Stock Scorer
Stock Board CompareNew Screen
Donate
…
Report Measures Companies
Sign in

EVA Live Inc. (GOAI)

Every figure this model derived for GOAI, 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.

FigureValueXBRL tagAs at
capex 10,202 PaymentsToAcquirePropertyPlantAndEquipment 2025-12-31
cash 3,038,821 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 21,048,847 AssetsCurrent 2026-06-30
current liabilities 1,609,283 LiabilitiesCurrent 2026-06-30
equity 17,103,978 StockholdersEquity 2026-06-30
interest expense 1,719,182 InterestExpenseNonoperating 2026-06-30
ocf -5,458,926 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 17,324,717 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 8,011,669 ShareBasedCompensation 2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up GOAI on one particular measure came for.

RatioValue
cash operating margin9.97
current ratio19.87
current ratio reported13.08
dilution pct1.04
ev owner earnings-4.11
ev sales3.2
fcf margin-31.57
growth cv1.16
interest cover-3.71
operating margin-36.84
owner earnings margin-77.81
revenue growth36.14
revenue growth per share34.74
roic-34.87
rule of 40-0.7
sbc pct revenue46.24

Everything else this filing tags

247 more elements from GOAI'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.

ElementNewestAs of PeriodsUnit
CommonStockSharesAuthorized300,000,0002026-06-30 26shares
WeightedAverageNumberOfSharesIssuedBasic123,052,3492024-06-30 2shares
SaleOfStockConsiderationReceivedPerTransaction75,000,0002026-06-30 3USD
AdditionalPaidInCapital49,631,2482026-06-30 30USD
CommonStockSharesIssued39,252,1862026-06-30 27shares
CommonStockSharesOutstanding39,252,1862026-06-30 27shares
WeightedAverageNumberOfDilutedSharesOutstanding36,676,8092026-06-30 43shares
WeightedAverageNumberOfSharesOutstandingBasic36,676,8092026-06-30 43shares
RetainedEarningsAccumulatedDeficit-30,656,1952026-06-30 27USD
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstanding30,446,4002026-02-17 1USD
Assets24,375,1242026-06-30 27USD
LiabilitiesAndStockholdersEquity24,375,1242026-06-30 27USD
StockIssuedDuringPeriodSharesStockOptionsExercised20,000,0002026-02-17 2shares
AccountsReceivableGrossCurrent18,844,5342026-06-30 4USD
OperatingExpenses18,076,2282026-06-30 39USD
AccountsReceivableNetCurrent17,465,0152026-06-30 27USD
TradeReceivablesHeldForSaleAmount17,465,0152026-06-30 2USD
SaleOfStockNumberOfSharesIssuedInTransaction16,000,0002026-06-30 2shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedOptionsForfeitedNumberOfShares16,000,0002026-02-17 2shares
AccountsReceivableNet15,408,6592026-06-30 1USD
NotesAndLoansReceivableGrossCurrent14,527,1982026-03-31 1USD
AccountsReceivableFromSecuritization13,750,2152026-06-30 1USD
GeneralAndAdministrativeExpense11,297,2502026-06-30 41USD
ProceedsFromOperatingActivities10,458,4322026-06-30 1USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest-10,313,8332026-06-30 39USD
NetIncomeLoss-10,313,8332026-06-30 46USD
ProfitLoss10,313,8332026-06-30 12USD
OperatingIncomeLoss-9,968,6072026-06-30 39USD
NoncashOrPartNoncashAcquisitionNetNonmonetaryAssetsAcquiredLiabilitiesAssumed18,737,9682026-06-30 1USD
Revenues8,107,6212026-06-30 39USD
AllocatedShareBasedCompensationExpense7,986,6692026-06-30 3USD
