Angel Studios, Inc. (ANGX)
Every figure this model derived for ANGX, 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 2026-06-30.
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 |
|---|---|---|---|
| cash | 48,036,965 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 125,348,826 | AssetsCurrent |
2026-06-30 |
| current liabilities | 192,522,517 | LiabilitiesCurrent |
2026-06-30 |
| equity | -29,329,412 | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest |
2026-06-30 |
| interest expense | 16,654,804 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | -44,152,459 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 413,287,246 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 11,921,075 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up ANGX on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -24.69 |
| current ratio | 1.14 |
| current ratio reported | 0.65 |
| dilution pct | 12.51 |
| ev owner earnings | -11.7 |
| ev sales | 1.59 |
| fcf margin | -10.68 |
| interest cover | -7.81 |
| operating margin | -31.49 |
| owner earnings margin | -13.57 |
| revenue growth | 121.92 |
| revenue growth per share | 97.24 |
| rule of 40 | 90.43 |
| sbc pct revenue | 2.88 |
Everything else this filing tags
275 more elements from ANGX'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 | 700,000,000 | 2026-06-30 | 8 | shares |
RetainedEarningsAccumulatedDeficit | -279,128,670 | 2026-06-30 | 36 | USD |
Liabilities | 264,391,901 | 2026-06-30 | 36 | USD |
AdditionalPaidInCapitalCommonStock | 249,962,975 | 2026-06-30 | 8 | USD |
CostsAndExpenses | 247,988,551 | 2026-06-30 | 13 | USD |
Assets | 235,062,489 | 2026-06-30 | 36 | USD |
LiabilitiesAndStockholdersEquity | 235,062,489 | 2026-06-30 | 36 | USD |
OperatingLossCarryforwards | 230,200,000 | 2025-12-31 | 1 | USD |
ProceedsFromIssuanceInitialPublicOffering | 230,000,000 | 2022-09-30 | 5 | USD |
TransferMortgagePayable | 197,694,657 | 2023-06-30 | 1 | USD |
CommonStockSharesIssued | 186,504,214 | 2026-06-30 | 10 | shares |
CommonStockSharesOutstanding | 186,504,214 | 2026-06-30 | 10 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 176,847,037 | 2026-06-30 | 13 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 176,847,037 | 2026-06-30 | 13 | shares |
SellingAndMarketingExpense | 117,738,343 | 2026-06-30 | 13 | USD |
DebtInstrumentFairValue | 102,500,000 | 2025-12-31 | 2 | USD |
DebtInstrumentFaceAmount | 100,000,000 | 2025-09-30 | 4 | USD |
CostOfRevenue | 95,751,845 | 2026-06-30 | 13 | USD |
ContractWithCustomerLiabilityCurrent | 82,549,436 | 2026-06-30 | 8 | USD |
DebtInstrumentCarryingAmount | 78,000,000 | 2026-06-30 | 8 | USD |
NotesPayable | 74,400,000 | 2026-06-30 | 8 | USD |
LitigationReserve | 62,500,000 | 2020-09-30 | 5 | USD |
DeferredTaxAssetsValuationAllowance | 62,270,172 | 2025-12-31 | 8 | USD |
RepaymentsOfNotesPayable | 57,630,657 | 2026-06-30 | 9 | USD |
LongTermNotesPayable | 57,168,318 | 2026-06-30 | 6 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 56,183,299 | 2025-12-31 | 6 | USD |
ContractualObligation | 54,372,774 | 2026-06-30 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 52,100,000 | 2025-12-31 | 3 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 48,036,965 | 2026-06-30 | 64 | USD |
ContractWithCustomerLiabilityRevenueRecognized | 47,700,000 | 2026-06-30 | 2 | USD |
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures | 46,042,383 | 2026-06-30 | 8 | USD |
LongTermDebt | 45,500,000 | 2025-12-31 | 1 | USD |
ProceedsFromSaleAndMaturityOfMarketableSecurities | 45,246,828 | 2024-12-31 | 15 | USD |
TemporaryEquityCarryingAmountAttributableToParent | 44,122,831 | 2023-09-30 | 16 | USD |
