467.06K -$88.2K -$55.49K -$36.3K -$18.59K -$13.29K -$13.31K
-253.86% -1361.2% -338.4% -4815.28% -2108.2% -1839.17% -93.41% -119.21%
-$14.18K $8122 -$912.27K -$43.47K -$290.35K
USD/shares -$0.02 -$0.06 -$0.08 -$0.37 $0.00 $0.00
USD/shares -$0.02 -$0.06 -$0.08
shares 143.34M 120.73M 99.02M 77.47M 61.13M 29.92M 23.02M 17.08M 6.93M 6M 6M 6M 6M 4.5M 3M
shares 143.34M 120.73M 99.02M 77.47M 61.13M 29.92M 23.02M 17.08M 6.93M 6M 6M 6M 6M 4.88M
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue
Waste Management median 1.29×
EV/EBIT
Waste Management median 25.78×
P/E (TTM)
Waste Management median 41.52×

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Product & Service (USD)

Component FY2025 FY2023 FY2022 FY2021 FY2020
Consulting Services $416,667
Renewable Consulting Revenue $416,667
Recyclable Material Intake $7,500
Consulting Services $330,000 $504,750 $136,000
Movie Distribution $80,000 $1,250,000
NFT $5,082 $81,023 $336,435
Service $190,333
Key facts CIK 1515139 CUSIP 23131W103 Visit website Investor relations