StockIssuedDuringPeriodSharesNewIssues7,909,9012026-06-30 14shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod7,799,1692026-03-31 1shares
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition7,611,6692026-03-31 1USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue7,611,6692026-06-30 2USD
CompensationExpenseExcludingCostOfGoodAndServiceSold7,611,6692026-06-30 3USD
IncreaseDecreaseInDeferredCompensation7,611,6692026-06-30 1USD
NetCashProvidedByUsedInFinancingActivities7,576,7602026-06-30 21USD
SecuredDebt7,560,0002026-02-26 1USD
Liabilities7,271,1462026-06-30 27USD
ProceedsFromConvertibleDebt6,970,0002026-06-30 8USD
BusinessCombinationPriceOfAcquisitionExpected6,778,4842026-06-30 3USD
OtherLongTermNotesPayable6,475,0002026-06-30 2USD
ProceedsFromIssuanceOfDebt6,415,0002026-06-30 5USD
LiabilitiesNoncurrent5,661,8632026-06-30 2USD
DebtInstrumentUnamortizedDiscount5,375,1382026-06-30 4USD
NoninterestExpenseCommissionExpense5,289,8132026-06-30 1USD
PreferredStockSharesAuthorized5,000,0002026-03-31 1shares
DerivativeLiabilitiesNoncurrent4,562,0012026-06-30 2USD
IncreaseDecreaseInAccountsReceivable4,458,3912026-06-30 27USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber4,025,0002026-03-31 5shares
StockIssued13,257,5002026-06-30 5USD
IssuanceOfStockAndWarrantsForServicesOrClaims3,257,5002026-06-30 11USD
AccruedSalesCommissionCurrentAndNoncurrent3,051,5972026-06-30 1USD
MalpracticeInsuranceAnnualCoverageLimit3,000,0002026-06-30 1USD
ReceivablesHeldForSaleAmount3,000,0002026-06-30 1USD
AccountsPayableAndAccruedLiabilitiesCurrent2,982,9742026-03-31 24USD
AccountsPayableCurrent2,933,8442025-12-31 1USD
AccruedLiabilitiesCurrent2,633,8852025-12-31 1USD
StockholdersEquityOther2,500,0002026-06-30 2USD
DeferredFinanceCostsCurrentGross2,425,2132026-06-30 4USD
StockGrantedDuringPeriodValueSharebasedCompensationGross2,250,0002026-06-30 1USD
Cash2,238,2162026-06-30 28USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations2,238,2162026-06-30 41USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect2,035,6922026-06-30 27USD
Goodwill2,010,6062024-06-30 10USD
CashUninsuredAmount1,988,2162026-06-30 1USD
EmployeeStockOwnershipPlanESOPCompensationExpense1,875,0002026-06-30 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue1,875,0002026-06-30 3USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance-1,706,7362025-12-31 8USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate1,706,7362025-12-31 8USD
InterestExpense1,677,0892026-06-30 3USD
StockIssuedDuringPeriodValueNewIssues1,550,0002026-06-30 21USD
StockIssuedDuringPeriodValueAcquisitions1,500,0002022-12-31 4USD
GoodwillImpairmentLoss1,500,0002022-12-31 1USD
OtherCostOfOperatingRevenue1,494,7252026-03-31 1USD
DerivativeGainLossOnDerivativeNet1,393,4582026-06-30 3USD
AllowanceForDoubtfulAccountsReceivableCurrent1,379,5192026-06-30 25USD
DebtConversionOriginalDebtAmount11,362,5862026-06-30 6USD
DeferredFinanceCostsCurrentNet1,325,3512026-06-30 5USD
ConvertibleNotesPayableCurrent1,325,3512026-06-30 4USD
OperatingLossCarryforwards1,293,0202024-12-31 6USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities1,289,1302026-06-30 27USD
AmortizationOfDebtDiscountPremium1,225,7742026-06-30 3USD
ProceedsFromIssuanceInitialPublicOffering1,212,1212025-09-05 1USD