ContractualObligationDueInSecondYear | 40,551,841 | 2026-06-30 | 1 | USD |
AccountsPayableCurrent | 39,813,785 | 2026-06-30 | 36 | USD |
NetIncomeLoss | -37,597,602 | 2026-06-30 | 73 | USD |
ProfitLoss | -37,550,082 | 2026-06-30 | 40 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -37,550,082 | 2026-06-30 | 45 | USD |
PaymentsForProceedsFromBusinessesAndInterestInAffiliates | 36,967,815 | 2025-12-31 | 7 | USD |
EquityMethodInvestments | 36,500,000 | 2025-12-31 | 2 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 36,408,877 | 2025-12-31 | 3 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -35,778,212 | 2025-12-31 | 3 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 35,702,594 | 2026-06-30 | 10 | shares |
ProceedsFromIssuanceOfCommonStock | 34,534,500 | 2026-06-30 | 16 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 32,800,000 | 2025-12-31 | 3 | USD |
StockIssuedDuringPeriodValueNewIssues | 32,510,112 | 2026-06-30 | 16 | USD |
SaleOfStockConsiderationReceivedOnTransaction | 32,500,000 | 2026-04-30 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 31,957,791 | 2025-12-31 | 4 | shares |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions | 31,957,791 | 2025-12-31 | 1 | shares |
PaymentsToAcquireInterestInJointVenture | 31,366,686 | 2025-10-07 | 3 | USD |
AccountsReceivableNetCurrent | 30,400,912 | 2026-06-30 | 8 | USD |
ProceedsFromNotesPayable | 30,000,000 | 2026-06-30 | 12 | USD |
CapitalizedComputerSoftwareAccumulatedAmortization | 27,268,934 | 2025-12-31 | 2 | USD |
GeneralAndAdministrativeExpense | 23,654,381 | 2026-06-30 | 13 | USD |
ClassOfWarrantOrRightOutstanding | 23,200,000 | 2025-06-30 | 14 | shares |
OperatingIncomeLoss | -21,177,555 | 2026-06-30 | 53 | USD |
IncreaseDecreaseInAccountsReceivable | -20,888,054 | 2026-06-30 | 9 | USD |
AdvanceRoyaltiesCurrent | 18,447,053 | 2026-06-30 | 8 | USD |
AccruedMarketingCostsCurrent | 18,153,737 | 2025-12-31 | 2 | USD |
CryptoAssetFairValueUnrestricted | 17,747,262 | 2026-06-30 | 8 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationsRecurringBasisLiabilityValue | 17,216,000 | 2021-12-31 | 1 | USD |
NotesPayableCurrent | 17,195,811 | 2026-06-30 | 13 | USD |
NonoperatingIncomeExpense | -16,372,527 | 2026-06-30 | 21 | USD |
IncreaseDecreaseInContractWithCustomerLiability | 16,014,814 | 2026-06-30 | 9 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 15,902,578 | 2026-06-30 | 8 | USD |
CapitalizedComputerSoftwareNet | 14,407,016 | 2026-06-30 | 6 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityPeriodIncreaseDecrease | -14,279,000 | 2022-06-30 | 1 | USD |
NetCashProvidedByUsedInInvestingActivities | -13,802,346 | 2026-06-30 | 31 | USD |
ProceedsFromMinorityShareholders | 13,730,922 | 2025-12-31 | 3 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 13,600,000 | 2025-12-31 | 1 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | -13,497,993 | 2026-06-30 | 36 | USD |
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance | 13,196,623 | 2025-12-31 | 6 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 12,800,000 | 2025-12-31 | 1 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 11,800,000 | 2025-12-31 | 1 | USD |
AccruedLiabilitiesCurrent | 11,136,378 | 2026-06-30 | 18 | USD |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions | 10,899,285 | 2025-12-31 | 1 | shares |
OtherAssetsNoncurrent | 10,643,673 | 2026-06-30 | 8 | USD |
StockholdersEquity | -10,167,888 | 2025-06-30 | 69 | USD |
ProceedsFromIssuanceOfWarrants | 10,060,000 | 2022-09-30 | 5 | USD |
LitigationSettlementAmountAwardedToOtherParty | 9,900,000 | 2020-08-31 | 4 | USD |
ReceivablesLongTermContractsOrPrograms | 9,697,666 | 2026-06-30 | 8 | USD |
