Webuy Global Ltd (WBUY)
Every figure this model derived for WBUY, 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 | 5,526 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-06-30 |
| cash | 3,056,043 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2025-12-31 |
| current assets | 13,675,609 | AssetsCurrent |
2025-12-31 |
| current liabilities | 11,896,205 | LiabilitiesCurrent |
2025-12-31 |
| equity | 3,523,317 | StockholdersEquity |
2025-12-31 |
| interest expense | 129,231 | InterestPaidNet |
2025-12-31 |
| ocf | -2,925,465 | NetCashProvidedByUsedInOperatingActivities |
2025-12-31 |
| revenue | 18,834,099 | Revenues |
2025-12-31 |
| sbc | 630,000 | ShareBasedCompensation |
2024-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up WBUY on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -26.8 |
| current ratio | 1.91 |
| current ratio reported | 1.15 |
| deferred revenue growth | 101.61 |
| dilution pct | 179.4 |
| ev owner earnings | -0.52 |
| ev sales | 0.1 |
| fcf margin | -15.56 |
| growth cv | 4.55 |
| interest cover | -51.2 |
| operating margin | -35.13 |
| owner earnings margin | -18.91 |
| revenue growth | -62.98 |
| revenue growth per share | -86.75 |
| roic | -524.25 |
| rule of 40 | -98.11 |
| sbc pct revenue | 3.34 |
Everything else this filing tags
257 more elements from WBUY'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 | 2,166,666,666 | 2025-12-31 | 12 | shares |
SharesOutstanding | 61,571,956 | 2024-06-30 | 1 | shares |
StockIssuedDuringPeriodSharesStockSplits | 48,011,600 | 2022-12-31 | 5 | shares |
AdditionalPaidInCapitalCommonStock | 42,395,828 | 2025-12-31 | 8 | USD |
RetainedEarningsAccumulatedDeficit | -38,635,083 | 2025-12-31 | 12 | USD |
AdditionalPaidInCapital | 29,287,795 | 2023-12-31 | 4 | USD |
LineOfCredit | 20,000,000 | 2025-12-31 | 1 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 18,423,741 | 2025-12-31 | 12 | USD |
CostOfRevenue | 16,574,549 | 2025-12-31 | 15 | USD |
Assets | 16,177,414 | 2025-12-31 | 12 | USD |
LiabilitiesAndStockholdersEquity | 16,177,414 | 2025-12-31 | 12 | USD |
ProceedsFromIssuanceInitialPublicOffering | 15,200,000 | 2025-12-31 | 5 | USD |
Liabilities | 12,885,708 | 2025-12-31 | 12 | USD |
GeneralAndAdministrativeExpense | 9,831,672 | 2024-12-31 | 6 | USD |
SharesIssued | 9,190,356 | 2024-06-30 | 3 | shares |
OperatingLossCarryforwards | 9,175,965 | 2025-12-31 | 11 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | -9,043,154 | 2025-12-31 | 15 | USD |
ComprehensiveIncomeNetOfTax | -9,043,131 | 2025-12-31 | 15 | USD |
OperatingExpenses | 8,876,008 | 2025-12-31 | 15 | USD |
ProfitLoss | -8,692,909 | 2025-12-31 | 15 | USD |
TaxCreditCarryforwardAmount | 8,596,330 | 2024-06-30 | 4 | USD |
NetIncomeLoss | -8,534,138 | 2025-12-31 | 15 | USD |
SellingGeneralAndAdministrativeExpense | 7,406,651 | 2025-12-31 | 9 | USD |
OperatingIncomeLoss | -6,616,458 | 2025-12-31 | 15 | USD |
AccountsPayableAndOtherAccruedLiabilitiesCurrent | 6,232,434 | 2024-06-30 | 4 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -5,591,899 | 2025-12-31 | 13 | USD |
IncomeLossFromContinuingOperations | -5,591,899 | 2025-12-31 | 3 | USD |
StockIssuedDuringPeriodValueIssuedForServices | 5,435,668 | 2024-12-31 | 4 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 5,401,296 | 2025-12-31 | 12 | USD |
ProceedsFromIssuanceOrSaleOfEquity | 4,822,400 | 2022-03-01 | 1 | USD |
StockIssuedDuringPeriodValueConversionOfUnits | 4,764,145 | 2025-12-31 | 2 | USD |
ContractWithCustomerLiabilityCurrent | 4,743,019 | 2025-12-31 | 6 | USD |
ExcessStockSharesOutstanding | 4,200,000 | 2024-12-20 | 3 | shares |
CashAndCashEquivalentsAtCarryingValue | 4,148,279 | 2024-12-31 | 8 | USD |
