MYSEUM.AI, Inc. (MYSE)
Every figure this model derived for MYSE, 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 | 4,475 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 3,930,345 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 4,150,940 | AssetsCurrent |
2026-06-30 |
| current liabilities | 777,844 | LiabilitiesCurrent |
2026-06-30 |
| equity | 4,373,657 | StockholdersEquity |
2026-06-30 |
| interest expense | 6,614 | InterestPaidNet |
2026-06-30 |
| ocf | -4,547,521 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 499 | Revenues |
2026-06-30 |
| sbc | 882,761 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up MYSE on one particular measure came for.
| Ratio | Value |
|---|---|
| current ratio | 5.34 |
| current ratio reported | 5.34 |
| deferred revenue growth | -53.33 |
| dilution pct | 41.87 |
| ev owner earnings | -0.85 |
| ev sales | 9306.14 |
| growth cv | 2.04 |
| interest cover | -946.56 |
| revenue growth | 58.41 |
| revenue growth per share | 11.66 |
| roic | -1115.66 |
| rule of 40 | -1254563.83 |
Everything else this filing tags
377 more elements from MYSE'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 |
|---|---|---|---|---|
CapitalUnitsAuthorized | 200,000,000 | 2026-06-30 | 21 | shares |
CommonStockSharesAuthorized | 180,000,000 | 2026-06-30 | 42 | shares |
AdditionalPaidInCapital | 65,663,594 | 2026-06-30 | 42 | USD |
RetainedEarningsAccumulatedDeficit | -60,892,494 | 2026-06-30 | 42 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsNotSubjectToExpiration | 33,668,721 | 2025-12-31 | 5 | USD |
OperatingLossCarryforwards | 33,668,721 | 2025-12-31 | 5 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsDomestic | 32,265,415 | 2025-12-31 | 9 | USD |
PreferredStockSharesAuthorized | 20,000,000 | 2026-06-30 | 45 | shares |
PreferredStockLiquidationPreferenceValue | 19,500,000 | 2025-12-12 | 1 | USD |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 15,334,338 | 2021-12-31 | 10 | shares |
StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants | 14,356,272 | 2021-12-31 | 2 | USD |
PaymentsForUnderwritingExpense | 10,000,000 | 2022-12-31 | 1 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 8,753,867 | 2025-12-31 | 6 | USD |
DeferredTaxAssetsValuationAllowance | 8,753,867 | 2025-12-31 | 10 | USD |
ShortTermLeaseCost | 8,141,378 | 2023-06-30 | 7 | USD |
StockIssuedDuringPeriodSharesRestrictedStockAwardGross | 8,000,000 | 2024-08-27 | 1 | shares |
ProceedsFromStockOptionsExercised | 7,139,392 | 2022-12-31 | 1 | USD |
PreferredStockValue | 6,561,710 | 2025-12-12 | 3 | USD |
NetIncomeLoss | -5,911,974 | 2026-06-30 | 76 | USD |
ProfitLoss | -5,911,974 | 2026-06-30 | 56 | USD |
IncomeLossFromContinuingOperations | -5,911,974 | 2026-06-30 | 17 | USD |
OtherShortTermInvestments | 5,836,175 | 2024-03-31 | 3 | USD |
Assets | 5,290,313 | 2026-06-30 | 42 | USD |
LiabilitiesAndStockholdersEquity | 5,290,313 | 2026-06-30 | 42 | USD |
CommonStockSharesIssued | 5,263,375 | 2026-06-30 | 47 | shares |
CommonStockSharesOutstanding | 5,196,430 | 2026-06-30 | 42 | shares |
CashIncludingDiscontinuedOperations | 5,159,510 | 2023-09-30 | 11 | USD |
ProceedsFromIssuanceInitialPublicOffering | 5,100,000 | 2025-01-08 | 16 | USD |
PrincipalTransactionsRevenue | 5,000,000 | 2024-02-23 | 3 | USD |
Capital | 4,949,028 | 2024-06-30 | 6 | USD |
OperatingCostsAndExpenses | 4,813,403 | 2023-06-30 | 28 | USD |
InvestmentOwnedAtFairValue | 4,661,494 | 2024-06-30 | 15 | USD |
InvestmentOwnedAtCost | 4,661,494 | 2024-06-30 | 8 | USD |
WeightedAverageNumberOfSharesOutstandingBasic | 4,633,104 | 2026-06-30 | 54 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 4,633,104 | 2026-06-30 | 52 | shares |
