Alpha Modus Holdings, Inc. (AMOD)
Every figure this model derived for AMOD, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 120,347 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 11,810 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2024-09-30 |
| current assets | 3,286,936 | AssetsCurrent |
2026-06-30 |
| current liabilities | 9,540,392 | LiabilitiesCurrent |
2026-06-30 |
| equity | -6,125,609 | StockholdersEquity |
2026-06-30 |
| interest expense | 4,268,567 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | -4,497,837 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 7,138 | RevenueFromContractWithCustomerExcludingAssessedTax |
2025-12-31 |
| sbc | 55,098 | ShareBasedCompensation |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up AMOD on one particular measure came for.
| Ratio | Value |
|---|---|
| current ratio | 0.34 |
| current ratio reported | 0.34 |
| dilution pct | -15.14 |
| ev owner earnings | -1.47 |
| ev sales | 965.55 |
| interest cover | -2.13 |
| sbc pct revenue | 771.9 |
Everything else this filing tags
249 more elements from AMOD's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CommonStockSharesAuthorized | 228,500,000 | 2026-03-31 | 15 | shares |
RetainedEarningsAccumulatedDeficit | -105,671,216 | 2026-06-30 | 46 | USD |
AdditionalPaidInCapital | 99,545,114 | 2026-06-30 | 38 | USD |
CommonStockSharesIssued | 51,409,476 | 2026-03-31 | 17 | shares |
CommonStockSharesOutstanding | 51,409,476 | 2026-03-31 | 17 | shares |
TemporaryEquityCarryingAmountAttributableToParent | 41,170,508 | 2026-03-31 | 34 | USD |
DilutiveSecurities | 26,534,773 | 2024-12-31 | 3 | USD |
AdjustmentsToAdditionalPaidInCapitalIncreaseInCarryingAmountOfRedeemablePreferredStock | 22,400,000 | 2021-09-30 | 2 | USD |
PaymentsOfFinancingCosts | 20,000,000 | 2024-09-30 | 1 | USD |
StockRedeemedOrCalledDuringPeriodValue | 19,208,848 | 2023-12-31 | 3 | USD |
PaymentsForRepurchaseOfOtherEquity | 19,208,848 | 2024-09-06 | 4 | USD |
AssetsHeldInTrust | 10,426,124 | 2023-09-30 | 4 | USD |
Liabilities | 9,540,392 | 2026-06-30 | 42 | USD |
PreferredStockSharesAuthorized | 8,500,000 | 2026-06-30 | 43 | shares |
OperatingIncomeLoss | -6,367,356 | 2026-06-30 | 62 | USD |
OperatingExpenses | 6,367,356 | 2026-06-30 | 29 | USD |
NetIncomeLoss | -6,169,891 | 2026-06-30 | 91 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -6,169,891 | 2026-06-30 | 42 | USD |
ExcessStockSharesOutstanding | 6,100,945 | 2023-09-30 | 1 | shares |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 6,000,000 | 2021-06-30 | 1 | shares |
AssetsHeldInTrustNoncurrent | 5,940,746 | 2024-09-30 | 25 | USD |
PaymentsForRepurchaseOfCommonStock | 5,421,323 | 2024-09-30 | 11 | USD |
MinimumNetWorthRequiredForCompliance | 5,000,001 | 2023-03-06 | 9 | USD |
OtherAdditionalCapital | 5,000,000 | 2024-09-30 | 1 | USD |
NetCashProvidedByUsedInFinancingActivities | 4,455,796 | 2026-06-30 | 43 | USD |
ProfessionalFees | 4,359,910 | 2026-06-30 | 24 | USD |
StockOptionPlanExpense | 4,021,515 | 2026-06-30 | 16 | USD |
DeferredTaxAssetsGross | 3,834,075 | 2025-12-31 | 11 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 3,834,075 | 2025-12-31 | 11 | USD |
DeferredTaxAssetsValuationAllowance | 3,834,075 | 2025-12-31 | 11 | USD |
