Empery Digital Inc. (EMPD)
Every figure this model derived for EMPD, 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 |
|---|---|---|---|
| capex | 23,746 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 3,589,598 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 5,047,508 | AssetsCurrent |
2026-06-30 |
| current liabilities | 10,744,765 | LiabilitiesCurrent |
2026-06-30 |
| equity | 113,390,575 | StockholdersEquity |
2026-06-30 |
| interest expense | 5,210,866 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | -21,013,742 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 628,193 | Revenues |
2026-06-30 |
| sbc | 18,521,310 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up EMPD on one particular measure came for.
| Ratio | Value |
|---|---|
| current ratio | 0.47 |
| current ratio reported | 0.47 |
| dilution pct | 47830.58 |
| ev owner earnings | -2.02 |
| ev sales | 127.24 |
| growth cv | 1.97 |
| interest cover | -52.29 |
| revenue growth | -76.4 |
| revenue growth per share | -99.95 |
| roic | -195.98 |
| rule of 40 | -43451.9 |
Everything else this filing tags
325 more elements from EMPD'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 |
|---|---|---|---|---|
AdditionalPaidInCapital | 708,449,448 | 2026-06-30 | 45 | USD |
ProceedsFromIssuanceOrSaleOfEquity | 474,907,637 | 2025-09-30 | 3 | USD |
PaymentForAcquisitionCryptoAsset | 451,634,534 | 2025-12-31 | 2 | USD |
RetainedEarningsAccumulatedDeficit | -444,806,915 | 2026-06-30 | 45 | USD |
CommonStockSharesAuthorized | 250,000,000 | 2026-03-31 | 43 | shares |
CryptoAssetCost | 203,900,000 | 2026-03-31 | 2 | USD |
Assets | 179,532,645 | 2026-06-30 | 44 | USD |
LiabilitiesAndStockholdersEquity | 179,532,645 | 2026-06-30 | 44 | USD |
CryptoAssetFairValue | 170,644,038 | 2026-06-30 | 2 | USD |
TreasuryStockValue | 150,252,502 | 2026-06-30 | 12 | USD |
NetIncomeLoss | -128,437,982 | 2026-06-30 | 68 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -128,437,982 | 2026-06-30 | 62 | USD |
IncomeLossFromContinuingOperations | -128,437,982 | 2026-06-30 | 8 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -128,437,982 | 2026-06-30 | 8 | USD |
OperatingIncomeLoss | -125,379,690 | 2026-06-30 | 66 | USD |
OperatingExpenses | 125,374,584 | 2026-06-30 | 66 | USD |
OperatingLossCarryforwards | 120,700,000 | 2025-12-31 | 17 | USD |
CryptoAssetUnrealizedLossOperating | 106,267,263 | 2026-06-30 | 8 | USD |
SaleOfStockConsiderationReceivedOnTransaction | 100,000,000 | 2024-10-31 | 5 | USD |
CryptoAssetCostRestricted | 90,122,335 | 2026-06-30 | 6 | USD |
CryptoAssetFairValueRestricted | 90,122,335 | 2026-06-30 | 1 | USD |
CryptoAssetCostUnrestricted | 80,521,703 | 2026-06-30 | 6 | USD |
CryptoAssetFairValueUnrestricted | 80,521,703 | 2026-06-30 | 1 | USD |
CryptoAssetSale | 80,064,079 | 2026-06-30 | 2 | USD |
ProceedsFromSaleOfIntangibleAssets | 80,064,079 | 2026-06-30 | 2 | USD |
NetCashProvidedByUsedInInvestingActivities | 79,232,730 | 2026-06-30 | 44 | USD |
NetCashProvidedByUsedInFinancingActivities | -74,211,233 | 2026-06-30 | 45 | USD |
Liabilities | 66,142,070 | 2026-06-30 | 44 | USD |
CryptoAssetRealizedAndUnrealizedGainLossOperatingAndNonoperating | 56,783,735 | 2026-06-30 | 2 | USD |
LongTermDebtNoncurrent | 54,960,747 | 2026-06-30 | 6 | USD |
PaymentsForRepurchaseOfCommonStock | 53,970,420 | 2026-06-30 | 12 | USD |
StockRepurchasedAndRetiredDuringPeriodValue | 53,970,420 | 2026-06-30 | 2 | USD |
DeferredTaxAssetsGross | 53,614,118 | 2025-12-31 | 34 | USD |