ProceedsFromDebtNetOfIssuanceCosts | 4,532,000 | 2025-01-09 | 15 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 4,373,657 | 2026-06-30 | 52 | USD |
ProceedsFromSaleOfShortTermInvestments | 4,017,475 | 2026-06-30 | 28 | USD |
OperatingExpenses | 3,837,891 | 2026-06-30 | 45 | USD |
OperatingIncomeLoss | -3,837,781 | 2026-06-30 | 54 | USD |
WeightedAverageNumberOfSharesCommonStockSubjectToRepurchaseOrCancellation | 3,500,000 | 2025-01-14 | 6 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardSharesPurchasedForAward | 3,325,301 | 2021-08-17 | 3 | shares |
ProceedsFromIssuanceOfCommonStock | 3,208,239 | 2026-06-30 | 26 | USD |
PaymentsToAcquireShortTermInvestments | 3,143,805 | 2026-06-30 | 30 | USD |
StockIssuedDuringPeriodValueNewIssues | 3,063,667 | 2026-06-30 | 18 | USD |
IncomeLossAttributableToParent | -3,040,119 | 2025-12-31 | 2 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | -3,040,119 | 2025-12-31 | 2 | USD |
NetCashProvidedByUsedInFinancingActivities | 3,014,106 | 2026-06-30 | 42 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 2,882,785 | 2021-12-31 | 4 | shares |
DeconsolidationGainOrLossAmount | 2,875,892 | 2025-12-31 | 7 | USD |
DisposalGroupNotDiscontinuedOperationGainLossOnDisposal | 2,875,892 | 2025-12-31 | 2 | USD |
MinorityInterest | -2,642,834 | 2025-09-30 | 11 | USD |
ComprehensiveIncomeNetOfTax | -2,607,272 | 2025-12-31 | 36 | USD |
RestrictedStockValueSharesIssuedNetOfTaxWithholdings | 2,500,000 | 2022-01-20 | 1 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 2,216,671 | 2021-12-31 | 2 | USD |
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax | 2,214,527 | 2025-12-31 | 5 | USD |
DebtSecuritiesTradingUnrealizedLoss | 2,104,000 | 2026-06-30 | 3 | USD |
NonoperatingIncomeExpense | -2,074,193 | 2026-06-30 | 56 | USD |
ShortTermInvestments | 2,056,196 | 2026-06-30 | 32 | USD |
StockRepurchaseProgramAuthorizedAmount1 | 2,000,000 | 2023-01-06 | 4 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 1,874,149 | 2026-06-30 | 71 | USD |
CostsAndExpensesRelatedParty | 1,718,000 | 2021-08-12 | 2 | USD |
StockholdersEquityOtherShares | 1,594,000 | 2024-09-30 | 1 | shares |
FederalDepositInsuranceCorporationPremiumExpense | 1,553,000 | 2026-06-30 | 15 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperation | 1,496,670 | 2024-12-31 | 1 | USD |
NetCashProvidedByUsedInDiscontinuedOperations | 1,477,240 | 2024-03-31 | 2 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsSubjectToExpiration | 1,403,306 | 2025-12-31 | 5 | USD |
FiniteLivedIntangibleAssetsGross | 1,240,838 | 2025-09-30 | 12 | USD |
FiniteLivedIntangibleAssetsNet | 1,231,626 | 2025-09-30 | 5 | USD |
SaleOfStockNumberOfSharesIssuedInTransaction | 1,200,000 | 2025-01-08 | 11 | shares |
ProfessionalAndContractServicesExpense | 1,188,902 | 2026-06-30 | 30 | USD |
AssetsNoncurrent | 1,139,373 | 2026-06-30 | 30 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | 1,125,119 | 2026-06-30 | 26 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresAndExpirationsInPeriod | 1,125,000 | 2020-12-31 | 1 | shares |
BusinessAcquisitionCostOfAcquiredEntityTransactionCosts | 1,090,000 | 2023-12-31 | 4 | USD |
OtherIntangibleAssetsNet | 1,090,000 | 2022-06-30 | 1 | USD |
AcquisitionCosts | 1,090,000 | 2022-12-31 | 2 | USD |
FiniteLivedPatentsGross | 1,090,000 | 2022-12-31 | 3 | USD |
CashEquivalentsAtCarryingValue | 1,067,593 | 2023-06-30 | 10 | USD |
IntangibleAssetsNetExcludingGoodwill | 1,050,000 | 2024-12-31 | 3 | USD |
StockIssuedDuringPeriodValueAcquisitions | 1,050,000 | 2024-12-31 | 11 | USD |
StockIssuedDuringPeriodSharesPurchaseOfAssets | 1,050,000 | 2024-10-29 | 6 | shares |