AllocatedShareBasedCompensationExpense | 9,666,985 | 2025-12-31 | 3 | USD |
CryptoAssetPurchase | 9,500,000 | 2024-12-31 | 2 | USD |
CryptoAssetRealizedAndUnrealizedGainLossNonoperating | -8,780,298 | 2026-06-30 | 13 | USD |
CryptoAssetRealizedGainLossOperating | -8,780,298 | 2026-06-30 | 9 | USD |
CapitalizedComputerSoftwareAdditions | 8,700,000 | 2025-12-31 | 2 | USD |
NoncontrollingInterestIncreaseFromSaleOfParentEquityInterest | 8,546,724 | 2024-12-31 | 1 | USD |
CapitalizedComputerSoftwareAmortization1 | 8,200,000 | 2025-12-31 | 3 | USD |
PaymentsToAcquireBusinessesGross | 8,193,364 | 2026-06-30 | 1 | USD |
ResearchAndDevelopmentExpense | 8,084,829 | 2026-06-30 | 13 | USD |
PaymentsForLegalSettlements | 7,800,000 | 2026-03-31 | 4 | USD |
WeightedAverageNumberDilutedSharesOutstandingAdjustment | 7,310,871 | 2023-12-31 | 1 | shares |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 7,300,000 | 2025-12-31 | 1 | USD |
StockIssuedDuringPeriodSharesNewIssues | 7,187,500 | 2021-05-27 | 1 | shares |
DebtConversionOriginalDebtAmount1 | 7,092,139 | 2025-12-31 | 2 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 7,092,139 | 2025-12-31 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 7,015,437 | 2025-12-31 | 3 | shares |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 7,013,855 | 2026-06-30 | 13 | USD |
GuaranteeObligationsMaximumExposure | 6,465,720 | 2026-06-30 | 2 | USD |
DepreciationDepletionAndAmortization | 6,183,955 | 2026-06-30 | 9 | USD |
MinorityInterestDecreaseFromRedemptions | 5,883,724 | 2026-06-30 | 9 | USD |
LiabilitiesNoncurrent | 5,797,850 | 2025-06-30 | 28 | USD |
SharesSubjectToMandatoryRedemptionSettlementTermsFairValueOfShares | 5,797,850 | 2025-06-30 | 28 | USD |
InterestPaidNet | 5,665,153 | 2026-06-30 | 9 | USD |
PaymentsToAcquireSoftware | 5,478,477 | 2026-06-30 | 7 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | -5,438,581 | 2025-12-31 | 3 | USD |
LitigationSettlementExpense | 5,300,000 | 2020-12-31 | 1 | USD |
TemporaryEquityAccretionToRedemptionValue | 4,929,508 | 2023-06-30 | 14 | USD |
ContractualObligationDueInNextTwelveMonths | 4,862,042 | 2026-06-30 | 1 | USD |
IncreaseDecreaseInPrepaidRoyalties | 4,619,427 | 2026-06-30 | 4 | USD |
PaidInKindInterest | 4,550,624 | 2026-06-30 | 5 | USD |
DeferredIncomeTaxExpenseBenefit | 4,000,319 | 2024-12-31 | 3 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffectContinuingOperations | 3,953,732 | 2026-06-30 | 9 | USD |
PropertyPlantAndEquipmentGross | 3,937,148 | 2025-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsNet | 3,850,035 | 2025-12-31 | 2 | USD |
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet | 3,800,000 | 2025-12-31 | 1 | USD |
NotesAndLoansReceivableNetNoncurrent | 3,797,119 | 2026-06-30 | 8 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 3,688,514 | 2025-12-31 | 1 | USD |
DebtInstrumentUnamortizedDiscount | 3,600,000 | 2026-06-30 | 6 | USD |
OperatingLeaseLiability | 3,343,332 | 2025-12-31 | 1 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 3,227,303 | 2025-12-31 | 2 | USD |
PaymentsToAcquireIntangibleAssets | 3,006,012 | 2025-12-31 | 2 | USD |
ContractualObligationFutureMinimumPaymentsDueRemainderOfFiscalYear | 3,000,000 | 2026-06-30 | 1 | USD |
FederalIncomeTaxExpenseBenefitContinuingOperations | 2,967,364 | 2024-12-31 | 2 | USD |
IncreaseDecreaseInDerivativeLiabilities | 2,937,000 | 2022-06-30 | 2 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityTransfersNet | -2,937,000 | 2022-06-30 | 1 | USD |
LegalFees | 2,759,153 | 2026-06-30 | 13 | USD |
OperatingLeaseRightOfUseAsset | 2,619,304 | 2026-06-30 | 8 | USD |
