Family Office of America, Inc. (FOFA)
Every figure this model derived for FOFA, 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 | 0 | PaymentsToAcquirePropertyPlantAndEquipment |
2021-12-31 |
| current assets | 809,972 | AssetsCurrent |
2026-06-30 |
| current liabilities | 1,207,506 | LiabilitiesCurrent |
2026-06-30 |
| equity | 997,198 | StockholdersEquity |
2026-06-30 |
| ocf | 195,499 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 221,765 | RevenueFromContractWithCustomerExcludingAssessedTax |
2025-12-31 |
| sbc | 83,341 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up FOFA on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -42.67 |
| current ratio | 0.67 |
| current ratio reported | 0.67 |
| dilution pct | 31.68 |
| ev owner earnings | 249.21 |
| ev sales | 126.04 |
| fcf margin | 88.16 |
| operating margin | -80.25 |
| owner earnings margin | 50.58 |
| roic | -11.67 |
| sbc pct revenue | 37.58 |
Everything else this filing tags
149 more elements from FOFA'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 | 750,000,000 | 2026-06-30 | 36 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 37,787,938 | 2026-06-30 | 54 | shares |
CommonStockSharesIssued | 30,592,004 | 2026-06-30 | 38 | shares |
CommonStockSharesOutstanding | 30,592,004 | 2026-06-30 | 36 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 30,367,938 | 2026-06-30 | 54 | shares |
PreferredStockSharesAuthorized | 25,000,000 | 2026-06-30 | 37 | shares |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 7,420,000 | 2026-06-30 | 54 | shares |
IncrementalCommonSharesAttributableToCallOptionsAndWarrants | 7,420,000 | 2026-06-30 | 2 | shares |
AdditionalPaidInCapital | 5,851,503 | 2026-06-30 | 36 | USD |
RetainedEarningsAccumulatedDeficit | -4,884,897 | 2026-06-30 | 36 | USD |
Assets | 2,651,813 | 2026-06-30 | 38 | USD |
LiabilitiesAndStockholdersEquity | 2,651,813 | 2026-06-30 | 36 | USD |
Liabilities | 1,654,615 | 2026-06-30 | 36 | USD |
GrossProfit | 1,315,800 | 2026-06-30 | 4 | USD |
DeferredTaxAssetsValuationAllowance | 1,238,689 | 2025-12-31 | 10 | USD |
OperatingExpenses | 1,195,467 | 2026-06-30 | 54 | USD |
GeneralAndAdministrativeExpense | 1,151,515 | 2026-06-30 | 54 | USD |
Goodwill | 999,170 | 2026-06-30 | 5 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 704,078 | 2025-12-31 | 10 | USD |
OperatingLossCarryforwards | 670,000 | 2025-12-31 | 5 | USD |
Cash | 636,887 | 2026-06-30 | 36 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 636,887 | 2026-06-30 | 67 | USD |
OtherGeneralAndAdministrativeExpense | 596,232 | 2022-12-31 | 2 | USD |
AccountsPayableAndAccruedLiabilitiesCurrent | 578,533 | 2025-12-31 | 32 | USD |
PaymentsToAcquireIntangibleAssets | 560,600 | 2025-12-31 | 1 | USD |
FiniteLivedIntangibleAssetsNet | 529,250 | 2026-06-30 | 5 | USD |
IntangibleAssetsNetExcludingGoodwill | 529,250 | 2026-06-30 | 5 | USD |
StockIssued1 | 500,000 | 2024-12-31 | 9 | USD |
GainsLossesOnExtinguishmentOfDebt | -500,000 | 2023-12-31 | 3 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 481,089 | 2026-06-30 | 36 | USD |
LiabilitiesNoncurrent | 447,109 | 2026-06-30 | 5 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 368,309 | 2026-06-30 | 1 | USD |
OperatingLeaseLiability | 312,574 | 2026-06-30 | 2 | USD |
OperatingLeaseRightOfUseAsset | 303,294 | 2026-06-30 | 2 | USD |
CashFDICInsuredAmount | 250,000 | 2026-06-30 | 18 | USD |
OperatingLeaseLiabilityNoncurrent | 239,359 | 2026-06-30 | 1 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 215,667 | 2026-06-30 | 3 | USD |
LongTermDebt | 207,750 | 2026-06-30 | 5 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 207,741 | 2025-12-31 | 10 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 180,250 | 2026-06-30 | 3 | USD |
AccountsReceivableNetCurrent | 160,909 | 2026-06-30 | 5 | USD |
IncreaseDecreaseInAccountsPayableRelatedParties | 159,313 | 2026-06-30 | 2 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 152,328 | 2026-06-30 | 52 | USD |