DeferredTaxAssetsValuationAllowance | 53,296,785 | 2025-12-31 | 34 | USD |
ProceedsFromShortTermDebt | 49,850,087 | 2025-12-31 | 4 | USD |
StockIssuedDuringPeriodValueTreasuryStockReissued | -44,219,787 | 2026-03-31 | 6 | USD |
IncomeLossAttributableToParent | -40,915,628 | 2025-09-30 | 54 | USD |
ProceedsFromLinesOfCredit | 34,805,449 | 2025-12-31 | 4 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -32,641,656 | 2025-12-31 | 2 | USD |
DebtInstrumentFaceAmount | 32,109,096 | 2023-05-31 | 5 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 30,527,749 | 2026-06-30 | 46 | shares |
ProFormaWeightedAverageSharesOutstandingDiluted | 30,527,749 | 2026-06-30 | 52 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 30,527,749 | 2026-06-30 | 60 | shares |
CommonStockSharesIssued | 29,326,650 | 2026-03-31 | 42 | shares |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 28,865,293 | 2025-12-31 | 20 | USD |
DebtInstrumentFairValue | 28,694,519 | 2023-05-31 | 5 | USD |
CommonStockSharesOutstanding | 28,110,111 | 2026-06-30 | 44 | shares |
DeferredIncomeTaxLiabilities | 28,000,000 | 2025-12-31 | 1 | USD |
TreasuryStockCommonShares | 26,310,005 | 2026-06-30 | 4 | shares |
DeferredTaxAssetsOperatingLossCarryforwards | 25,562,308 | 2025-12-31 | 34 | USD |
ProfitLoss | -25,345,840 | 2021-09-30 | 4 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 24,716,118 | 2024-12-31 | 10 | USD |
DebtConversionConvertedInstrumentAmount1 | 24,700,000 | 2024-03-31 | 2 | USD |
CommonStockCapitalSharesReservedForFutureIssuance | 21,623,189 | 2023-09-30 | 8 | shares |
DerivativeLiabilities | 13,262,055 | 2023-08-03 | 6 | USD |
FinancialLiabilitiesFairValueDisclosure | 13,262,055 | 2023-08-03 | 10 | USD |
LitigationSettlementExpense | 10,850,451 | 2026-06-30 | 2 | USD |
RepaymentsOfLinesOfCredit | 10,000,000 | 2026-06-30 | 8 | USD |
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock | 9,615,331 | 2021-09-30 | 1 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 8,741,571 | 2026-06-30 | 41 | shares |
FairValueAdjustmentOfWarrants | 8,587,923 | 2024-03-31 | 2 | USD |
GeneralAndAdministrativeExpense | 8,277,389 | 2026-06-30 | 66 | USD |
IncreaseDecreaseInDueToRelatedPartiesCurrent | 7,828,001 | 2026-06-30 | 2 | USD |
LegalFees | 7,828,001 | 2026-06-30 | 4 | USD |
DebtConversionOriginalDebtAmount1 | 7,400,000 | 2024-03-31 | 5 | USD |
DeferredIncomeTaxExpenseBenefit | -5,383,973 | 2025-12-31 | 1 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | -5,374,258 | 2026-06-30 | 44 | USD |
DeferredFederalIncomeTaxExpenseBenefit | -5,060,603 | 2025-12-31 | 1 | USD |
PreferredStockSharesAuthorized | 5,000,000 | 2026-03-31 | 43 | shares |
Deposits | 5,000,000 | 2023-09-30 | 2 | USD |
StockIssuedDuringPeriodValueNewIssues | 4,570,085 | 2023-12-31 | 19 | USD |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 4,567,072 | 2021-12-31 | 6 | shares |
IncomeTaxReconciliationPriorYearIncomeTaxes | 4,029,744 | 2024-09-30 | 10 | USD |
ProceedsFromIssuanceOfLongTermDebt | 4,000,000 | 2023-05-31 | 1 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 3,819,466 | 2025-12-31 | 34 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 3,694,598 | 2026-06-30 | 79 | USD |
TaxBasisOfInvestmentsCostForIncomeTaxPurposes | 3,578,522 | 2025-12-31 | 1 | USD |
ProceedsFromDebtNetOfIssuanceCosts | 3,316,409 | 2022-09-30 | 1 | USD |
InterestPaidNet | 3,085,128 | 2026-06-30 | 44 | USD |
IncreaseDecreaseInAccountsPayable | 3,079,203 | 2026-03-31 | 42 | USD |
NonoperatingIncomeExpense | -3,058,292 | 2026-06-30 | 66 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant | 2,987,808 | 2022-09-30 | 5 | shares |
