GHST World Inc. (GHST)
Every figure this model derived for GHST, 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 2026-03-31.
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 |
|---|---|---|---|
| cash | 968 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2026-03-31 |
| current assets | 968 | AssetsCurrent |
2026-03-31 |
| current liabilities | 567,830 | LiabilitiesCurrent |
2026-03-31 |
| equity | -566,862 | StockholdersEquity |
2026-03-31 |
| interest expense | 0 | InterestPaidNet |
2026-03-31 |
| ocf | -126,494 | NetCashProvidedByUsedInOperatingActivities |
2026-03-31 |
| revenue | 18,962 | Revenues |
2026-03-31 |
| sbc | 0 | ShareBasedCompensation |
2025-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up GHST on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -889.49 |
| current ratio | 0.0 |
| current ratio reported | 0.0 |
| dilution pct | 0.89 |
| ev owner earnings | -36.84 |
| ev sales | 245.77 |
| fcf margin | -667.09 |
| operating margin | -889.49 |
| owner earnings margin | -667.09 |
| revenue growth | -66.23 |
| revenue growth per share | -66.53 |
| rule of 40 | -955.72 |
| sbc pct revenue | 0.0 |
Everything else this filing tags
111 more elements from GHST'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 |
|---|---|---|---|---|
CommonStockCapitalSharesReservedForFutureIssuance | 300,000,000 | 2021-08-07 | 9 | shares |
CommonStockSharesAuthorized | 300,000,000 | 2026-03-31 | 46 | shares |
CommonStockSharesIssued | 130,201,179 | 2026-03-31 | 42 | shares |
CommonStockSharesOutstanding | 130,201,179 | 2025-12-31 | 24 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 130,201,179 | 2026-03-31 | 56 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 130,201,179 | 2026-03-31 | 56 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber | 130,201,179 | 2025-06-30 | 1 | shares |
StockIssuedDuringPeriodSharesAcquisitions | 43,478,000 | 2019-06-29 | 6 | shares |
RetainedEarningsAccumulatedDeficit | -14,140,537 | 2026-03-31 | 50 | USD |
RetainedEarningsAppropriated | -14,140,537 | 2026-03-31 | 2 | USD |
AdditionalPaidInCapital | 13,443,466 | 2026-03-31 | 44 | USD |
DebtConversionConvertedInstrumentSharesIssued1 | 10,137,183 | 2021-03-31 | 2 | shares |
PreferredStockCapitalSharesReservedForFutureIssuance | 10,000,000 | 2021-08-07 | 9 | shares |
PreferredStockSharesAuthorized | 10,000,000 | 2026-03-31 | 38 | shares |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 5,579,438 | 2021-12-31 | 12 | shares |
DeferredTaxAssetsOperatingLossCarryforwards | 3,100,000 | 2023-06-30 | 7 | USD |
SharesIssued | 2,000,000 | 2019-03-31 | 2 | shares |
OperatingLossCarryforwardsValuationAllowance | 913,000 | 2026-03-31 | 12 | USD |
StockIssuedDuringPeriodSharesOther | 824,869 | 2023-03-31 | 5 | shares |
StockIssuedDuringPeriodSharesNewIssues | 791,536 | 2022-12-31 | 2 | shares |
StockholdersEquityOther | -566,862 | 2026-03-31 | 2 | USD |
StockIssuedDuringPeriodValueNewIssues | 324,523 | 2024-03-31 | 29 | USD |
StockIssuedDuringPeriodValueIssuedForServices | 324,523 | 2024-06-30 | 5 | USD |
DebtConversionConvertedInstrumentAmount1 | 225,259 | 2022-06-30 | 5 | USD |
ComprehensiveIncomeNetOfTax | -184,789 | 2022-12-31 | 5 | USD |
OperatingLossCarryforwards | 152,000 | 2022-06-30 | 12 | USD |