SalesAndExciseTaxPayableCurrent | 2,424,524 | 2025-06-30 | 14 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 2,386,592 | 2026-06-30 | 9 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals | 2,356,927 | 2025-12-31 | 3 | USD |
IntangibleAssetsNetExcludingGoodwill | 2,313,410 | 2026-06-30 | 8 | USD |
IncreaseDecreaseInOtherNoncurrentAssets | 2,076,537 | 2026-06-30 | 5 | USD |
PaymentsOfStockIssuanceCosts | 2,024,388 | 2026-06-30 | 5 | USD |
OtherAccruedLiabilitiesCurrent | 1,933,017 | 2025-12-31 | 2 | USD |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt | 1,925,229 | 2025-12-31 | 5 | USD |
AccruedProfessionalFeesCurrent | 1,870,969 | 2025-12-31 | 2 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -1,657,426 | 2025-06-30 | 28 | USD |
NetIncomeLossAvailableToCommonStockholdersDiluted | -1,657,426 | 2025-06-30 | 25 | USD |
DeferredTaxAssetsInProcessResearchAndDevelopment | 1,568,124 | 2025-12-31 | 3 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 1,502,232 | 2025-12-31 | 1 | USD |
InventoryNet | 1,480,166 | 2026-06-30 | 8 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 1,385,212 | 2025-12-31 | 1 | USD |
NotesAndLoansReceivableNetCurrent | 1,383,486 | 2026-06-30 | 8 | USD |
OperatingLeaseLiabilityNoncurrent | 1,358,751 | 2026-06-30 | 8 | USD |
OperatingLeaseLiabilityCurrent | 1,353,129 | 2026-06-30 | 8 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 1,347,430 | 2025-12-31 | 2 | USD |
DeferredTaxAssetsGross | 1,332,794 | 2024-12-31 | 6 | USD |
ProceedsFromStockOptionsExercised | 1,293,476 | 2026-06-30 | 9 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 1,293,476 | 2026-06-30 | 13 | USD |
InvestmentIncomeInterest | 1,253,182 | 2026-06-30 | 13 | USD |
NetIncomeLossAllocatedToLimitedPartners | 1,184,465 | 2023-03-31 | 8 | USD |
TemporaryEquityIssuePeriodIncreaseOrDecrease | 1,184,465 | 2023-03-31 | 8 | USD |
PaymentsForRepurchaseOfCommonStock | 1,160,574 | 2026-06-30 | 9 | USD |
StockRepurchasedAndRetiredDuringPeriodValue | 1,160,574 | 2026-06-30 | 13 | USD |
FairValueAdjustmentOfWarrants | 1,158,850 | 2025-06-30 | 37 | USD |
StockRedeemedOrCalledDuringPeriodShares | 1,125,126 | 2024-11-13 | 3 | shares |
IncomeTaxReconciliationNondeductibleExpenseOther | 1,114,854 | 2025-12-31 | 1 | USD |
AmortizationOfIntangibleAssets | 1,100,000 | 2025-12-31 | 3 | USD |
OperatingLeaseExpense | 1,100,000 | 2025-12-31 | 3 | USD |
OperatingLeasePayments | 1,100,000 | 2025-12-31 | 3 | USD |
NetCashProvidedByUsedInFinancingActivities | -1,071,367 | 2026-06-30 | 32 | USD |
PreferredStockSharesAuthorized | 1,000,000 | 2026-06-30 | 32 | shares |
EquityMethodInvestmentAggregateCost | 1,000,000 | 2023-10-31 | 1 | USD |
InterestExpense | 934,906 | 2023-12-31 | 5 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 926,752 | 2025-12-31 | 3 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 835,525 | 2025-12-31 | 3 | shares |
DeferredTaxAssetsOperatingLossCarryforwardsSubjectToExpiration | 809,078 | 2024-12-31 | 6 | USD |
UnrealizedGainLossOnInvestments | 759,525 | 2022-12-31 | 8 | USD |
OtherNonoperatingIncome | 732,884 | 2024-03-31 | 16 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 726,433 | 2025-12-31 | 3 | USD |
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense | -726,335 | 2025-12-31 | 3 | USD |
AdditionalPaidInCapital | 704,982 | 2025-06-30 | 14 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 699,970 | 2025-12-31 | 1 | USD |
EmployeeRelatedLiabilitiesCurrent | 693,875 | 2025-12-31 | 2 | USD |
ProceedsFromContributedCapital | 644,227 | 2024-12-31 | 9 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -631,452 | 2026-06-30 | 9 | USD |
PropertyPlantAndEquipmentNet | 631,293 | 2026-06-30 | 8 | USD |
PaymentForAcquisitionCryptoAsset | 624,644 | 2024-12-31 | 3 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 620,717 | 2026-06-30 | 9 | USD |