InterestAndDebtExpense | 2,913,632 | 2023-06-30 | 7 | USD |
Investments | 2,900,000 | 2026-06-30 | 2 | USD |
PaymentsToAcquireOtherInvestments | 2,900,000 | 2026-06-30 | 2 | USD |
SellingAndMarketingExpense | 2,706,480 | 2026-06-30 | 66 | USD |
FinancingReceivableExcludingAccruedInterestAfterAllowanceForCreditLossCurrent | 2,436,983 | 2026-03-31 | 2 | USD |
AdjustmentsToAdditionalPaidInCapitalOther | 2,205,440 | 2021-12-31 | 1 | USD |
Cash | 2,193,573 | 2024-12-31 | 32 | USD |
ProvisionForDoubtfulAccounts | 2,146,476 | 2026-06-30 | 28 | USD |
ProceedsFromSaleAndMaturityOfMarketableSecurities | 2,092,397 | 2026-06-30 | 2 | USD |
IncreaseDecreaseInAccountsReceivable | 1,884,362 | 2026-06-30 | 44 | USD |
StockIssuedDuringPeriodValueShareBasedCompensation | 1,797,041 | 2026-06-30 | 42 | USD |
AllocatedShareBasedCompensationExpense | 1,797,041 | 2026-06-30 | 18 | USD |
ProceedsFromWarrantExercises | 1,784,000 | 2025-12-31 | 19 | USD |
GainsLossesOnExtinguishmentOfDebtBeforeWriteOffOfDeferredDebtIssuanceCost | -1,647,608 | 2024-12-31 | 4 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | -1,618,882 | 2025-12-31 | 19 | USD |
OtherLiabilities | 1,600,000 | 2024-03-31 | 1 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | -1,558,796 | 2026-06-30 | 44 | USD |
AccruedLiabilitiesCurrent | 1,529,697 | 2026-06-30 | 44 | USD |
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet | -1,525,700 | 2025-12-31 | 8 | USD |
OtherIncome | 1,500,000 | 2025-12-31 | 3 | USD |
InventoryFinishedGoods | 1,455,477 | 2024-12-31 | 29 | USD |
DebtInstrumentCarryingAmount | 1,416,470 | 2025-12-31 | 8 | USD |
SeniorNotesCurrent | 1,416,470 | 2024-06-30 | 2 | USD |
UnamortizedDebtIssuanceExpense | 1,330,296 | 2023-09-30 | 3 | USD |
ConvertibleDebtCurrent | 1,138,844 | 2021-09-30 | 2 | USD |
DeferredTaxAssetsInProcessResearchAndDevelopment | 1,099,535 | 2025-12-31 | 34 | USD |
AdjustmentsToAdditionalPaidInCapitalWarrantIssued | 1,023,200 | 2024-12-31 | 5 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 968,865 | 2026-06-30 | 44 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 942,814 | 2025-12-31 | 17 | USD |
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold | 927,910 | 2025-12-31 | 5 | USD |
DisposalGroupIncludingDiscontinuedOperationRevenue | 919,797 | 2025-12-31 | 5 | USD |
GainLossOnSaleOfPropertyPlantEquipment | -842,555 | 2024-09-30 | 14 | USD |
OperatingLeaseLiability | 793,786 | 2025-12-31 | 18 | USD |
DeferredTaxAssetsPropertyPlantAndEquipment | 776,599 | 2025-12-31 | 34 | USD |
AccountsPayableCurrent | 748,294 | 2026-06-30 | 44 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 736,710 | 2022-03-31 | 1 | USD |
IncreaseDecreaseInInventories | -668,921 | 2025-12-31 | 36 | USD |
PaymentsOfStockIssuanceCosts | 629,900 | 2023-12-31 | 18 | USD |
OperatingLeaseRightOfUseAsset | 593,433 | 2026-06-30 | 44 | USD |
OtherNoncashIncome | 585,180 | 2026-06-30 | 12 | USD |
LeaseCost | 582,703 | 2025-12-31 | 48 | USD |
OperatingLeaseCost | 471,230 | 2025-12-31 | 48 | USD |
OperatingLeasePayments | 466,036 | 2025-12-31 | 32 | USD |
OperatingLeaseLiabilityNoncurrent | 436,558 | 2026-06-30 | 44 | USD |
PaymentsForRepurchaseOfEquity | 401,806 | 2025-03-31 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 369,599 | 2025-12-31 | 17 | USD |
OtherLiabilitiesNoncurrent | 368,905 | 2025-06-30 | 2 | USD |
InventoryNet | 334,053 | 2026-06-30 | 42 | USD |
PropertyPlantAndEquipmentGross | 330,109 | 2025-12-31 | 34 | USD |