FairValueOfAssetsAcquired | 1,050,000 | 2024-10-29 | 5 | USD |
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent | 1,050,000 | 2024-12-31 | 1 | USD |
DisposalGroupIncludingDiscontinuedOperationIntangibleAssets | 1,050,000 | 2024-12-31 | 1 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 1,019,205 | 2026-06-30 | 18 | shares |
MarketingExpense | 1,000,000 | 2021-12-31 | 3 | USD |
SellingAndMarketingExpense | 1,000,000 | 2021-12-31 | 1 | USD |
PreferredStockSharesIssued | 1,000,000 | 2023-11-09 | 5 | shares |
SalesCommissionsAndFees | 1,000,000 | 2026-06-30 | 6 | USD |
GoodwillImpairedAccumulatedImpairmentLoss | 981,000 | 2022-12-31 | 1 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -976,585 | 2023-03-31 | 16 | USD |
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts | 974,198 | 2024-12-31 | 4 | USD |
ProceedsFromOtherEquity | 974,198 | 2024-12-31 | 3 | USD |
AdjustmentsToAdditionalPaidInCapitalStockIssuedOwnshareLendingArrangementIssuanceCosts | 974,198 | 2024-12-31 | 3 | USD |
Liabilities | 916,656 | 2026-06-30 | 42 | USD |
NetCashProvidedByUsedInInvestingActivities | 873,670 | 2026-06-30 | 34 | USD |
StockIssuedDuringPeriodSharesNewIssues | 866,666 | 2024-09-30 | 1 | shares |
ProceedsFromIssuanceOfWarrants | 861,522 | 2024-12-31 | 12 | USD |
EquitySecuritiesFVNINoncurrent | 816,000 | 2026-06-30 | 5 | USD |
StockIssuedDuringPeriodValueStockOptionsExercisedNetOfTaxBenefitExpense | 751,681 | 2022-12-31 | 6 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 740,704 | 2025-12-31 | 30 | USD |
AccountsPayableAndAccruedLiabilitiesCurrent | 721,878 | 2026-06-30 | 42 | USD |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax | -661,365 | 2025-12-31 | 5 | USD |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax | -661,365 | 2025-12-31 | 1 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -638,425 | 2025-12-31 | 10 | USD |
AdjustmentsToAdditionalPaidInCapitalWarrantIssued | 603,278 | 2023-03-31 | 4 | USD |
CommonStockCapitalSharesReservedForFutureIssuance | 600,000 | 2025-08-06 | 17 | shares |
IncrementalCommonSharesAttributableToConversionOfPreferredStock | 589,981 | 2023-12-31 | 1 | shares |
OtherExpenses | 568,000 | 2025-01-09 | 10 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 565,186 | 2025-12-31 | 10 | USD |
IncomeTaxExaminationIncreaseDecreaseInLiabilityFromPriorYear | 565,186 | 2025-12-31 | 8 | USD |
OtherGeneralExpense | 500,000 | 2023-10-02 | 2 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 490,955 | 2025-08-18 | 7 | USD |
OtherLiabilities | 488,806 | 2023-06-30 | 2 | USD |
DisposalGroupIncludingDiscontinuedOperationOperatingExpense | 488,066 | 2025-12-31 | 5 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationOtherLongtermIncentivePlansRequisiteServicePeriodRecognition | 454,231 | 2026-06-30 | 1 | USD |
AccruedSalariesCurrentAndNoncurrent | 450,000 | 2021-08-27 | 12 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent | 446,670 | 2024-12-31 | 1 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | -432,847 | 2025-12-31 | 22 | USD |
DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents | 429,714 | 2024-12-31 | 1 | USD |
SharesIssued | 403,024 | 2021-03-31 | 1 | shares |
StockIssuedDuringPeriodSharesOther | 400,000 | 2025-12-10 | 1 | shares |
TreasuryStockValue | 397,969 | 2026-06-30 | 24 | USD |
TreasuryStockValueAcquiredCostMethod | 397,969 | 2023-12-31 | 7 | USD |
StockIssuedDuringPeriodValueTreasuryStockReissued | -397,969 | 2023-12-31 | 1 | USD |
PaymentsToMinorityShareholders | 386,480 | 2024-01-10 | 3 | USD |
MarketingAndAdvertisingExpense | 363,190 | 2026-06-30 | 64 | USD |
AccruedBonusesCurrentAndNoncurrent | 350,000 | 2021-08-27 | 15 | USD |