IncreaseDecreaseInAccountsReceivable | 151,277 | 2026-06-30 | 3 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | -145,750 | 2026-06-30 | 8 | USD |
NetCashProvidedByUsedInFinancingActivities | 145,000 | 2026-06-30 | 26 | USD |
ProceedsFromIssuanceOfCommonStock | 145,000 | 2026-06-30 | 23 | USD |
StockIssuedDuringPeriodValueNewIssues | 145,000 | 2026-06-30 | 29 | USD |
ImpairmentOfLongLivedAssetsToBeDisposedOf | 143,226 | 2021-12-31 | 2 | USD |
NetIncomeLoss | 138,643 | 2026-06-30 | 80 | USD |
AdjustmentsToAdditionalPaidInCapitalWarrantIssued | 137,309 | 2025-12-31 | 38 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 127,360 | 2026-06-30 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 123,651 | 2026-06-30 | 1 | USD |
OperatingIncomeLoss | 120,333 | 2026-06-30 | 54 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 120,000 | 2026-06-30 | 18 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 120,000 | 2021-12-31 | 3 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 120,000 | 2026-06-30 | 51 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber | 120,000 | 2026-06-30 | 16 | shares |
DebtConversionConvertedInstrumentSharesIssued1 | 112,054 | 2025-07-31 | 2 | shares |
AdjustmentForAmortization | 107,833 | 2026-06-30 | 7 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 107,833 | 2026-06-30 | 2 | USD |
AdjustmentOfWarrantsGrantedForServices | 101,115 | 2025-09-30 | 23 | USD |
StockIssuedDuringPeriodSharesPurchaseOfAssets | 100,000 | 2026-01-01 | 2 | shares |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 86,917 | 2026-06-30 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue | 82,000 | 2022-06-30 | 1 | USD |
ImpairmentOfIntangibleAssetsFinitelived | 76,008 | 2023-12-31 | 9 | USD |
AssetImpairmentCharges | 76,008 | 2023-12-31 | 1 | USD |
OperatingLeaseLiabilityCurrent | 73,215 | 2026-06-30 | 1 | USD |
IncomeTaxExpenseBenefit | 68,425 | 2026-06-30 | 2 | USD |
ProvisionForDoubtfulAccounts | 65,132 | 2026-06-30 | 1 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 62,309 | 2023-12-31 | 16 | USD |
DepositsAssetsCurrent | 54,000 | 2023-09-30 | 14 | USD |
PaymentsForTenantImprovements | 46,740 | 2026-02-25 | 1 | USD |
AccruedLiabilitiesCurrent | 41,403 | 2023-12-31 | 6 | USD |
InventoryNet | 40,175 | 2023-09-30 | 14 | USD |
IncreaseDecreaseInInventories | -40,175 | 2023-12-31 | 8 | USD |
NetCashProvidedByUsedInInvestingActivities | -38,285 | 2026-06-30 | 6 | USD |
PaymentsToAcquireBusinessesGross | 38,285 | 2026-06-30 | 2 | USD |
IncreaseDecreaseInDepositOtherAssets | -36,000 | 2021-12-31 | 3 | USD |
InterestIncomeExpenseNonoperatingNet | 33,833 | 2026-06-30 | 5 | USD |
NonoperatingIncomeExpense | 31,995 | 2026-06-30 | 20 | USD |
IncreaseDecreaseInNotesPayableCurrent | -31,192 | 2023-12-31 | 7 | USD |
CommonStockValue | 30,592 | 2026-06-30 | 36 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 30,381 | 2026-06-30 | 1 | USD |
IncreaseDecreaseInOtherCurrentAssets | -27,621 | 2026-06-30 | 32 | USD |
PropertyPlantAndEquipmentNet | 26,432 | 2023-09-30 | 14 | USD |
AccountsPayableCurrentAndNoncurrent | 23,403 | 2023-12-31 | 6 | USD |
OtherIncome | 23,403 | 2023-12-31 | 2 | USD |
LeaseCost | 19,407 | 2026-06-30 | 2 | USD |
OperatingLeaseCost | 19,407 | 2026-06-30 | 2 | USD |
OperatingLeaseExpense | 19,407 | 2026-06-30 | 1 | USD |
OtherNonoperatingIncomeExpense | 18,310 | 2026-06-30 | 7 | USD |
StockIssuedDuringPeriodValueIssuedForServices | 18,000 | 2022-12-31 | 8 | USD |
StockIssuedDuringPeriodValueShareBasedCompensationForfeited | 18,000 | 2023-12-31 | 3 | USD |
Depreciation | 17,250 | 2023-12-31 | 28 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 16,437 | 2026-06-30 | 7 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 14,000 | 2026-06-30 | 3 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | 13,685 | 2026-06-30 | 2 | USD |
TaxesPayableCurrent | 13,685 | 2026-06-30 | 2 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | 13,185 | 2026-06-30 | 36 | USD |
OtherAssetsCurrent | 12,176 | 2026-06-30 | 26 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 11,500 | 2026-06-30 | 3 | USD |