OperatingLossCarryforwards | 3,834,075 | 2025-12-31 | 6 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 3,750,000 | 2025-12-31 | 7 | USD |
Assets | 3,414,783 | 2026-06-30 | 43 | USD |
LiabilitiesAndStockholdersEquity | 3,414,783 | 2026-06-30 | 43 | USD |
ConvertibleLongTermNotesPayable | 3,058,601 | 2025-03-31 | 7 | USD |
ProceedsFromIssuanceOfCommonStock | 2,874,196 | 2026-06-30 | 10 | USD |
ProceedsFromNotesPayable | 2,800,000 | 2025-12-31 | 27 | USD |
IncomeLossAttributableToParent | -2,599,270 | 2024-09-30 | 10 | USD |
WithdrawalFromContractHoldersFunds | 2,497,248 | 2023-12-05 | 2 | USD |
TemporaryEquityIssuePeriodIncreaseOrDecrease | -2,397,590 | 2022-12-31 | 2 | USD |
SalesAndExciseTaxPayableCurrent | 2,348,302 | 2025-09-30 | 18 | USD |
SaleOfStockConsiderationReceivedOnTransaction | 2,190,000 | 2026-06-30 | 1 | USD |
SellingGeneralAndAdministrativeExpense | 2,007,446 | 2026-06-30 | 24 | USD |
Cash | 2,001,007 | 2026-06-30 | 41 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 2,001,007 | 2026-06-30 | 31 | USD |
ProceedsFromConvertibleDebt | 2,000,000 | 2026-06-30 | 10 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 1,933,007 | 2026-06-30 | 26 | USD |
DerivativeLiabilitiesCurrent | 1,888,086 | 2026-06-30 | 1 | USD |
StockRedeemedOrCalledDuringPeriodShares | 1,847,662 | 2024-09-06 | 8 | shares |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -1,684,459 | 2025-12-31 | 6 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 1,658,892 | 2026-06-30 | 25 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 1,658,892 | 2026-06-30 | 25 | shares |
WeightedAverageNumberOfSharesIssuedBasic | 1,658,892 | 2026-06-30 | 16 | shares |
StockIssued1 | 1,635,230 | 2026-03-31 | 12 | USD |
NonoperatingIncomeExpense | -1,620,494 | 2024-09-30 | 37 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 1,593,909 | 2025-12-31 | 6 | USD |
DebtInstrumentRepaidPrincipal | 1,447,889 | 2023-12-05 | 2 | USD |
InterestExpenseDebt | 1,437,375 | 2025-12-31 | 16 | USD |
AdditionalCollateralAggregateFairValue | 1,436,250 | 2024-03-31 | 2 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 1,278,791 | 2026-06-30 | 7 | USD |
ProceedsFromContributedCapital | 1,158,876 | 2024-09-30 | 4 | USD |
FairValueAdjustmentOfWarrants | -1,133,130 | 2026-06-30 | 48 | USD |
RelatedPartyTransactionAmountsOfTransaction | 1,090,000 | 2024-03-14 | 2 | USD |
DerivativeLiabilitiesNoncurrent | 1,035,000 | 2024-09-30 | 25 | USD |
StockIssuedDuringPeriodValueNewIssues | 1,019,050 | 2026-06-30 | 12 | USD |
TemporaryEquitySharesOutstanding | 1,000,945 | 2023-09-30 | 7 | shares |
RepaymentsOfRelatedPartyDebt | 1,000,000 | 2024-12-31 | 11 | USD |
SponsorFees | 1,000,000 | 2023-08-30 | 1 | USD |
ExcessCapital | 1,000,000 | 2024-12-31 | 8 | USD |
DerivativeLiabilities | 937,444 | 2026-03-31 | 14 | USD |
TaxCreditCarryforwardValuationAllowance | 896,030 | 2023-12-31 | 2 | USD |
GeneralAndAdministrativeExpense | 854,946 | 2024-06-30 | 34 | USD |
OtherLoansPayable | 800,000 | 2024-09-30 | 2 | USD |
StockIssuedDuringPeriodSharesConversionOfUnits | 776,759 | 2026-02-20 | 3 | shares |
CurrentFederalTaxExpenseBenefit | 762,045 | 2023-12-31 | 5 | USD |
AmortizationOfDebtDiscountPremium | 728,675 | 2026-06-30 | 23 | USD |
IncreaseDecreaseInPrepaidExpense | 675,524 | 2026-06-30 | 38 | USD |