GeneralAndAdministrativeExpense | 301,584 | 2026-06-30 | 64 | USD |
CompensatingBalanceAmount | 300,000 | 2024-12-31 | 10 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 265,000 | 2025-08-18 | 18 | shares |
ProceedsFromIssuanceOrSaleOfEquity | 260,000 | 2024-09-30 | 1 | USD |
StockIssuedDuringPeriodValueIssuedForServices | 259,800 | 2026-06-30 | 24 | USD |
RelatedPartyCosts | 258,957 | 2022-09-30 | 2 | USD |
CashFDICInsuredAmount | 250,000 | 2026-06-30 | 9 | USD |
InvestmentsAndCash | 249,983 | 2024-03-31 | 12 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 244,793 | 2025-12-31 | 6 | USD |
InterestIncomeShortTermInvestmentOther | 239,382 | 2023-09-30 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 238,930 | 2026-06-30 | 10 | USD |
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance | 235,998 | 2024-06-30 | 1 | USD |
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable | 234,543 | 2021-09-30 | 1 | USD |
AdvertisingExpense | 231,739 | 2026-03-31 | 26 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardSharesToBeRepurchasedNextYear | 231,325 | 2022-12-31 | 2 | shares |
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition | 228,370 | 2026-06-30 | 39 | USD |
IncomeTaxReconciliationNondeductibleExpense | 225,245 | 2025-12-31 | 10 | USD |
PrepaidExpenseCurrent | 220,543 | 2026-06-30 | 24 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextRollingTwelveMonths | 218,000 | 2022-09-30 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFour | 218,000 | 2022-09-30 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearThree | 218,000 | 2022-09-30 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearTwo | 218,000 | 2022-09-30 | 2 | USD |
PaymentsOfStockIssuanceCosts | 206,528 | 2025-09-30 | 4 | USD |
PaymentsToAcquireIntangibleAssets | 196,338 | 2025-12-31 | 13 | USD |
OperatingLeaseLiability | 194,729 | 2026-06-30 | 34 | USD |
OtherMinorityInterests | 188,810 | 2025-12-31 | 8 | USD |
OperatingLeaseRightOfUseAsset | 186,324 | 2026-06-30 | 37 | USD |
StockOptionPlanExpense | 185,628 | 2024-06-30 | 10 | USD |
PaymentsForSoftware | 185,600 | 2023-01-01 | 5 | USD |
CapitalizedComputerSoftwareNet | 174,641 | 2026-06-30 | 8 | USD |
DisposalGroupIncludingDiscontinuedOperationOtherExpense | 173,299 | 2025-12-31 | 2 | USD |
OtherResearchAndDevelopmentExpense | 166,667 | 2024-12-31 | 5 | USD |
OtherNoncashIncomeExpense | -166,667 | 2024-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFive | 163,500 | 2022-09-30 | 2 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | -152,006 | 2025-12-31 | 10 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | -151,813 | 2026-06-30 | 42 | USD |
PartnersCapitalAccountPublicSaleOfUnitsNetOfOfferingCosts | 149,248 | 2024-03-31 | 2 | USD |
IncreaseDecreaseInPrepaidExpense | -149,158 | 2026-06-30 | 41 | USD |
StockholdersEquityNoteChangesInCapitalStructureSubsequentChangesToNumberOfCommonShares | 143,000 | 2022-03-31 | 1 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 140,570 | 2024-09-30 | 16 | shares |
SharesHeldInEmployeeStockOptionPlanAllocated | 140,000 | 2021-08-31 | 1 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 139,320 | 2024-09-30 | 8 | shares |
LiabilitiesNoncurrent | 138,812 | 2026-06-30 | 26 | USD |
OperatingLeaseLiabilityNoncurrent | 138,812 | 2026-06-30 | 23 | USD |
OtherAssets | 130,542 | 2023-12-31 | 8 | USD |
DeferredCosts | 128,206 | 2026-06-30 | 8 | USD |
GainLossOnSaleOfOtherAssets | -119,276 | 2022-12-31 | 3 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 117,162 | 2023-06-30 | 18 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 114,955 | 2023-09-30 | 1 | USD |