MarketableSecuritiesCurrent1,209,0052026-06-30 2USD
SharesIssued1,196,1892026-06-30 3shares
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost1,167,9152024-12-31 7USD
ConvertibleLongTermNotesPayable1,099,8622026-06-30 2USD
OtherLongTermDebt1,099,8622026-06-30 1USD
DebtConversionConvertedInstrumentAmount11,085,0002026-06-30 6USD
ProceedsFromNotesPayable1,043,0002026-06-30 9USD
ProfessionalFees1,038,0402026-06-30 2USD
StockIssuedDuringPeriodValueOther1,007,5002026-06-30 13USD
NotesPayableCurrent985,3302025-12-31 12USD
IncreaseDecreaseInPrepaidExpense-875,8752022-09-30 1USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents849,2632024-09-30 8USD
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities832,4532026-06-30 8USD
ValuationAllowanceDeferredTaxAssetChangeInAmount779,5682024-12-31 6USD
CapitalizedComputerSoftwareAccumulatedAmortization778,7832023-12-31 9USD
CapitalizedComputerSoftwareGross778,7832023-12-31 9USD
DebtSecuritiesHeldToMaturityAmortizedCostAfterAllowanceForCreditLossCurrent713,6002026-06-30 2USD
ProceedsFromSaleAndMaturityOfMarketableSecurities713,6002026-06-30 1USD
MarketingAndAdvertisingExpense624,2082026-06-30 1USD
RepaymentsOfConvertibleDebt585,0002026-03-31 1USD
PaymentsOfDebtIssuanceCosts565,0002026-06-30 1USD
RepaymentsOfOtherLongTermDebt560,0002026-03-31 1USD
DebtInstrumentPeriodicPayment550,0002026-01-01 4USD
PaymentsForFees550,0002026-03-31 5USD
DeferredRevenueCurrent549,8032026-03-31 3USD
NotesAndLoansPayableCurrent500,0002024-06-30 3USD
DebtSecuritiesUnrealizedGainLoss495,4052026-06-30 3USD
MarketableSecuritiesUnrealizedGainLoss495,4052026-06-30 3USD
StockIssuedDuringPeriodValueConversionOfUnits466,0212026-06-30 4USD
EmployeeRelatedLiabilitiesCurrentAndNoncurrent457,3802026-06-30 1USD
ProceedsFromIssuanceOrSaleOfEquity456,1662026-06-30 1USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal434,3792025-12-31 8USD
DeferredTaxAssetsOperatingLossCarryforwards434,3792025-12-31 2USD
OtherCommitment421,5002026-06-30 1USD
DeferredTaxAssetsValuationAllowance413,7162025-12-31 8USD
PaymentsForRepurchaseOfPrivatePlacement412,5002026-03-31 1USD
ProceedsFromPaymentsForOtherFinancingActivities412,5002026-03-31 1USD
LongTermNotesPayable400,0002024-09-30 2USD
StockGrantedDuringPeriodValueSharebasedCompensation400,0002026-06-30 2USD
StockIssuedDuringPeriodValueStockOptionsExercised400,0002026-02-17 2USD
StockIssuedDuringPeriodSharesShareBasedCompensationForfeited400,0002026-07-17 1shares
DebtConversionConvertedInstrumentSharesIssued1397,7772026-06-30 6shares
LongTermDebt396,4342026-03-31 1USD
StockIssuedDuringPeriodValueIssuedForServices375,0002026-06-30 14USD
DeferredCompensationEquity375,0002026-06-30 3USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue1375,0002026-06-30 2USD
SaleOfStockConsiderationReceivedOnTransaction353,8792026-03-31 1USD
NonoperatingIncomeExpense-345,2262026-06-30 25USD
RepaymentsOfNotesPayable327,4062026-06-30 1USD
DeferredTaxAssetsGoodwillAndIntangibleAssets315,0002022-12-31 1USD
NetCashProvidedByUsedInInvestingActivities-311,8522026-06-30 11USD
PaymentsForSoftware311,8522026-06-30 2USD
GainsLossesOnExtinguishmentOfDebt-310,0002026-06-30 4USD
PrincipalAmountOutstandingOnLoansSecuritized300,0002024-06-30 1USD