DeferredTaxAssetsTaxCreditCarryforwardsResearch | 603,571 | 2025-12-31 | 3 | USD |
Depreciation | 600,000 | 2025-12-31 | 3 | USD |
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations | 567,238 | 2024-12-31 | 2 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | -470,585 | 2024-12-31 | 6 | USD |
IncomeTaxReconciliationTaxCreditsResearch | 463,368 | 2025-12-31 | 3 | USD |
AssetsHeldInTrustNoncurrent | 438,166 | 2025-06-30 | 29 | USD |
AssetsNoncurrent | 438,166 | 2025-06-30 | 24 | USD |
OperatingCostsAndExpenses | 418,987 | 2025-06-30 | 34 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 400,000 | 2026-06-30 | 8 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 345,182 | 2025-12-31 | 1 | USD |
DeferredFederalIncomeTaxExpenseBenefit | -340,644 | 2024-12-31 | 8 | USD |
Cash | 328,610 | 2025-06-30 | 33 | USD |
IncomeTaxPaidFederalAfterRefundReceived | -312,019 | 2025-12-31 | 3 | USD |
IncomeTaxReconciliationOtherAdjustments | 299,572 | 2025-12-31 | 3 | USD |
DueToRelatedPartiesCurrent | 296,207 | 2023-06-30 | 7 | USD |
IncomeTaxesPaidNet | -293,057 | 2025-12-31 | 3 | USD |
GuaranteeObligationsCurrentCarryingValue | 283,848 | 2026-06-30 | 3 | USD |
OtherNonoperatingIncomeExpense | 281,604 | 2026-06-30 | 15 | USD |
OtherLiabilitiesCurrent | 270,590 | 2025-06-30 | 16 | USD |
CashFDICInsuredAmount | 250,000 | 2025-06-30 | 10 | USD |
AdjustmentsToAdditionalPaidInCapitalWarrantIssued | 227,849 | 2026-06-30 | 7 | USD |
IncreaseDecreaseInInventories | 216,065 | 2026-06-30 | 9 | USD |
CurrentStateAndLocalTaxExpenseBenefit | -213,880 | 2024-12-31 | 2 | USD |
PaymentsOfDebtIssuanceCosts | 200,000 | 2026-06-30 | 7 | USD |
MinorityInterest | -182,367 | 2026-06-30 | 8 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | -166,364 | 2025-06-30 | 27 | USD |
ProvisionForDoubtfulAccounts | -166,100 | 2026-06-30 | 5 | USD |
IncomeLossFromEquityMethodInvestments | 164,672 | 2026-06-30 | 9 | USD |
IncreaseDecreaseInDepositOtherAssets | -154,187 | 2023-12-31 | 1 | USD |
CurrentFederalTaxExpenseBenefit | 152,466 | 2024-12-31 | 7 | USD |
ProceedsFromCollectionOfNotesReceivable | 143,578 | 2026-06-30 | 9 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | -129,941 | 2024-12-31 | 8 | USD |
OtherGeneralAndAdministrativeExpense | 128,248 | 2023-09-30 | 17 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 101,100 | 2025-12-31 | 1 | USD |
ProceedsFromDisposalCryptoAsset | 99,117 | 2025-12-31 | 6 | USD |
PrepaidExpenseNoncurrent | 98,532 | 2022-03-31 | 1 | USD |
IncomeTaxExpenseBenefit | 88,604 | 2025-06-30 | 31 | USD |
DueFromRelatedPartiesCurrent | 83,581 | 2021-12-31 | 4 | USD |
ProceedsFromRelatedPartyDebt | 83,581 | 2022-09-30 | 6 | USD |
PaymentsOfDistributionsToAffiliates | 83,581 | 2021-12-31 | 1 | USD |
ProceedsFromContributionsFromAffiliates | 83,581 | 2022-12-31 | 2 | USD |
PrepaidExpenseCurrent | 83,524 | 2025-06-30 | 18 | USD |
GeneralInsuranceExpense | 50,593 | 2025-06-30 | 35 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | 47,520 | 2026-06-30 | 13 | USD |
IncreaseDecreaseInPrepaidExpense | -47,480 | 2025-06-30 | 24 | USD |
TaxAdjustmentsSettlementsAndUnusualProvisions | 35,014 | 2025-03-31 | 1 | USD |
IncreaseDecreaseInDueToRelatedPartiesCurrent | 34,357 | 2024-12-31 | 12 | USD |
IncomeTaxPaidStateAndLocalAfterRefundReceived | 18,962 | 2025-12-31 | 3 | USD |
CommonStockValue | 18,650 | 2026-06-30 | 8 | USD |
PaymentsToAcquireNotesReceivable | 14,684 | 2026-06-30 | 8 | USD |
OtherCostAndExpenseOperating | 14,302 | 2024-12-31 | 8 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued | 11,400 | 2024-12-31 | 18 | USD |
TemporaryEquityAccretionToRedemptionValueAdjustment | 9,015 | 2025-06-30 | 55 | USD |