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities | 111,111 | 2020-03-31 | 3 | shares |
MarketableSecuritiesUnrealizedGainLoss | 108,889 | 2023-09-30 | 3 | USD |
GainsLossesOnRestructuringOfDebt | 106,538 | 2023-06-30 | 4 | USD |
OtherAssetsCurrent | 105,248 | 2022-03-31 | 1 | USD |
PropertyPlantAndEquipmentGross | 104,990 | 2026-06-30 | 14 | USD |
CommonStockSharesSubscribedButUnissued | 102,101 | 2026-06-11 | 1 | shares |
StockIssuedDuringPeriodValueStockDividend | 100,000 | 2023-03-31 | 2 | USD |
StockIssuedDuringPeriodSharesAcquisitions | 100,000 | 2022-06-29 | 2 | shares |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 96,147 | 2026-06-30 | 12 | USD |
FinanceLeaseRightOfUseAssetAccumulatedAmortization | 93,154 | 2023-06-30 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearThree | 92,100 | 2022-12-31 | 5 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 91,415 | 2023-09-30 | 1 | USD |
OperatingLeaseImpairmentLoss | 91,204 | 2022-09-30 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueInRollingYearTwo | 90,674 | 2023-06-30 | 7 | USD |
FinanceLeaseRightOfUseAsset | 90,254 | 2023-09-30 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 83,324 | 2026-06-30 | 5 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 80,892 | 2026-06-30 | 9 | USD |
LegalFees | 80,000 | 2025-01-07 | 14 | USD |
LongTermDebtAndCapitalLeaseObligationsCurrent | 79,354 | 2023-09-30 | 20 | USD |
OtherAccruedLiabilitiesCurrentAndNoncurrent | 76,428 | 2024-12-31 | 1 | USD |
LeaseAndRentalExpense | 68,215 | 2023-09-30 | 16 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber | 67,385 | 2023-12-31 | 3 | shares |
PropertyPlantAndEquipmentOtherAccumulatedDepreciation | 67,079 | 2024-12-31 | 2 | USD |
TreasuryStockCommonShares | 66,945 | 2026-06-30 | 27 | shares |
StockGrantedDuringPeriodValueSharebasedCompensationForfeited | 66,580 | 2024-12-31 | 10 | USD |
FinanceLeaseLiability | 64,964 | 2021-09-30 | 4 | USD |
GainsLossesOnExtinguishmentOfDebt | 62,658 | 2025-12-31 | 8 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExpirations | 62,500 | 2022-12-31 | 2 | shares |
GainLossOnSaleOfInvestments | 61,981 | 2023-06-30 | 4 | USD |
FinanceLeaseRightOfUseAssetAmortization | 60,549 | 2023-12-31 | 6 | USD |
OperatingLeaseLiabilityCurrent | 55,917 | 2026-06-30 | 36 | USD |
StockIssuedDuringPeriodSharesIssuedForServices | 55,000 | 2025-09-09 | 2 | shares |
NoninterestExpenseOfferingCost | 50,000 | 2025-03-31 | 5 | USD |
StockRepurchasedDuringPeriodShares | 47,985 | 2023-03-31 | 1 | shares |
UnrealizedGainLossOnInvestments | -47,672 | 2023-12-31 | 14 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 44,201 | 2026-06-30 | 9 | USD |
ImpairmentOfIntangibleAssetsFinitelived | 43,671 | 2023-12-31 | 4 | USD |
GainLossOnSaleOfPropertyPlantEquipment | -43,671 | 2023-12-31 | 1 | USD |
VariableInterestEntityInitialConsolidationGainOrLoss | 42,737 | 2023-12-31 | 14 | USD |
IncreaseDecreaseInAccountsReceivableRelatedParties | -42,000 | 2023-09-30 | 5 | USD |
PaymentsForRent | 41,360 | 2026-06-30 | 29 | USD |
Cash | 40,235 | 2023-06-30 | 12 | USD |
NotesPayableCurrent | 40,000 | 2025-09-30 | 6 | USD |
ProceedsFromNotesPayable | 40,000 | 2025-12-31 | 7 | USD |
NotesAndLoansPayable | 40,000 | 2025-09-17 | 2 | USD |
DebtInstrumentFairValue | 40,000 | 2025-12-10 | 1 | USD |
DebtInstrumentIssuedPrincipal | 40,000 | 2025-12-10 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 39,654 | 2026-06-30 | 4 | USD |
OtherNoncashIncome | 36,394 | 2022-12-31 | 3 | USD |
ProceedsFromOtherDebt | 36,022 | 2023-06-30 | 7 | USD |
OtherIncome | 36,000 | 2026-06-30 | 26 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 35,060 | 2026-06-30 | 7 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 35,060 | 2025-12-31 | 2 | USD |