InterestExpense | 329,968 | 2024-03-31 | 30 | USD |
DeferredFederalStateAndLocalTaxExpenseBenefit | -323,370 | 2025-12-31 | 1 | USD |
DeferredTaxAssetsNet | 317,333 | 2025-12-31 | 34 | USD |
CostOfGoodsAndServicesSold | 310,827 | 2026-06-30 | 66 | USD |
DevelopmentCosts | 295,451 | 2026-06-30 | 66 | USD |
Depreciation | 288,495 | 2025-12-31 | 48 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperation | 268,113 | 2025-12-31 | 4 | USD |
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet | 256,459 | 2025-12-31 | 4 | USD |
StockIssuedDuringPeriodValueOther | 255,505 | 2023-12-31 | 2 | USD |
ContractualObligation | 252,548 | 2023-09-30 | 10 | USD |
PropertyPlantAndEquipmentNet | 234,652 | 2025-12-31 | 34 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -222,299 | 2026-06-30 | 44 | USD |
IncreaseDecreaseInCustomerDeposits | -213,377 | 2025-12-31 | 40 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 211,676 | 2026-06-30 | 44 | USD |
SharesIssued | 188,950 | 2024-11-19 | 4 | shares |
StockIssuedDuringPeriodSharesNewIssues | 188,950 | 2025-03-31 | 7 | shares |
DeferredTaxAssetsCapitalLossCarryforwards | 187,549 | 2025-12-31 | 26 | USD |
OperatingLeaseLiabilityCurrent | 161,803 | 2026-06-30 | 44 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 149,028 | 2025-12-31 | 16 | USD |
IncreaseDecreaseInAccruedLiabilities | 148,657 | 2026-06-30 | 44 | USD |
DeferredTaxLiabilitiesPrepaidExpenses | 145,763 | 2025-12-31 | 24 | USD |
ProceedsFromSaleOfPropertyPlantAndEquipment | 134,749 | 2025-12-31 | 26 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 131,772 | 2025-12-31 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 121,232 | 2025-12-31 | 9 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 119,898 | 2024-09-30 | 6 | USD |
IncomeTaxReconciliationChangeInEnactedTaxRate | -119,516 | 2025-12-31 | 2 | USD |
SeveranceCosts1 | 112,500 | 2024-06-30 | 2 | USD |
DerivativeFairValueOfDerivativeLiability | 111,658 | 2024-12-31 | 10 | USD |
ShortTermLeaseCost | 111,473 | 2025-12-31 | 48 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 110,691 | 2025-12-31 | 13 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 110,691 | 2025-12-31 | 17 | USD |
OtherLiabilitiesCurrent | 108,065 | 2026-06-30 | 12 | USD |
OtherAssetsNoncurrent | 106,705 | 2026-06-30 | 44 | USD |
RestrictedCash | 105,000 | 2026-06-30 | 38 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 105,000 | 2025-12-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 98,829 | 2025-12-31 | 2 | USD |
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables | 95,530 | 2026-06-30 | 34 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 95,457 | 2025-12-31 | 32 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation | 93,022 | 2025-12-31 | 4 | USD |
InterestIncomeOther | 87,264 | 2026-06-30 | 18 | USD |
InventoryWriteDown | 84,011 | 2026-06-30 | 22 | USD |
DisposalGroupIncludingDiscontinuedOperationGeneralAndAdministrativeExpense | 78,393 | 2025-12-31 | 5 | USD |
GainLossOnDispositionOfAssets | -76,349 | 2025-12-31 | 10 | USD |
DisposalGroupIncludingDiscontinuedOperationAccountsPayable | 76,290 | 2025-12-31 | 4 | USD |
ProceedsFromContributedCapital | 75,000 | 2020-12-31 | 1 | USD |
GainLossOnContractTermination | -72,544 | 2025-12-31 | 14 | USD |
IncreaseDecreaseInInventoriesAndOtherOperatingAssets | 71,889 | 2026-06-30 | 44 | USD |
SaleOfStockNumberOfSharesIssuedInTransaction | 68,921 | 2024-12-31 | 1 | shares |
StockRepurchasedDuringPeriodShares | 65,348 | 2026-03-31 | 5 | shares |