InvestmentIncomeDividend | 9,015 | 2025-06-30 | 35 | USD |
PaymentsToAcquireMarketableSecurities | 7,522 | 2025-06-30 | 20 | USD |
CumulativeTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease | -2,064 | 2024-12-31 | 3 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -2,064 | 2024-12-31 | 3 | USD |
DeferredTaxLiabilities | 449 | 2024-12-31 | 4 | USD |
TemporaryEquityRedemptionPricePerShare | 11 | 2024-11-13 | 3 | USD/shares |
SharePrice | 9 | 2025-06-30 | 14 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 7 | 2025-12-31 | 3 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice | 4 | 2025-12-31 | 3 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 4 | 2025-12-31 | 4 | USD/shares |
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageExercisePriceBeginningBalance1 | 4 | 2025-12-31 | 1 | USD/shares |
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageExercisePrice1 | 2 | 2025-12-31 | 1 | USD/shares |
EquityMethodInvestmentOwnershipPercentage | 1 | 2022-03-31 | 1 | pure |
NumberOfReportableSegments | 1 | 2026-06-30 | 6 | segment |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 1 | 2025-12-31 | 3 | USD/shares |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 9 | pure |
EarningsPerShareBasic | -0 | 2026-06-30 | 13 | USD/shares |
EarningsPerShareDiluted | -0 | 2026-06-30 | 13 | USD/shares |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 17 | pure |
EquityOwnershipPercentageExcludingConsolidatedEntityAndEquityMethodInvestee | 0 | 2022-07-31 | 2 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateContinuingOperations | -0 | 2025-06-30 | 29 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2025-12-31 | 9 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | -0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | -0 | 2025-12-31 | 3 | pure |
EffectiveIncomeTaxRateReconciliationTaxCreditsResearch | 0 | 2025-12-31 | 3 | pure |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | -0 | 2025-12-31 | 3 | pure |
PreferredStockParOrStatedValuePerShare | 0 | 2026-06-30 | 32 | USD/shares |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 12 | USD/shares |
CashEquivalentsAtCarryingValue | 0 | 2025-06-30 | 27 | USD |
PreferredStockSharesIssued | 0 | 2025-06-30 | 28 | shares |
PreferredStockSharesOutstanding | 0 | 2025-06-30 | 28 | shares |
UnrecognizedTaxBenefits | 0 | 2024-09-30 | 13 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsNotSubjectToExpiration | 0 | 2024-12-31 | 6 | USD |
DeferredTaxAssetsNet | 0 | 2026-06-30 | 13 | USD |
AdministrativeFeesExpense | 0 | 2025-06-30 | 2 | USD |
EquityMethodInvestmentOtherThanTemporaryImpairment | 0 | 2025-12-31 | 4 | USD |
FinancingReceivableAllowanceForCreditLosses | 0 | 2026-06-30 | 8 | USD |
InventoryAdjustments | 0 | 2026-06-30 | 9 | USD |
CapitalizedComputerSoftwareImpairments1 | 0 | 2025-12-31 | 3 | USD |
ImpairmentOfIntangibleAssetsFinitelived | 0 | 2026-06-30 | 8 | USD |
What to be careful about
What this model itself distrusts about ANGX's figures. Written by the derivation as it ran, not added afterwards.
- no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
- gross profit not tagged; rebuilt from RevenueFromContractWithCustomerExcludingAssessedTax - CostOfRevenue
- there is no operating profit to value; valuation rests on EV/revenue (1.6x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- quality rests on 4 of 5 inputs; not tagged: roic
- durability rests on 3 of 4 inputs; not tagged: worst year
- growth DROPPED from the total: only 2 of 4 inputs could be computed (sustained growth, margin trend not tagged), so the score is not meaningful. Its weight is spread over the other dimensions