DeferredFederalIncomeTaxExpenseBenefit | -673,365 | 2023-12-31 | 5 | USD |
AssetsHeldInTrustCurrent | 650,402 | 2024-03-31 | 1 | USD |
AccountsPayableCurrent | 645,521 | 2026-06-30 | 43 | USD |
NotesPayableCurrent | 628,758 | 2023-12-31 | 4 | USD |
DeferredTaxLiabilitiesTaxDeferredIncome | 600,000 | 2023-12-31 | 1 | USD |
ExtinguishmentOfDebtGainLossNetOfTax | -598,324 | 2025-12-31 | 2 | USD |
LiabilitiesFairValueAdjustment | 589,000 | 2023-09-30 | 8 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | -526,707 | 2023-12-31 | 5 | USD |
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | 524,352 | 2026-06-30 | 18 | USD |
PaymentsToAcquireInvestments | 500,000 | 2023-09-30 | 2 | USD |
InvestmentOwnedBalancePrincipalAmount | 480,000 | 2023-08-17 | 1 | USD |
ProceedsFromIssuanceOfUnsecuredDebt | 480,000 | 2024-08-17 | 2 | USD |
RepaymentsOfUnsecuredDebt | 480,000 | 2023-08-17 | 1 | USD |
PaymentsForAdvanceToAffiliate | 480,000 | 2023-11-06 | 1 | USD |
ProceedsFromPaymentsForOtherFinancingActivities | 464,000 | 2025-12-31 | 4 | USD |
PreferredStockRedemptionAmount | 426,135 | 2024-10-29 | 2 | USD |
AdvanceRoyalties | 420,000 | 2023-09-30 | 2 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | -401,062 | 2025-12-31 | 6 | USD |
DepositsAssets | 400,000 | 2023-09-30 | 3 | USD |
StockIssuedDuringPeriodValueConversionOfUnits | 383,719 | 2026-03-31 | 9 | USD |
PaymentsForFees | 375,000 | 2024-09-30 | 7 | USD |
IncreaseDecreaseInAccountsPayable | 369,890 | 2024-09-30 | 12 | USD |
PaymentsForProceedsFromPreviousAcquisition | 361,643 | 2024-12-31 | 3 | USD |
GainLossOnInvestments | 357,115 | 2024-09-30 | 18 | USD |
InvestmentIncomeInterest | 357,115 | 2024-09-30 | 8 | USD |
StockIssuedDuringPeriodValueOther | 321,960 | 2026-03-31 | 17 | USD |
TaxesPayableCurrentAndNoncurrent | 317,900 | 2023-12-31 | 5 | USD |
RestrictedCashCurrent | 314,482 | 2023-12-31 | 7 | USD |
RestrictedCash | 314,482 | 2023-12-31 | 7 | USD |
PrepaidExpenseCurrent | 309,995 | 2026-06-30 | 40 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | -308,529 | 2022-03-31 | 5 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | -302,672 | 2024-09-30 | 12 | USD |
OtherExpenses | 300,000 | 2023-08-10 | 2 | USD |
DeferredFinanceCostsNet | 290,000 | 2025-12-31 | 2 | USD |
RepaymentsOfDebt | 278,400 | 2026-06-30 | 10 | USD |
AccruedLiabilitiesCurrent | 262,841 | 2026-06-30 | 43 | USD |
CashFDICInsuredAmount | 250,000 | 2026-06-30 | 23 | USD |
FairValueConcentrationOfRiskGuarantees | 250,000 | 2023-09-30 | 2 | USD |
StockIssuedDuringPeriodValueIssuedForServices | 240,681 | 2026-06-30 | 38 | USD |
IncomeTaxesPaid | 236,505 | 2024-09-30 | 3 | USD |
IncreaseDecreaseInInterestPayableNet | 225,413 | 2026-06-30 | 18 | USD |
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount | 200,878 | 2025-12-31 | 2 | USD |
OtherNonoperatingIncomeExpense | 197,465 | 2026-06-30 | 24 | USD |
OtherReceivables | 184,015 | 2024-03-31 | 4 | USD |
LoansPayable | 175,000 | 2024-09-30 | 3 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | -171,335 | 2026-06-30 | 12 | USD |
ProceedsFromUnsecuredNotesPayable | 163,000 | 2024-09-30 | 15 | USD |
DebtSecuritiesGainLoss | 161,978 | 2025-12-31 | 2 | USD |
AccrualForTaxesOtherThanIncomeTaxesCurrent | 157,200 | 2023-09-30 | 18 | USD |