GainLossOnInvestments | 34,553 | 2023-12-31 | 10 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 34,553 | 2023-12-31 | 8 | USD |
OtherComprehensiveIncomeLossNetOfTax | -34,553 | 2024-12-31 | 22 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedOptionsForfeitedNumberOfShares | 33,775 | 2023-12-31 | 1 | shares |
StockGrantedDuringPeriodValueSharebasedCompensation | 33,058 | 2023-06-30 | 4 | USD |
AccruedRentCurrentAndNoncurrent | 31,693 | 2021-12-31 | 2 | USD |
PropertyPlantAndEquipmentOwnedNet | 30,808 | 2023-06-30 | 1 | USD |
InvestmentIncomeInterest | 29,807 | 2026-06-30 | 64 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions | 27,031 | 2024-03-31 | 7 | USD |
DisposalGroupIncludingDiscontinuedOperationAccruedLiabilitiesCurrent | 26,845 | 2024-12-31 | 1 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation | 26,845 | 2024-12-31 | 1 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent | 26,845 | 2024-12-31 | 1 | USD |
OtherPrepaidExpenseCurrent | 25,000 | 2024-09-30 | 6 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 24,879 | 2026-06-30 | 29 | USD |
DeferredOfferingCosts | 24,617 | 2025-12-31 | 1 | USD |
DeferredSalesInducementsAdditions | 24,617 | 2025-12-31 | 1 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -24,246 | 2026-06-30 | 40 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 23,540 | 2023-09-30 | 1 | USD |
GainLossOnSaleOfDerivatives | -23,381 | 2023-03-31 | 4 | USD |
OtherAssetImpairmentCharges | 23,381 | 2023-12-31 | 18 | USD |
AssetImpairmentCharges | 23,381 | 2023-12-31 | 7 | USD |
LongTermDebtAndCapitalLeaseObligations | 22,851 | 2023-09-30 | 6 | USD |
ProfessionalFees | 22,591 | 2026-06-30 | 24 | USD |
PrepaidRent | 22,266 | 2022-03-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextRollingTwelveMonths | 22,113 | 2022-09-30 | 4 | USD |
PaymentsForLegalSettlements | 22,105 | 2025-12-31 | 6 | USD |
IncreaseDecreaseInAccountsPayableRelatedParties | -21,801 | 2023-03-31 | 1 | USD |
AmortizationOfIntangibleAssets | 20,890 | 2025-12-31 | 23 | USD |
ProceedsFromRelatedPartyDebt | 20,294 | 2022-12-31 | 11 | USD |
IssuanceOfStockAndWarrantsForServicesOrClaims | 20,000 | 2020-06-11 | 1 | USD |
AllocatedShareBasedCompensationExpense | 19,883 | 2025-06-30 | 20 | USD |
DeferredCompensationArrangementWithIndividualCompensationExpense | 19,883 | 2026-06-30 | 1 | USD |
ProceedsFromRepaymentsOfRelatedPartyDebt | -19,182 | 2022-12-31 | 18 | USD |
StockIssuedDuringPeriodSharesShareBasedCompensationForfeited | 18,100 | 2024-06-30 | 8 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod | 18,100 | 2024-09-30 | 1 | shares |
DepreciationDepletionAndAmortization | 17,347 | 2024-09-30 | 10 | USD |
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssets | 16,956 | 2024-12-31 | 1 | USD |
NoncashContributionExpense | 13,739 | 2022-12-31 | 3 | USD |
RealizedInvestmentGainsLosses | -12,965 | 2024-09-30 | 14 | USD |
ForeignCurrencyTransactionGainLossBeforeTax | -12,965 | 2024-12-31 | 18 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPortionAttributableToParent | 12,965 | 2024-12-31 | 12 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 12,750 | 2026-06-30 | 2 | shares |
StockIssuedDuringPeriodSharesShareBasedCompensation | 12,750 | 2025-06-30 | 5 | shares |
StockOptionDownRoundFeatureIncreaseDecreaseInEquityAmount1 | 12,275 | 2026-06-30 | 1 | USD |
ResearchAndDevelopmentExpense | 11,000 | 2025-09-30 | 40 | USD |
SharesHeldInEmployeeStockOptionPlanCommittedToBeReleased | 10,000 | 2021-08-31 | 1 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant | 10,000 | 2023-09-06 | 10 | shares |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 9,212 | 2025-09-30 | 7 | USD |