LitigationSettlementExpense300,0002026-06-30 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross300,0002026-06-30 1shares
StockIssuedDuringPeriodSharesIssuedForServices300,0002026-01-01 1shares
IncreaseDecreaseInAccruedInterestReceivableNet-291,7392026-06-30 13USD
InterestPayableCurrent283,9322026-06-30 16USD
LaborAndRelatedExpense276,0002026-06-30 2USD
CashFDICInsuredAmount250,0002026-06-30 6USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedNumberOfShares250,0002026-06-30 3shares
DeferredCompensationArrangementWithIndividualAllocatedShareBasedCompensationExpense187,5002026-06-30 1USD
AllowanceForDoubtfulAccountsReceivable183,7442023-09-30 2USD
AdjustmentsToAdditionalPaidInCapitalOther181,8182025-09-05 4USD
OtherCommitmentDueInSecondYear181,5002026-06-30 2USD
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities170,1382026-06-30 8shares
OtherCommitmentDueInNextTwelveMonths165,0002026-06-30 2USD
ProceedsFromRepaymentsOfNotesPayable-160,1002021-12-31 1USD
DeferredRevenue150,0002023-12-31 4USD
DebtInstrumentCarryingAmount130,5872026-06-30 3USD
StockIssuedDuringPeriodSharesOther120,0002024-10-31 6shares
ContractWithCustomerRefundLiability113,8462026-03-31 1USD
RevenueRemainingPerformanceObligation113,8462026-06-30 5USD
IncreaseDecreaseInMarketableSecuritiesRestricted110,0002021-12-31 1USD
DebtInstrumentFaceAmount110,0002026-06-30 4USD
DebtInstrumentRepurchasedFaceAmount105,5832026-06-30 1USD
RepaymentsOfLongTermLinesOfCredit100,0002024-08-31 1USD
AdjustmentForAmortization96,6142025-12-31 2USD
OtherNonoperatingIncomeExpense-92,9442025-12-31 5USD
MarketableSecuritiesGainLoss-79,2502021-12-31 1USD
OtherCommitmentsFutureMinimumPaymentsRemainderOfFiscalYear75,0002026-06-30 2USD
OtherExpenses75,0002026-06-30 3USD
StockIssuedDuringPeriodSharesConversionOfUnits70,8312026-06-30 3shares
IncreaseDecreaseInAccountsPayableRelatedParties-68,2092024-12-31 18USD
DeferredCompensationArrangementWithIndividualCompensationExpense60,0002026-06-30 2USD
FairValueNetAssetLiability55,9092021-09-28 2USD
LongTermDebtAverageAmountOutstanding54,6812026-03-31 1USD
EmployeeBenefitsAndShareBasedCompensation50,0002026-06-30 3USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedNumberOfShares50,0002026-06-30 4shares
AmortizationOfFinancingCostsAndDiscounts49,2752026-06-30 2USD
IncreaseDecreaseInDeferredRevenue48,3032026-03-31 14USD
CommonStockCapitalSharesReservedForFutureIssuance47,5162026-06-10 1shares
LongTermLoansPayable40,8322023-09-30 4USD
LoansAssumed140,8322023-12-31 1USD
IncreaseDecreaseInDeferredCharges35,0002025-12-31 4USD
CostOfRevenue34,0372025-12-31 2USD
DebtInstrumentIncreaseAccruedInterest32,7502026-06-30 1USD
InterestPaidNet28,9772026-06-30 2USD
SignificantSupplyCommitmentRemainingMinimumAmountCommitted27,5002026-06-30 1USD
IncreaseDecreaseInInterestPayableNet22,3542024-09-30 2USD
DebtInstrumentPeriodicPaymentPrincipal19,4162026-06-30 1USD
FurnitureAndFixturesGross16,7002025-09-30 2USD
PropertyPlantAndEquipmentNet14,4252026-06-30 14USD
DeferredCostsCurrent12,8632026-06-30 8USD
AccountsPayableAndOtherAccruedLiabilities10,5002026-03-31 4USD
PaymentsToAcquireProductiveAssets10,2022025-09-30 5USD
ProceedsFromIssuanceOfCommonStock10,2002023-12-31 6USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber10,0002023-12-31 4shares