StockIssuedDuringPeriodValueOther | 148,478 | 2021-06-30 | 1 | USD |
CommonStockValue | 130,201 | 2026-03-31 | 44 | USD |
OtherAssetsNoncurrent | 115,000 | 2022-06-30 | 16 | USD |
AssetImpairmentCharges | 115,000 | 2023-03-31 | 5 | USD |
ImpairmentOfLongLivedAssetsHeldForUse | 115,000 | 2023-03-31 | 7 | USD |
OtherOperatingActivitiesCashFlowStatement | -98,691 | 2026-03-31 | 2 | USD |
NetCashProvidedByUsedInFinancingActivities | 97,141 | 2026-03-31 | 44 | USD |
ProceedsFromRepaymentsOfRelatedPartyDebt | 97,141 | 2026-03-31 | 22 | USD |
OperatingIncomeLoss | 92,668 | 2021-12-31 | 2 | USD |
OperatingExpenses | 90,412 | 2026-03-31 | 68 | USD |
GeneralAndAdministrativeExpense | 77,373 | 2026-03-31 | 68 | USD |
NetIncomeLoss | -75,740 | 2026-03-31 | 76 | USD |
ProfitLoss | -75,740 | 2026-03-31 | 38 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -75,740 | 2026-03-31 | 12 | USD |
ProceedsFromIssuanceOrSaleOfEquity | 74,934 | 2023-03-31 | 9 | USD |
DueToRelatedPartiesCurrent | 73,979 | 2022-12-31 | 16 | USD |
DueToRelatedPartiesCurrentAndNoncurrent | 73,979 | 2022-12-31 | 15 | USD |
FiniteLivedPatentsGross | 43,359 | 2023-03-31 | 20 | USD |
ProceedsFromRelatedPartyDebt | 36,529 | 2023-06-30 | 14 | USD |
DeferredRevenueCurrent | 34,109 | 2026-03-31 | 23 | USD |
SaleOfStockNumberOfSharesIssuedInTransaction | 33,000 | 2021-12-31 | 1 | shares |
StockIssuedDuringPeriodValueConversionOfConvertibleSecuritiesNetOfAdjustments | 24,931 | 2021-06-30 | 1 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | -19,554 | 2026-03-31 | 44 | USD |
IncreaseDecreaseInDueToRelatedParties | 17,916 | 2023-03-31 | 8 | USD |
ProceedsFromRepaymentOfLoansToPurchaseCommonStock | 15,334 | 2022-06-30 | 9 | USD |
StockIssuedDuringPeriodValueAcquisitions | 15,000 | 2019-06-29 | 6 | USD |
PaymentsForPurchaseOfOtherAssets1 | 15,000 | 2019-06-29 | 5 | USD |
AreaOfLand | 10,230 | 2025-01-24 | 6 | sqm |
AccountsPayableAndAccruedLiabilitiesCurrent | 9,250 | 2026-03-31 | 44 | USD |
PrepaidExpenseCurrent | 4,253 | 2023-09-30 | 1 | USD |
NetCashProvidedByUsedInInvestingActivities | -4,178 | 2023-03-31 | 11 | USD |
FiniteLivedIntangibleAssetsFairValueDisclosure | 3,700 | 2021-12-31 | 1 | USD |
IncreaseDecreaseInDeferredRevenue | -3,397 | 2026-03-31 | 21 | USD |
AmortizationOfIntangibleAssets | 2,998 | 2023-03-31 | 17 | USD |
DepreciationDepletionAndAmortization | 2,997 | 2023-03-31 | 4 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 2,997 | 2023-03-31 | 3 | USD |
DepreciationAndAmortization | 2,997 | 2023-03-31 | 4 | USD |
FairValueOptionChangesInFairValueGainLoss1 | -1,700 | 2022-06-30 | 5 | USD |
DebtSecuritiesGainLoss | -1,700 | 2022-06-30 | 5 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | -1,550 | 2026-03-31 | 44 | USD |
UnrealizedGainLossOnForeignCurrencyDerivativesNetBeforeTax | -1,095 | 2023-09-30 | 3 | USD |
Assets | 968 | 2026-03-31 | 44 | USD |
Cash | 968 | 2026-03-31 | 51 | USD |
LiabilitiesAndStockholdersEquity | 968 | 2026-03-31 | 42 | USD |
OtherIncome | 846 | 2026-03-31 | 29 | USD |
NonoperatingIncomeExpense | 820 | 2026-03-31 | 45 | USD |
OtherNonoperatingIncomeExpense | -780 | 2025-06-30 | 2 | USD |
UnrealizedGainOnForeignCurrencyDerivativesBeforeTax | 667 | 2022-06-30 | 1 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -227 | 2022-12-31 | 1 | USD |