DeferredTaxAssetsLiabilitiesNet | 156,593 | 2022-12-31 | 2 | USD |
IncreaseDecreaseInDeferredIncomeTaxes | 156,593 | 2023-03-31 | 2 | USD |
OtherCommitment | 150,000 | 2024-04-01 | 8 | USD |
TemporaryEquityAccretionToRedemptionValue | 146,708 | 2024-03-31 | 5 | USD |
OtherReceivablesNetCurrent | 145,028 | 2024-09-30 | 2 | USD |
TreasuryStockRetiredCostMethodAmount | 141,000 | 2023-12-31 | 1 | USD |
DeferredCompensationArrangementWithIndividualAllocatedShareBasedCompensationExpense | 132,500 | 2024-03-31 | 2 | USD |
IncreaseDecreaseInDeferredCompensation | 132,500 | 2024-06-30 | 3 | USD |
PropertyPlantAndEquipmentNet | 127,847 | 2026-06-30 | 9 | USD |
IncreaseDecreaseInIncomeTaxesReceivable | -121,872 | 2026-06-30 | 1 | USD |
TaxesPayableCurrent | 120,976 | 2024-03-31 | 4 | USD |
NetCashProvidedByUsedInInvestingActivities | -119,797 | 2026-06-30 | 31 | USD |
DerivativeGainLossOnDerivativeNet | -110,632 | 2026-06-30 | 2 | USD |
RepaymentsOfConvertibleDebt | 110,000 | 2026-06-30 | 6 | USD |
LoansPayableCurrent | 108,466 | 2024-09-30 | 3 | USD |
LiquidationBasisOfAccountingAccruedCostsToDisposeOfAssetsAndLiabilities | 100,000 | 2024-09-30 | 11 | USD |
AdjustmentsToAdditionalPaidInCapitalOther | 100,000 | 2023-12-31 | 5 | USD |
ProceedsFromContributionsFromAffiliates | 100,000 | 2023-09-30 | 2 | USD |
ExcessStockSharesIssued | 100,000 | 2024-09-30 | 1 | shares |
IncreaseDecreaseInPropertyAndOtherTaxesPayable | -99,041 | 2023-03-31 | 13 | USD |
InterestCostsIncurred | 90,000 | 2023-09-30 | 4 | USD |
AdjustmentsToAdditionalPaidInCapitalMarkToMarket | -86,369 | 2023-12-31 | 4 | USD |
IncreaseDecreaseInAccruedLiabilities | -84,311 | 2024-09-30 | 8 | USD |
OtherAssetsNoncurrent | 83,334 | 2022-06-30 | 2 | USD |
PaymentsToAcquireRestrictedInvestments | 80,000 | 2023-03-31 | 8 | USD |
FranchisorCosts | 76,700 | 2024-09-30 | 17 | USD |
TemporaryEquityAccretionToRedemptionValueAdjustment | 75,405 | 2024-09-30 | 21 | USD |
IncreaseDecreaseInDueToRelatedPartiesCurrent | 75,000 | 2023-03-31 | 2 | USD |
RelatedPartyTransactionSellingGeneralAndAdministrativeExpensesFromTransactionsWithRelatedParty | 75,000 | 2023-03-31 | 2 | USD |
IncreaseDecreaseInOtherOperatingLiabilities | 72,253 | 2022-12-31 | 1 | USD |
PaymentsForLoans | 61,958 | 2023-12-31 | 1 | USD |
OtherTaxExpenseBenefit | 59,000 | 2024-09-30 | 18 | USD |
IncreaseDecreaseInDueToRelatedParties | -58,000 | 2024-09-30 | 7 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | -51,387 | 2024-09-30 | 16 | USD |
NotesPayableRelatedPartiesClassifiedCurrent | 50,000 | 2021-06-30 | 1 | USD |
TaxesOther | 50,000 | 2023-03-31 | 18 | USD |
IncreaseDecreaseInDueFromRelatedParties | -49,972 | 2024-09-30 | 7 | USD |
AccruedIncomeTaxesCurrent | 48,649 | 2024-09-30 | 12 | USD |
ConvertibleNotesPayable | 35,000 | 2024-12-31 | 1 | USD |
RepaymentsOfNotesPayable | 30,000 | 2026-06-30 | 43 | USD |
ProceedsFromRelatedPartyDebt | 30,000 | 2024-09-30 | 6 | USD |
ProceedsFromRepaymentsOfRelatedPartyDebt | 30,000 | 2024-03-31 | 4 | USD |
DebtInstrumentPeriodicPayment | 25,000 | 2024-12-01 | 8 | USD |
DepositLiabilitiesAccruedInterest | 24,656 | 2024-03-26 | 2 | USD |
AdministrativeFeesExpense | 24,500 | 2024-09-30 | 9 | USD |
DebtInstrumentFaceAmount | 23,972 | 2024-04-17 | 3 | USD |