DerivativeLiabilitiesCurrent | 64,985 | 2025-12-31 | 20 | USD |
ProceedsFromRepaymentsOfRelatedPartyDebt | 63,083 | 2020-12-31 | 1 | USD |
AccountsReceivableNetCurrent | 49,992 | 2026-06-30 | 44 | USD |
OtherNoncashExpense | 48,737 | 2026-03-31 | 38 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities | 47,898 | 2025-12-31 | 34 | USD |
PaymentsToDevelopSoftware | 46,620 | 2025-12-31 | 2 | USD |
DepreciationAndAmortization | 40,754 | 2025-03-31 | 34 | USD |
FiniteLivedIntangibleAssetsNet | 36,908 | 2025-12-31 | 28 | USD |
LongTermDebt | 34,510 | 2025-12-31 | 20 | USD |
CustodyFees | 33,270 | 2026-06-30 | 6 | USD |
PaymentsOfFinancingCosts | 30,942 | 2021-04-30 | 2 | USD |
NotesPayable | 28,532 | 2025-12-31 | 20 | USD |
RepaymentsOfNotesPayable | 28,532 | 2026-06-30 | 44 | USD |
DerivativeGainLossOnDerivativeNet | 28,432 | 2025-03-31 | 8 | USD |
ImpairmentOfIntangibleAssetsFinitelived | 27,195 | 2026-06-30 | 2 | USD |
DepreciationDepletionAndAmortization | 27,153 | 2026-06-30 | 10 | USD |
DeferredTaxAssetsTaxDeferredExpenseOther | 26,066 | 2025-12-31 | 34 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | 25,788 | 2025-12-31 | 2 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 25,000 | 2023-09-30 | 11 | USD |
LongTermNotesPayable | 20,485 | 2025-12-31 | 20 | USD |
FiniteLivedIntangibleAssetsGross | 17,438 | 2022-12-31 | 10 | USD |
DisposalGroupIncludingDiscontinuedOperationAccruedLiabilities | 16,732 | 2025-12-31 | 4 | USD |
OtherNoncashIncomeExpense | -13,603 | 2026-06-30 | 61 | USD |
DisposalGroupIncludingDiscontinuedOperationInventory1 | 11,654 | 2025-12-31 | 4 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 11,625 | 2022-12-31 | 10 | USD |
PaymentsForRent | 11,120 | 2020-12-31 | 1 | USD |
OperatingLeasesRentExpenseNet | 11,120 | 2022-03-31 | 1 | USD |
RelatedPartyCosts | 11,120 | 2022-03-31 | 2 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 10,898 | 2025-12-31 | 19 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 10,898 | 2025-12-31 | 20 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 10,898 | 2025-12-31 | 20 | USD |
DebtInstrumentPeriodicPayment | 9,617 | 2025-08-28 | 6 | USD |
NotesPayableCurrent | 8,047 | 2025-12-31 | 20 | USD |
OtherNotesPayableCurrent | 8,047 | 2025-12-31 | 12 | USD |
OtherInventoryWarehouse | 5,560 | 2020-10-02 | 1 | USD |
GrossProfit | -5,106 | 2026-06-30 | 66 | USD |
ProceedsFromLoans | 5,000 | 2021-09-30 | 1 | USD |
StockRepurchasedAndRetiredDuringPeriodShares | 4,323 | 2024-06-24 | 2 | shares |
AmortizationOfIntangibleAssets | 3,330 | 2025-12-31 | 22 | USD |
CustomerDepositsCurrent | 3,145 | 2025-12-31 | 40 | USD |
StockIssuedDuringPeriodSharesShareBasedCompensationForfeited | 2,876 | 2021-12-31 | 3 | shares |
IncreaseDecreaseInAccountsPayableTrade | 2,828 | 2026-06-30 | 2 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 2,725 | 2025-09-30 | 11 | USD |
IncreaseDecreaseInOtherCurrentLiabilities | -1,965 | 2026-06-30 | 4 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 1,816 | 2024-09-30 | 10 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 1,816 | 2024-12-31 | 13 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 1,816 | 2025-12-31 | 20 | USD |
StockIssuedDuringPeriodValuePurchaseOfAssets | 941 | 2025-12-31 | 3 | USD |
StockRepurchasedDuringPeriodValue | 941 | 2025-06-30 | 1 | USD |
CommonStockValue | 544 | 2026-06-30 | 44 | USD |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsOtherShareIncreaseDecreaseInPeriodWeightedAverageExercisePrice | 19 | 2026-06-30 | 4 | USD/shares |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 | 14 | 2023-09-30 | 7 | USD/shares |