DeferredRevenue | 8,850 | 2021-12-31 | 2 | USD |
DeferredRevenueCurrent | 8,850 | 2021-12-31 | 1 | USD |
IncreaseDecreaseInDeferredRevenue | 8,850 | 2021-12-31 | 1 | USD |
PropertyPlantAndEquipmentNet | 8,843 | 2026-06-30 | 37 | USD |
Depreciation | 8,528 | 2026-06-30 | 18 | USD |
DepreciationAndAmortization | 8,528 | 2026-06-30 | 20 | USD |
AdvanceRent | 7,156 | 2022-01-31 | 6 | USD |
PrepaidExpenseAndOtherAssets | 6,720 | 2024-06-30 | 3 | USD |
OperatingLeasePayments | 6,417 | 2025-06-01 | 14 | USD |
ProceedsFromWarrantExercises | 6,250 | 2022-12-31 | 6 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod | 6,250 | 2022-12-31 | 1 | shares |
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationEmployeeStockPurchaseProgramRequisiteServicePeriodRecognition | 6,171 | 2026-06-30 | 4 | USD |
GainLossOnDerivativeInstrumentsNetPretax | 6,127 | 2021-12-31 | 1 | USD |
DebtInstrumentAnnualPrincipalPayment | 6,042 | 2021-09-30 | 5 | USD |
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 6,042 | 2021-09-30 | 2 | USD |
LongTermDebtAndCapitalLeaseObligationsRepaymentsOfPrincipalInNextTwelveMonths | 4,345 | 2021-09-30 | 2 | USD |
PrepaidExpenseCurrentAndNoncurrent | 2,411 | 2024-09-30 | 3 | USD |
LongTermNotesPayable | 1,997 | 2020-12-31 | 3 | USD |
LongTermDebtAndCapitalLeaseObligationsMaturitiesRepaymentsOfPrincipalInYearTwo | 1,697 | 2021-09-30 | 2 | USD |
IncreaseDecreaseInOtherOperatingLiabilities | -1,539 | 2022-06-30 | 4 | USD |
ExcessStockSharesIssued | 1,389 | 2022-12-31 | 5 | shares |
DueToRelatedPartiesCurrent | 1,315 | 2022-12-31 | 11 | USD |
RepaymentsOfNotesPayable | 1,315 | 2023-12-31 | 11 | USD |
RepaymentsOfRelatedPartyDebt | 1,315 | 2023-12-31 | 9 | USD |
RepaymentsOfDebt | 1,315 | 2023-12-31 | 18 | USD |
InterestIncomeExpenseNet | 1,144 | 2021-09-30 | 8 | USD |
StockIssuedDuringPeriodValueOther | 1,000 | 2023-12-31 | 25 | USD |
ProceedsFromIssuanceOfPreferredStockAndPreferenceStock | 1,000 | 2023-12-31 | 4 | USD |
CommonStockValueOutstanding | 800 | 2023-02-14 | 7 | USD |
InterestExpenseDebt | 752 | 2025-12-31 | 2 | USD |
ProceedsFromSaleOfProductiveAssets | 743 | 2022-12-31 | 2 | USD |
CommonStockValue | 526 | 2026-06-30 | 42 | USD |
RevenuesNetOfInterestExpense | 326 | 2023-06-30 | 10 | USD |
AccountsReceivableNet | 200 | 2024-03-31 | 4 | USD |
AllowanceForDoubtfulAccountsReceivableWriteOffs | 150 | 2025-12-31 | 2 | USD |
ProvisionForDoubtfulAccounts | 150 | 2026-06-30 | 6 | USD |
InterestExpense | 127 | 2021-12-31 | 16 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 115 | 2024-09-30 | 18 | USD/shares |
LitigationSettlementExpense | 98 | 2026-03-31 | 9 | USD |
DepositLiabilitiesAccruedInterest | 85 | 2021-09-30 | 5 | USD |
StockIssued1 | 80 | 2026-06-30 | 15 | USD |
AccountsReceivableNetCurrent | 52 | 2026-06-30 | 36 | USD |
ContractWithCustomerLiabilityCurrent | 49 | 2026-06-30 | 36 | USD |
InterestExpenseOther | 45 | 2021-09-30 | 2 | USD |
CashHeldInForeignCurrency | 34 | 2023-09-30 | 3 | USD |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice | 33 | 2024-09-30 | 1 | USD/shares |
IncreaseDecreaseInAccountsReceivable | -31 | 2026-06-30 | 33 | USD |
IncreaseDecreaseInContractWithCustomerLiability | -10 | 2026-06-30 | 31 | USD |
PreferredStockAmountOfPreferredDividendsInArrears | 10 | 2023-06-30 | 1 | USD |
PreferredStockRedemptionAmount | 10 | 2024-06-30 | 4 | USD |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 5 | 2021-09-30 | 1 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsOtherShareIncreaseDecreaseInPeriodWeightedAverageExercisePrice | 5 | 2023-06-30 | 7 | USD/shares |