IncreaseDecreaseInAccountsPayableTrade | 22,178 | 2023-03-31 | 13 | USD |
Deposits | 20,000 | 2023-09-07 | 3 | USD |
IncreaseDecreaseInOtherReceivables | -17,224 | 2024-12-31 | 4 | USD |
InterestExpense | 14,450 | 2024-12-31 | 3 | USD |
InvestmentIncomeNonoperating | -12,071 | 2021-12-31 | 5 | USD |
CashAndCashEquivalentsAtCarryingValue | 11,810 | 2023-12-31 | 9 | USD |
DeferredTaxLiabilities | 10,357 | 2024-03-31 | 4 | USD |
DeferredTaxLiabilitiesUnrealizedGainsOnTradingSecurities | 9,935 | 2023-12-31 | 3 | USD |
AmortizationOfFinancingCostsAndDiscounts | 9,543 | 2024-12-31 | 11 | USD |
IncreaseDecreaseInDueFromEmployeeCurrent | -7,500 | 2026-06-30 | 7 | USD |
GrossProfit | 7,138 | 2025-12-31 | 2 | USD |
GainsLossesOnExtinguishmentOfDebt | -6,929 | 2026-06-30 | 17 | USD |
InterestPayableCurrentAndNoncurrent | 6,049 | 2024-12-31 | 2 | USD |
DeferredIncomeTaxLiabilitiesNet | 5,161 | 2024-09-30 | 13 | USD |
CommonStockValue | 5,141 | 2026-03-31 | 15 | USD |
DeferredIncomeTaxExpenseBenefit | -4,774 | 2024-09-30 | 10 | USD |
IncomeTaxReconciliationNondeductibleExpense | 3,991 | 2025-12-31 | 2 | USD |
IncreaseDecreaseInAccountsReceivableAndOtherOperatingAssets | -3,196 | 2025-12-31 | 4 | USD |
IncreaseDecreaseInDueToOtherRelatedParties | -2,746 | 2022-09-30 | 1 | USD |
CashAcquiredFromAcquisition | 2,537 | 2024-12-31 | 3 | USD |
OtherLiabilitiesCurrent | 590 | 2025-09-30 | 9 | USD |
ConversionOfStockAmountIssued1 | 510 | 2023-06-30 | 1 | USD |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 | 460 | 2026-06-30 | 14 | USD/shares |
IncomeTaxExpenseBenefit | 200 | 2024-12-31 | 30 | USD |
IncomeTaxesPaidNet | 200 | 2024-12-31 | 5 | USD |
StockRepurchasedAndRetiredDuringPeriodValue | 125 | 2025-12-31 | 3 | USD |
InterestIncomeExpenseNet | 36 | 2025-12-31 | 17 | USD |
DebtInstrumentConvertibleStockPriceTrigger | 18 | 2024-12-31 | 1 | USD/shares |
EffectiveIncomeTaxRateContinuingOperations | 17 | 2023-12-31 | 6 | pure |
SharePrice | 10 | 2023-09-30 | 11 | USD/shares |
CapitalUnitsOutstanding | 10 | 2024-09-30 | 5 | shares |
EarningsPerShareBasic | -4 | 2026-06-30 | 25 | USD/shares |
EarningsPerShareDiluted | -4 | 2026-06-30 | 25 | USD/shares |
SharesIssuedPricePerShare | 1 | 2025-04-28 | 6 | USD/shares |
ClassOfWarrantOrRightNumberOfSecuritiesCalledByEachWarrantOrRight | 1 | 2024-03-31 | 2 | shares |
NumberOfReportableSegments | 1 | 2026-03-31 | 2 | pure |
DebtConversionConvertedInstrumentRate | 1 | 2024-09-30 | 1 | pure |
SaleOfStockPricePerShare | 1 | 2026-06-30 | 1 | USD/shares |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 16 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 12 | pure |
DebtInstrumentInterestRateStatedPercentage | 0 | 2026-06-30 | 2 | pure |
DebtInstrumentInterestRateEffectivePercentage | 0 | 2026-06-30 | 1 | pure |
DebtInstrumentInterestRateDuringPeriod | 0 | 2024-12-16 | 1 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2025-12-31 | 6 | pure |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | -0 | 2023-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitPercent | -0 | 2025-12-31 | 4 | pure |
EarningsPerShareBasicAndDiluted | -0 | 2021-06-30 | 1 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardPercentageOfOutstandingStockMaximum | 0 | 2024-09-30 | 1 | pure |