SharePrice | 10 | 2026-06-30 | 11 | USD/shares |
EarningsPerShareBasicAndDiluted | -9 | 2021-12-31 | 6 | USD/shares |
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare | -9 | 2021-12-31 | 2 | USD/shares |
PreferredStockConvertibleConversionPrice | 6 | 2024-06-06 | 8 | USD/shares |
EarningsPerShareBasic | -4 | 2026-06-30 | 62 | USD/shares |
EarningsPerShareDiluted | -4 | 2026-06-30 | 62 | USD/shares |
IncomeLossFromContinuingOperationsPerBasicShare | -4 | 2026-06-30 | 8 | USD/shares |
IncomeLossFromContinuingOperationsPerDilutedShare | -4 | 2026-06-30 | 8 | USD/shares |
DebtInstrumentConvertibleConversionPrice1 | 4 | 2022-09-30 | 1 | USD/shares |
CryptoAssetPaymentForService | 3 | 2026-06-30 | 1 | USD |
SharesIssuedPricePerShare | 2 | 2023-09-18 | 7 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum | 2 | 2024-12-31 | 13 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum | 2 | 2024-12-31 | 13 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate | 1 | 2026-06-30 | 7 | pure |
NumberOfReportableSegments | 1 | 2026-06-30 | 4 | Integer |
NumberOfOperatingSegments | 1 | 2026-06-30 | 3 | Integer |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 2 | pure |
DebtInstrumentInterestRateDuringPeriod | 0 | 2025-08-07 | 4 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 2 | pure |
DebtInstrumentInterestRateEffectivePercentage | 0 | 2023-09-30 | 13 | pure |
DebtInstrumentInterestRateStatedPercentage | 0 | 2026-02-20 | 8 | pure |
LongTermDebtPercentageBearingFixedInterestRate | 0 | 2022-09-30 | 1 | pure |
NoncashOrPartNoncashAcquisitionInterestAcquired1 | 0 | 2025-10-15 | 3 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 18 | pure |
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitPercent | -0 | 2024-12-31 | 1 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate | 0 | 2024-06-30 | 3 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum | 0 | 2026-06-30 | 17 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum | 0 | 2026-06-30 | 17 | pure |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpense | -0 | 2024-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | -0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationTaxExemptIncome | 0 | 2025-12-31 | 1 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-03-31 | 45 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-03-31 | 43 | USD/shares |
ConvertibleNotesPayable | 0 | 2026-06-30 | 44 | USD |
ConvertibleNotesPayableCurrent | 0 | 2024-12-31 | 32 | USD |
DeferredTaxAssetsLiabilitiesNet | 0 | 2025-12-31 | 34 | USD |
IncomeTaxExpenseBenefit | 0 | 2026-06-30 | 68 | USD |
IncomeTaxesPaidNet | 0 | 2026-06-30 | 44 | USD |
IncreaseDecreaseInOtherCurrentAssets | 0 | 2023-12-31 | 24 | USD |
InterestExpenseRelatedParty | 0 | 2021-09-30 | 2 | USD |
PaymentsToAcquireIntangibleAssets | 0 | 2022-12-31 | 11 | USD |
ProceedsFromIssuanceInitialPublicOffering | 0 | 2024-12-31 | 28 | USD |
ProceedsFromIssuanceOfCommonStock | 0 | 2024-12-31 | 16 | USD |
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlans | 0 | 2021-09-30 | 2 | USD |
ProceedsFromOtherDebt | 0 | 2021-12-31 | 4 | USD |
RepaymentsOfRelatedPartyDebt | 0 | 2021-12-31 | 4 | USD |
SubleaseIncome | 0 | 2024-09-30 | 44 | USD |
VariableLeaseCost | 0 | 2024-09-30 | 44 | USD |
IncomeTaxReconciliationNondeductibleExpense | 0 | 2025-12-31 | 20 | USD |
IncomeTaxReconciliationTaxCreditsResearch | 0 | 2024-09-30 | 15 | USD |
IncomeTaxReconciliationTaxSettlementsStateAndLocal | 0 | 2021-12-31 | 2 | USD |