NotesAndLoansReceivableNetCurrent | 4,070,970 | 2025-12-31 | 7 | USD |
LeaseAndRentalExpense | 3,900,000 | 2023-06-30 | 2 | USD |
PaymentsForRent | 3,900,000 | 2024-12-31 | 2 | USD |
DefinedBenefitPlanGovernmentsRightsToPlanAssetsInEventOfPlanTerminationAmount | 3,734,049 | 2024-12-31 | 6 | USD |
IncomeLossAttributableToParent | -3,673,984 | 2023-06-30 | 2 | USD |
ReceivablesFromCustomers | 3,434,075 | 2023-12-31 | 4 | USD |
Supplies | 3,356,379 | 2025-12-31 | 4 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 3,291,706 | 2025-12-31 | 24 | USD |
RestrictedStockExpense | 3,240,344 | 2023-01-01 | 3 | USD |
DisposalGroupIncludingDiscontinuedOperationOperatingExpense | 3,222,024 | 2025-12-31 | 3 | USD |
DeferredTaxAssetsGross | 3,132,036 | 2025-12-31 | 12 | USD |
DeferredTaxAssetsValuationAllowance | 3,132,036 | 2025-12-31 | 12 | USD |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax | -3,101,010 | 2025-12-31 | 3 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTax | -3,101,010 | 2025-12-31 | 3 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity | -3,101,010 | 2025-12-31 | 3 | USD |
AccountsAndOtherReceivablesNetCurrent | 3,075,000 | 2023-12-31 | 1 | USD |
OtherLiabilitiesCurrent | 3,021,734 | 2025-12-31 | 10 | USD |
ProceedsFromCollectionOfNotesReceivable | 3,000,000 | 2024-06-30 | 1 | USD |
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss | -2,980,232 | 2025-12-31 | 3 | USD |
AccountsReceivableGrossCurrent | 2,761,842 | 2025-12-31 | 8 | USD |
OtherAccountsPayableAndAccruedLiabilities | 2,727,401 | 2024-12-31 | 8 | USD |
AccountsPayableCurrent | 2,704,606 | 2025-12-31 | 12 | USD |
DisposalGroupIncludingDiscontinuedOperationGeneralAndAdministrativeExpense | 2,697,067 | 2025-12-31 | 3 | USD |
ProceedsFromIssuanceOfCommonStock | 2,682,925 | 2025-12-31 | 8 | USD |
PaymentsToAcquireNotesReceivable | 2,500,000 | 2024-06-30 | 6 | USD |
CommonStockSharesIssued | 2,436,907 | 2025-12-31 | 13 | shares |
CommonStockSharesOutstanding | 2,436,907 | 2025-12-31 | 13 | shares |
DebtInstrumentIssuedPrincipal | 2,400,000 | 2024-06-13 | 2 | USD |
IncreaseDecreaseInContractWithCustomerLiability | 2,390,454 | 2025-12-31 | 9 | USD |
NetCashProvidedByUsedInFinancingActivities | 2,387,595 | 2025-12-31 | 15 | USD |
OtherPrepaidExpenseCurrent | 2,356,263 | 2025-06-30 | 10 | USD |
StockIssuedDuringPeriodValueOther | -2,304,675 | 2024-06-30 | 2 | USD |
DisposalGroupIncludingDiscontinuedOperationRevenue | 2,269,330 | 2025-12-31 | 3 | USD |
GrossProfit | 2,259,550 | 2025-12-31 | 15 | USD |
AccountsPayableOtherCurrent | 2,210,718 | 2025-12-31 | 4 | USD |
ContractWithCustomerLiabilityRevenueRecognized | 2,171,007 | 2025-12-31 | 7 | USD |
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold | 2,027,538 | 2025-12-31 | 3 | USD |
IncreaseDecreaseInAccountsReceivable | -2,014,783 | 2025-12-31 | 15 | USD |
ProceedsFromConvertibleDebt | 2,000,000 | 2024-12-31 | 10 | USD |
NetChangeContractHoldersFunds | 2,000,000 | 2024-06-13 | 2 | USD |
DeferredRevenueCurrent | 1,979,904 | 2024-06-30 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 1,869,738 | 2025-12-31 | 6 | USD |
DeferredRevenueRevenueRecognized1 | 1,859,990 | 2024-12-31 | 7 | USD |
OperatingLeaseLiability | 1,758,041 | 2025-12-31 | 6 | USD |
StockIssuedDuringPeriodSharesRestrictedStockAwardForfeited | 1,722,159 | 2024-08-02 | 2 | shares |
AllowanceForDoubtfulAccountsReceivableCurrent | 1,671,060 | 2025-12-31 | 7 | USD |
NotesReceivableNet | 1,671,060 | 2025-12-31 | 7 | USD |
AllowanceForDoubtfulOtherReceivablesCurrent | 1,671,060 | 2025-12-31 | 6 | USD |
IncreaseDecreaseInAccountsPayable | -1,633,730 | 2025-12-31 | 15 | USD |
PrepaidExpenseCurrent | 1,628,234 | 2025-12-31 | 2 | USD |