SharebasedCompensationArrangementBySharebasedPaymentAwardPurchasePriceOfCommonStockPercent | 0 | 2024-09-30 | 1 | pure |
DebtInstrumentInterestRateIncreaseDecrease | 0 | 2026-06-30 | 1 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpense | -0 | 2025-12-31 | 4 | pure |
PreferredStockParOrStatedValuePerShare | 0 | 2024-09-30 | 26 | USD/shares |
TemporaryEquityValueExcludingAdditionalPaidInCapital | 0 | 2023-03-31 | 8 | USD |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 16 | USD/shares |
CashEquivalentsAtCarryingValue | 0 | 2023-06-30 | 16 | USD |
PaymentsOfStockIssuanceCosts | 0 | 2023-03-31 | 15 | USD |
PreferredStockSharesIssued | 0 | 2023-03-31 | 14 | shares |
PreferredStockSharesOutstanding | 0 | 2023-03-31 | 14 | shares |
PreferredStockValue | 0 | 2023-03-31 | 13 | USD |
ProceedsFromIssuanceInitialPublicOffering | 0 | 2022-09-30 | 6 | USD |
ProceedsFromIssuanceOfPrivatePlacement | 0 | 2022-09-30 | 6 | USD |
UnrecognizedTaxBenefits | 0 | 2024-09-30 | 20 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAccrued | 0 | 2023-06-30 | 16 | USD |
CurrentFederalStateAndLocalTaxExpenseBenefit | 0 | 2022-12-31 | 3 | USD |
DeferredFederalStateAndLocalTaxExpenseBenefit | 0 | 2022-12-31 | 3 | USD |
DeferredTaxAssetsNet | 0 | 2022-12-31 | 3 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued | 0 | 2022-12-31 | 3 | USD |
DeferredIncomeTaxLiabilities | 0 | 2023-09-30 | 6 | USD |
EffectiveIncomeTaxRateReconciliationOtherReconcilingItemsPercent | 0 | 2024-12-31 | 4 | pure |
OtherLiabilities | 0 | 2024-09-30 | 2 | USD |
ConvertibleDebt | 0 | 2026-06-30 | 20 | USD |
DebtInstrumentPeriodicPaymentInterest | 0 | 2025-12-31 | 12 | USD |
DebtInstrumentPeriodicPaymentPrincipal | 0 | 2025-12-31 | 12 | USD |
DebtInstrumentUnamortizedDiscount | 0 | 2025-12-31 | 15 | USD |
UnsecuredDebt | 0 | 2024-12-31 | 2 | USD |
ConvertibleNotesPayableCurrent | 0 | 2025-12-31 | 8 | USD |
DebtInstrumentIncreaseAccruedInterest | 0 | 2025-12-31 | 8 | USD |
What to be careful about
What this model itself distrusts about AMOD's figures. Written by the derivation as it ran, not added afterwards.
- WITHHELD: operating margin, cash operating margin, owner earnings margin, fcf margin, net margin, capex intensity, ocf margin -- net margin came out at -155,449% against a scale that tops out near 1,500%, which is arithmetic on a revenue figure of 7,138 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
- revenue is annual, not TTM
- there is no operating profit to value; valuation rests on EV/revenue (965.5x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- quality DROPPED from the total: only 1 of 5 inputs could be computed (operating margin, roic, owner earnings, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- durability DROPPED from the total: only 0 of 4 inputs could be computed (worst year, contracted coverage, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- growth DROPPED from the total: only 1 of 4 inputs could be computed (revenue growth, sustained growth, margin trend not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- 3 of 5 dimensions could not be measured (quality, durability, growth -- 60% of the model), so this row is not comparable with the others; its total rests on what was left