InventoryRawMaterials | 0 | 2024-12-31 | 29 | USD |
InventoryWorkInProcess | 0 | 2023-12-31 | 21 | USD |
PreferredStockSharesOutstanding | 0 | 2026-03-31 | 41 | shares |
ProceedsFromNotesPayable | 0 | 2021-12-31 | 2 | USD |
ProceedsFromOtherEquity | 0 | 2026-06-30 | 17 | USD |
RepaymentsOfDebt | 0 | 2022-12-31 | 4 | USD |
PreferredStockValue | 0 | 2026-06-30 | 40 | USD |
AdjustmentForAmortization | 0 | 2023-09-30 | 19 | USD |
GainLossOnTerminationOfLease | 0 | 2024-09-30 | 15 | USD |
ProceedsFromConvertibleDebt | 0 | 2024-12-31 | 14 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2026-06-30 | 5 | pure |
DeferredTaxAssetsInventory | 0 | 2024-12-31 | 22 | USD |
CashEquivalentsAtCarryingValue | 0 | 2025-12-31 | 20 | USD |
GainsLossesOnExtinguishmentOfDebt | 0 | 2025-12-31 | 28 | USD |
ImpairmentOfIntangibleAssetsExcludingGoodwill | 0 | 2023-09-30 | 6 | USD |
ProceedsFromIssuanceOfWarrants | 0 | 2025-12-31 | 17 | USD |
ProceedsFromStockOptionsExercised | 0 | 2024-12-31 | 14 | USD |
AmortizationOfLeasedAsset | 0 | 2023-12-31 | 2 | USD |
FairValueOfAssetsAcquired | 0 | 2024-12-31 | 10 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendPayments | 0 | 2024-12-31 | 10 | USD |
WriteOffOfDeferredDebtIssuanceCost | 0 | 2024-12-31 | 4 | USD |
PreferredStockSharesIssued | 0 | 2026-03-31 | 17 | shares |
ProceedsFromInsuranceSettlementInvestingActivities | 0 | 2025-12-31 | 14 | USD |
ProceedsFromSaleOfOtherAssetsInvestingActivities | 0 | 2024-12-31 | 6 | USD |
CertificatesOfDepositAtCarryingValue | 0 | 2026-06-30 | 10 | USD |
PaymentsToAcquireRestrictedCertificatesOfDeposit | 0 | 2026-06-30 | 8 | USD |
ShortTermBorrowings | 0 | 2026-06-30 | 8 | USD |
CurrentFederalStateAndLocalTaxExpenseBenefit | 0 | 2025-12-31 | 1 | USD |
CurrentFederalTaxExpenseBenefit | 0 | 2025-12-31 | 1 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 0 | 2025-12-31 | 1 | USD |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare | 0 | 2026-06-30 | 8 | USD/shares |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare | 0 | 2026-06-30 | 8 | USD/shares |
DisposalGroupIncludingDiscontinuedOperationCash | 0 | 2025-12-31 | 2 | USD |
DisposalGroupIncludingDiscontinuedOperationIntangibleAssetsCurrent | 0 | 2025-12-31 | 2 | USD |
DisposalGroupIncludingDiscontinuedOperationInventoryCurrent | 0 | 2025-12-31 | 2 | USD |
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssetsCurrent | 0 | 2025-12-31 | 2 | USD |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | 0 | 2025-12-31 | 2 | pure |
IncomeLossFromDiscontinuedOperationsNetOfTax | 0 | 2026-06-30 | 8 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare | 0 | 2026-06-30 | 8 | USD/shares |
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare | 0 | 2026-06-30 | 8 | USD/shares |
What to be careful about
What this model itself distrusts about EMPD's figures. Written by the derivation as it ran, not added afterwards.
- WITHHELD: operating margin, cash operating margin, sbc pct revenue, owner earnings margin, fcf margin, net margin, ocf margin, ebitda margin -- net margin came out at -44,177% against a scale that tops out near 1,500%, which is arithmetic on a revenue figure of 628,193 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
- there is no operating profit to value; valuation rests on EV/revenue (127.2x) 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, sbc discipline, owner earnings, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- durability rests on 3 of 4 inputs; not tagged: contracted coverage