OtherNonoperatingIncome | 1,619,461 | 2025-12-31 | 15 | USD |
FinancingReceivableAllowanceForCreditLosses | 1,619,003 | 2025-12-31 | 2 | USD |
ProvisionForOtherCreditLosses | 1,542,600 | 2025-12-31 | 4 | USD |
OperatingLeaseRightOfUseAsset | 1,501,726 | 2025-12-31 | 12 | USD |
EquityMethodInvestmentAggregateCost | 1,489,200 | 2023-12-31 | 10 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -1,477,795 | 2025-12-31 | 15 | USD |
SellingAndMarketingExpense | 1,469,357 | 2025-12-31 | 15 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 1,441,370 | 2025-12-31 | 15 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 1,441,370 | 2025-12-31 | 15 | shares |
FiniteLivedIntangibleAssetsGross | 1,434,612 | 2025-12-31 | 12 | USD |
LeaseCost | 1,404,190 | 2025-12-31 | 15 | USD |
FinanceLeaseRightOfUseAsset | 1,313,103 | 2024-06-30 | 4 | USD |
ConversionOfStockAmountConverted1 | 1,300,000 | 2024-12-31 | 3 | USD |
PartnersCapitalAccountUnitsSoldInPublicOffering | 1,275,862 | 2024-05-15 | 2 | shares |
StockIssuedDuringPeriodValueShareBasedCompensation | 1,266,892 | 2022-12-31 | 3 | USD |
DepositsAssetsCurrent | 1,265,338 | 2025-12-31 | 4 | USD |
RepaymentsOfNotesPayable | 1,217,823 | 2024-12-31 | 6 | USD |
InvestmentIncomeInterest | 1,204,839 | 2024-12-31 | 2 | USD |
DepositAssets | 1,159,683 | 2024-12-31 | 8 | USD |
AccountsReceivableNetCurrent | 1,124,747 | 2025-12-31 | 12 | USD |
ReceivablesNetCurrent | 1,124,747 | 2025-12-31 | 6 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -1,092,236 | 2025-12-31 | 15 | USD |
ConversionOfStockSharesConverted1 | 1,040,000 | 2024-12-31 | 5 | shares |
ProvisionForDoubtfulAccounts | 1,038,148 | 2025-12-31 | 8 | USD |
NonoperatingIncomeExpense | 1,024,559 | 2025-12-31 | 15 | USD |
ProceedsFromIssuanceOfPrivatePlacement | 1,000,000 | 2025-12-31 | 3 | USD |
OperatingLeaseLiabilityNoncurrent | 989,503 | 2025-12-31 | 12 | USD |
ConvertibleNotesPayable | 945,833 | 2024-12-31 | 4 | USD |
Depreciation | 939,166 | 2025-12-31 | 9 | USD |
OtherReceivables | 929,530 | 2024-12-31 | 8 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 927,392 | 2023-06-30 | 2 | USD |
StockIssuedDuringPeriodSharesIssuedForServices | 900,000 | 2024-11-11 | 1 | shares |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 846,794 | 2025-12-31 | 6 | USD |
OperatingLeaseCost | 827,349 | 2025-12-31 | 15 | USD |
GainOrLossOnSaleOfStockInSubsidiary | 825,153 | 2022-12-31 | 3 | USD |
IncreaseDecreaseInDeferredRevenue | 823,874 | 2023-12-31 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 799,918 | 2025-12-31 | 6 | USD |
OtherReceivablesGrossCurrent | 770,348 | 2025-12-31 | 4 | USD |
OperatingLeaseLiabilityCurrent | 768,538 | 2025-12-31 | 12 | USD |
PropertyPlantAndEquipmentGross | 753,334 | 2025-12-31 | 12 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 721,597 | 2025-12-31 | 12 | USD |
AmortizationOfIntangibleAssets | 718,051 | 2025-12-31 | 15 | USD |
FiniteLivedIntangibleAssetsNet | 713,015 | 2025-12-31 | 12 | USD |
IntangibleAssetsNetExcludingGoodwill | 713,015 | 2025-12-31 | 12 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -678,818 | 2025-12-31 | 15 | USD |
OperatingLeasePayments | 678,818 | 2025-12-31 | 5 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 678,312 | 2025-12-31 | 9 | USD |
DebtConversionConvertedInstrumentAmount1 | 678,312 | 2025-12-31 | 5 | USD |
PropertyPlantAndEquipmentOtherNet | 667,376 | 2025-06-30 | 8 | USD |
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables | 648,653 | 2025-06-30 | 2 | USD |
IncreaseDecreaseInOtherCurrentLiabilities | -647,388 | 2025-12-31 | 15 | USD |
AccruedLiabilitiesCurrent | 636,194 | 2025-12-31 | 12 | USD |
AllocatedShareBasedCompensationExpense | 630,000 | 2024-12-31 | 6 | USD |
