Top KingWin Ltd DPU
Last close
—
Market cap
—
52-week range
— - —
No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.
Valuation FY2025 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS-26.92
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenue | $8.0M | $4.5M | $5.4M | $3.1M | $6.3M | $1.3M | — |
| Cost of revenue | $7.3M | $2.4M | $1.9M | $957.1K | $1.4M | $461.0K | — |
| Gross profit | $700.4K | $1.3M | $3.6M | $2.2M | $4.9M | $872.9K | — |
| SG&A | $24.3M | $7.6M | $3.6M | $2.1M | $915.5K | $214.0K | — |
| Total operating expenses | $24.9M | $8.5M | $6.1M | $3.1M | $1.9M | $493.0K | — |
| Operating income | -$24.2M | -$7.1M | -$2.5M | -$919.8K | $3.0M | $379.9K | — |
| Pre-tax income | — | -$8.6M | -$2.4M | -$650.4K | $3.1M | $379.5K | — |
| Income tax | — | $54.5K | $115.1K | $121.1K | $777.2K | $39.5K | — |
| Net income | -$24.0M | -$8.7M | -$2.5M | -$771.5K | $2.3M | $340.0K | — |
| EPS, basic | -26.92 | -41.37 | -114.16 | -0.06 | 0.19 | 0.03 | — |
| EPS, diluted | -26.92 | -41.37 | -114.16 | -0.06 | 0.19 | 0.03 | — |
| Shares, diluted (wtd. avg.) | 892,314 | 209,822 | 22,317 | 12.0M | 12.0M | 12.0M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | $13.1M | $2.8M | $4.6M | $2.7M | $3.9M | $171.3K | $4.4K |
| Receivables | $766.3K | $465.9K | $420.0K | $95.7K | $921.2K | — | — |
| Total current assets | $33.2M | $40.8M | $6.6M | $2.9M | $5.0M | — | — |
| Property, plant and equipment | $27.6K | $137.6K | $208.2K | $210.3K | $236.2K | — | — |
| Goodwill | — | — | $3.0M | — | — | — | — |
| Other intangibles | $58.0K | $63.3K | $38.6K | $30.5K | $20.1K | — | — |
| Total assets | $33.3M | $41.6M | $10.2M | $5.1M | $5.9M | — | — |
| Accounts payable | — | — | — | $264.0K | $836.8K | — | — |
| Short-term debt | — | $2.0M | — | — | — | — | — |
| Total current liabilities | $3.0M | $5.6M | $2.7M | $2.9M | $2.6M | — | — |
| Total liabilities | $3.0M | $5.9M | $2.8M | $3.3M | $3.1M | — | — |
| Retained earnings | -$33.6M | -$9.6M | -$928.3K | $1.6M | $2.3M | — | — |
| Total equity | $30.3M | $35.7M | $7.4M | $1.9M | $2.8M | $449.3K | $12.1K |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Operating cash flow | -$1.3M | -$39.4M | -$1.6M | -$1.4M | $3.8M | $184.2K | — |
| Depreciation and amortisation | — | $81.9K | $71.6K | $61.9K | $35.3K | $4.4K | — |
| Stock-based compensation | $3.4M | $1.8M | — | — | — | — | — |
| Capital expenditure | $10.1K | $12.4K | $76.4K | $32.2K | $131.6K | $129.6K | — |
| Investing cash flow | $469.9K | $335.1K | -$4.1M | -$45.7K | -$151.5K | -$129.6K | — |
| Financing cash flow | $12.0M | $37.3M | $7.8M | $304.2K | $52.0K | $101.9K | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001213900-26-041488.
Plot the figures US dollars
Income statement
Revenue
Cost of revenue
Gross profit
R&D
SG&A
Total operating expenses
Operating income
Interest expense
Pre-tax income
Income tax
Net income
EPS, basic
EPS, diluted
Shares, diluted (wtd. avg.)
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|
| Revenue | — | $1.3M | $6.3M | $3.1M | $5.4M | $4.5M | $8.0M |
| Gross profit | — | $872.9K | $4.9M | $2.2M | $3.6M | $1.3M | $700.4K |
| Net income | — | $340.0K | $2.3M | -$771.5K | -$2.5M | -$8.7M | -$24.0M |
Others in SIC 7389
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| MA | Mastercard Inc | $550.02B | 37.7x | 16.4% |
| ACN | Accenture plc | $152.67B | 20.5x | 7.4% |
| UBER | Uber Technologies, Inc | $136.24B | 14.1x | 18.3% |
| MELI | MERCADOLIBRE INC | $91.77B | 45.9x | 34.3% |
| DASH | DoorDash, Inc. | $77.93B | 84.2x | 27.9% |
| EBAY | EBAY INC | $54.03B | 28.0x | 7.9% |
| PYPL | PayPal Holdings, Inc. | $50.30B | 10.5x | 4.3% |
| MSCI | MSCI Inc. | $44.76B | 39.2x | 9.7% |