InvestmentCompanyShareholderServiceFeeExpense10,0002026-03-31 1USD
DebtSecuritiesAvailableForSaleAccruedInterestWriteoff9,4172026-06-30 2USD
IncreaseDecreaseInDueToRelatedPartiesCurrent8,8672022-12-31 2USD
InterestExpenseLongTermDebt8,8642026-06-30 1USD
InterestExpenseDebt7,8242026-05-27 3USD
PaymentsToAcquireFurnitureAndFixtures7,5812025-06-30 1USD
CommonStockValue3,9252026-06-30 28USD
AccountsPayableAndAccruedLiabilitiesNoncurrent3,8752024-06-30 1USD
OtherIncome2,7502026-04-20 1USD
SecurityDeposit2,7502026-04-20 1USD
DebtInstrumentPeriodicPaymentInterest2,2432026-06-30 1USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment1,5282025-09-30 2USD
DebtInstrumentFeeAmount1,5002026-05-27 4USD
OtherAssets1,4052023-09-30 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod1,2502023-12-31 1shares
IncreaseDecreaseInOtherCurrentAssets-1,1362023-12-31 5USD
Depreciation4942026-06-30 15USD
DepreciationAndAmortization4942026-06-30 26USD
PreferredStockLiquidationPreferenceValue4002026-02-17 2USD
OtherAssetsCurrent2692026-06-30 23USD
PrepaidExpenseCurrent2692025-12-31 2USD
DepreciationDepletionAndAmortization2492026-03-31 2USD
SharePrice82026-06-30 26USD/shares
SaleOfStockPricePerShare42026-03-31 1USD/shares
SharesIssuedPricePerShare22026-06-30 10USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice22026-06-10 1USD/shares
DebtInstrumentConvertibleConversionPrice122026-05-27 3USD/shares
OptionContractIndexedToEquitySettlementShareFairValuePerShare22025-05-31 2USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue22026-02-17 1USD/shares
DebtInstrumentInterestRateStatedPercentage12026-02-26 4pure
RevenueRemainingPerformanceObligationPercentage12026-06-30 3pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate12025-05-31 2pure
PublicUtilitiesApprovedReturnOnEquityPercentage02026-06-30 1pure
EarningsPerShareBasic-02026-06-30 39USD/shares
EarningsPerShareDiluted-02026-06-30 39USD/shares
EffectiveIncomeTaxRateContinuingOperations02024-12-31 6pure
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate02025-12-31 8pure
DebtInstrumentInterestRateEffectivePercentage02026-02-26 1pure
SharebasedCompensationArrangementBySharebasedPaymentAwardPurchasePriceOfCommonStockPercent02026-06-30 1pure
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights102025-02-05 6USD/shares
DebtInstrumentInterestRateDuringPeriod02026-01-01 2pure
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExercisePrice02025-05-31 2USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate02025-05-31 2pure
CommonStockParOrStatedValuePerShare02026-06-30 27USD/shares
CapitalizedComputerSoftwareNet02025-12-31 12USD
ProvisionForDoubtfulAccounts02026-06-30 28USD
CurrentForeignTaxExpenseBenefit02025-12-31 8USD
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes02025-12-31 8pure
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths02023-12-31 1USD
ImpairmentOfLongLivedAssetsToBeDisposedOf02025-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate02025-05-31 2pure
PreferredStockSharesIssued02026-06-30 2shares
PreferredStockSharesOutstanding02026-06-30 2shares

What to be careful about

What this model itself distrusts about GOAI's figures. Written by the derivation as it ran, not added afterwards.