AdjustmentsToAdditionalPaidInCapitalOther | 11,374 | 2026-03-31 | 7 | USD |
ConvertibleDebt | 11,205 | 2025-07-31 | 4 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 11,205 | 2025-12-31 | 2 | USD |
IncreaseDecreaseInOtherNoncurrentAssets | 10,127 | 2026-06-30 | 2 | USD |
OtherAssetsNoncurrent | 10,127 | 2026-06-30 | 2 | USD |
OperatingLeaseLeaseIncomeLeasePayments | 10,127 | 2026-06-30 | 1 | USD |
OperatingLeasePayments | 10,127 | 2026-06-30 | 1 | USD |
StockIssuedDuringPeriodValueAcquisitions | 10,000 | 2026-03-31 | 2 | USD |
StockIssuedDuringPeriodValuePurchaseOfAssets | 10,000 | 2026-01-01 | 2 | USD |
ShortTermBankLoansAndNotesPayable | 9,627 | 2025-06-30 | 23 | USD |
ConvertibleNotesPayableCurrent | 9,627 | 2025-07-31 | 4 | USD |
IncreaseDecreaseInOtherCurrentLiabilities | 9,605 | 2026-06-30 | 29 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 8,400 | 2023-12-31 | 12 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 8,400 | 2023-12-31 | 4 | USD |
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition | 8,131 | 2022-12-31 | 17 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 7,500 | 2025-12-31 | 1 | USD |
IssuanceOfStockAndWarrantsForServicesOrClaims | 6,170 | 2026-06-30 | 14 | USD |
MarketingExpense | 4,906 | 2026-06-30 | 4 | USD |
MarketingAndAdvertisingExpense | 2,793 | 2026-03-31 | 42 | USD |
InterestExpenseOther | 2,591 | 2024-09-30 | 4 | USD |
OtherNonoperatingExpense | 2,591 | 2024-09-30 | 4 | USD |
InterestIncomeExpenseNet | -1,838 | 2026-06-30 | 13 | USD |
InterestPayableCurrent | 1,578 | 2025-07-31 | 4 | USD |
ResearchAndDevelopmentExpense | 1,500 | 2023-12-31 | 24 | USD |
ProceedsFromRelatedPartyDebt | 525 | 2024-12-31 | 7 | USD |
OtherLiabilitiesCurrent | 325 | 2026-06-30 | 14 | USD |
NumberOfReportableSegments | 2 | 2026-06-30 | 4 | Segment |
NumberOfOperatingSegments | 1 | 2025-12-31 | 4 | Segment |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 0 | 2026-06-30 | 18 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 0 | 2026-06-30 | 49 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice | 0 | 2026-06-30 | 16 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 0 | 2021-12-31 | 3 | USD/shares |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 10 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 10 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2026-06-30 | 1 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2025-12-31 | 10 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 36 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-06-30 | 36 | USD/shares |
AmortizationOfIntangibleAssets | 0 | 2022-12-31 | 10 | USD |
EarningsPerShareBasic | 0 | 2026-06-30 | 54 | USD/shares |
PreferredStockSharesIssued | 0 | 2026-06-30 | 36 | shares |
PreferredStockSharesOutstanding | 0 | 2026-06-30 | 36 | shares |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2025-12-31 | 10 | pure |
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate | 0 | 2025-12-31 | 10 | pure |
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost | 0 | 2023-03-31 | 2 | USD |
EarningsPerShareDiluted | 0 | 2026-06-30 | 42 | USD/shares |
DilutiveSecurities | 0 | 2025-03-31 | 1 | USD |
What to be careful about
What this model itself distrusts about FOFA's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- no current capital expenditure tagged (last tagged 2021-12-31); treated as zero, so free cash flow is overstated and equals operating cash flow
- there is no operating profit to value; valuation rests on EV/revenue (126.0x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- 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
- resilience rests on 2 of 3 inputs; not tagged: interest cover
- 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
- 2 of 5 dimensions could not be measured (durability, growth -- 30% of the model), so this row is not comparable with the others; its total rests on what was left
- no interest expense tagged while 0M of debt is on the balance sheet, so interest cover is unmeasured rather than perfect