ForeignCurrencyTransactionGainLossRealized | 227 | 2022-12-31 | 1 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent | -227 | 2022-12-31 | 2 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentTax | -227 | 2022-12-31 | 1 | USD |
InterestExpense | 150 | 2022-06-30 | 9 | USD |
OtherExpenses | 26 | 2026-03-31 | 10 | USD |
NumberOfOperatingSegments | 1 | 2026-03-31 | 1 | Integer |
NumberOfReportableSegments | 1 | 2026-03-31 | 1 | Integer |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-06-30 | 5 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-06-30 | 5 | pure |
SharePrice | 0 | 2023-03-31 | 17 | USD/shares |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2025-06-30 | 5 | pure |
EarningsPerShareBasicAndDiluted | -0 | 2021-12-31 | 12 | USD/shares |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | -0 | 2025-06-30 | 5 | pure |
SharesIssuedPricePerShare | 0 | 2021-06-30 | 1 | USD/shares |
CommonStockParOrStatedValuePerShare | 0 | 2026-03-31 | 42 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-03-31 | 38 | USD/shares |
CashAndCashEquivalentsAtCarryingValue | 0 | 2022-12-31 | 16 | USD |
GoodwillImpairmentLoss | 0 | 2022-06-30 | 12 | USD |
IncreaseDecreaseInAccountsReceivable | 0 | 2026-03-31 | 22 | USD |
PaymentsToAcquireIntangibleAssets | 0 | 2022-06-30 | 11 | USD |
ProceedsFromIssuanceOfCommonStock | 0 | 2024-06-30 | 22 | USD |
ResearchAndDevelopmentExpense | 0 | 2025-03-31 | 21 | USD |
EarningsPerShareBasic | 0 | 2026-03-31 | 56 | USD/shares |
EarningsPerShareDiluted | 0 | 2026-03-31 | 56 | USD/shares |
FairValueAssetLiabilityRecurringBasisStillHeldUnrealizedGainLoss | 0 | 2026-03-31 | 26 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 0 | 2026-03-31 | 34 | shares |
CashEquivalentsAtCarryingValue | 0 | 2026-03-31 | 28 | USD |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2023-06-30 | 1 | pure |
UnrecognizedTaxBenefits | 0 | 2026-03-31 | 12 | USD |
AccountsReceivableNetCurrent | 0 | 2025-06-30 | 14 | USD |
AllowanceForDoubtfulAccountsReceivable | 0 | 2026-03-31 | 22 | USD |
DevelopmentCosts | 0 | 2023-09-30 | 2 | USD |
IncreaseDecreaseInPrepaidExpense | 0 | 2024-09-30 | 3 | USD |
IncomeTaxesPaidNet | 0 | 2026-03-31 | 18 | USD |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | 0 | 2025-06-30 | 4 | pure |
IncomeTaxExpenseBenefit | 0 | 2026-03-31 | 10 | USD |
What to be careful about
What this model itself distrusts about GHST's figures. Written by the derivation as it ran, not added afterwards.
- operating income last tagged 2021-12-31, 1551 days before the revenue period (2026-03-31); dropped rather than divided by current revenue
- no operating income tagged; derived as revenue minus OperatingExpenses
- no current capital expenditure tagged; 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 (245.8x) instead
- no debt and no profit, so interest cover cannot be measured; scored on cash runway instead: 0M of net cash against a 0M annual burn is 0.0 years
- 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 DROPPED from the total: only 2 of 4 inputs could be computed (worst year, gross margin stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
- growth rests on 3 of 4 inputs; not tagged: sustained growth