WarrantExercisePriceIncrease | 5 | 2022-09-30 | 1 | USD/shares |
StockOptionExercisePriceIncrease | 5 | 2024-12-31 | 11 | USD/shares |
SaleOfStockPricePerShare | 4 | 2025-01-08 | 9 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 4 | 2022-09-30 | 6 | USD/shares |
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageExercisePrice1 | 4 | 2025-06-08 | 29 | USD/shares |
StockOptionExercisePriceDecrease | 4 | 2022-12-31 | 1 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 3 | 2025-08-18 | 5 | USD/shares |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 | 2 | 2024-01-16 | 9 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate | 2 | 2025-12-31 | 7 | pure |
EarningsPerShareBasic | -1 | 2026-06-30 | 54 | USD/shares |
EarningsPerShareDiluted | -1 | 2026-06-30 | 52 | USD/shares |
IncomeLossFromContinuingOperationsPerBasicShare | -1 | 2026-06-30 | 8 | USD/shares |
IncomeLossFromContinuingOperationsPerDilutedShare | -1 | 2026-06-30 | 8 | USD/shares |
NumberOfOperatingSegments | 1 | 2024-12-31 | 1 | pure |
EarningsPerShareBasicAndDiluted | -1 | 2021-12-31 | 10 | USD/shares |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerBasicShare | 1 | 2025-12-31 | 5 | USD/shares |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationNetOfTaxPerDilutedShare | 1 | 2025-12-31 | 5 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGrantDateIntrinsicValue | 0 | 2022-09-30 | 1 | USD/shares |
InvestmentCompanyPurchasePremiumPerShare | 0 | 2024-09-30 | 1 | USD/shares |
SharePrice | 0 | 2024-10-29 | 3 | USD/shares |
SharebasedCompensationArrangementBySharebasedPaymentAwardAwardVestingRightsPercentage | 0 | 2022-12-31 | 8 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 2 | pure |
SubordinatedBorrowingInterestRate | 0 | 2024-09-30 | 13 | pure |
DebtInstrumentRedemptionPricePercentage | 0 | 2022-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpense | -0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2025-12-31 | 2 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate | 0 | 2025-12-31 | 5 | pure |
DerivativeFixedInterestRate | 0 | 2023-06-30 | 6 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum | 0 | 2021-12-31 | 2 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum | 0 | 2021-12-31 | 2 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 57 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-06-30 | 44 | USD/shares |
SharesIssuedPricePerShare | 0 | 2024-09-30 | 8 | USD/shares |
WarrantExercisePriceDecrease | 0 | 2023-12-31 | 1 | USD/shares |
DebtInstrumentFaceAmount | 0 | 2021-12-31 | 6 | USD |
OtherLongTermNotesPayable | 0 | 2023-06-30 | 18 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue | 0 | 2023-06-30 | 8 | USD |
StockIssuedDuringPeriodValueShareBasedCompensation | 0 | 2025-09-30 | 17 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 0 | 2025-12-31 | 14 | USD |
OtherLiabilitiesCurrent | 0 | 2023-12-31 | 5 | USD |
ImpairmentOfLeasehold | 0 | 2024-03-31 | 4 | USD |
WarrantsAndRightsOutstanding | 0 | 2024-06-30 | 3 | USD |
CumulativeTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease | 0 | 2024-12-31 | 8 | USD |
InterestPayableCurrentAndNoncurrent | 0 | 2025-12-31 | 2 | USD |
CapitalizedComputerSoftwareGross | 0 | 2026-06-30 | 5 | USD |
What to be careful about
What this model itself distrusts about MYSE'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 -- operating margin came out at -1,254,622% against a scale that tops out near 2,500%, which is arithmetic on a revenue figure of 499 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 (9306.1x) 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: gross margin stability