StockGrantedDuringPeriodValueSharebasedCompensation | 630,000 | 2024-12-31 | 3 | USD |
OtherNonoperatingExpense | 598,799 | 2024-12-31 | 3 | USD |
FinancingInterestExpense | 594,902 | 2025-12-31 | 12 | USD |
ShortTermLeaseCost | 576,841 | 2025-12-31 | 15 | USD |
FinitelivedIntangibleAssetsAcquired1 | 549,070 | 2025-12-31 | 10 | USD |
PaymentsToAcquireIntangibleAssets | 549,070 | 2025-12-31 | 10 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 542,866 | 2025-06-30 | 1 | USD |
StockIssuedDuringPeriodSharesNewIssues | 533,000 | 2022-12-31 | 1 | shares |
ConvertibleNotesPayableCurrent | 529,768 | 2025-12-31 | 12 | USD |
ProceedsFromOtherDebt | 521,730 | 2024-12-31 | 5 | USD |
ImpairmentOfLeasehold | 513,794 | 2024-12-31 | 7 | USD |
EarnestMoneyDeposits | 500,000 | 2024-06-30 | 3 | USD |
ConversionOfStockSharesIssued1 | 492,247 | 2024-05-06 | 1 | shares |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 466,270 | 2025-12-31 | 12 | USD |
OtherOperatingActivitiesCashFlowStatement | 450,780 | 2024-12-31 | 10 | USD |
ProceedsFromSaleOfIntangibleAssets | 429,327 | 2025-12-31 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 405,529 | 2025-06-30 | 1 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 383,989 | 2025-12-31 | 4 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 376,803 | 2023-06-30 | 1 | USD |
RepaymentsOfConvertibleDebt | 364,620 | 2024-06-30 | 1 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -350,246 | 2025-12-31 | 13 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -350,245 | 2025-12-31 | 15 | USD |
RepaymentsOfDebt | 344,053 | 2025-06-30 | 5 | USD |
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGain | 331,584 | 2022-06-30 | 1 | USD |
InterestAndDebtExpense | 316,667 | 2025-06-30 | 3 | USD |
CertainLoansAcquiredInTransferAccountedForAsDebtSecuritiesCarryingAmountNet | 300,907 | 2023-06-30 | 2 | USD |
DebtInstrumentAnnualPrincipalPayment | 300,000 | 2022-08-29 | 2 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue1 | 300,000 | 2024-08-02 | 2 | USD |
StockIssuedDuringPeriodValueEmployeeBenefitPlan | 300,000 | 2024-12-31 | 2 | USD |
DebtDefaultShorttermDebtAmount | 300,000 | 2025-06-30 | 1 | USD |
PropertyPlantAndEquipmentNet | 287,064 | 2025-12-31 | 12 | USD |
IncomeTaxReconciliationNondeductibleExpense | 281,727 | 2025-12-31 | 15 | USD |
FinanceLeaseLiability | 248,768 | 2023-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 242,840 | 2025-12-31 | 4 | USD |
InterestExpenseOther | 241,890 | 2023-12-31 | 6 | USD |
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss | 241,792 | 2025-12-31 | 3 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -237,541 | 2025-12-31 | 12 | USD |
MinorityInterest | -231,611 | 2025-12-31 | 12 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 223,026 | 2025-12-31 | 6 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 215,252 | 2023-12-31 | 1 | USD |
AllowanceForNotesAndLoansReceivableCurrent | 208,869 | 2025-12-31 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 207,975 | 2024-12-31 | 4 | USD |
FinanceLeaseLiabilityNoncurrent | 204,758 | 2023-12-31 | 2 | USD |
NetCashProvidedByUsedInInvestingActivities | -204,120 | 2025-12-31 | 15 | USD |
LineOfCreditFacilityCollateralFeesAmount | 200,000 | 2022-12-12 | 13 | USD |
FinanceLeaseLiabilityPaymentsDue | 186,624 | 2024-12-31 | 4 | USD |
IncomeTaxReconciliationForeignIncomeTaxRateDifferential | -175,099 | 2025-12-31 | 15 | USD |
LeaseholdImprovementsGross | 171,221 | 2024-12-31 | 9 | USD |
ShortTermBorrowings | 166,438 | 2024-12-31 | 2 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | -158,771 | 2025-12-31 | 15 | USD |
IncreaseDecreaseInInventories | -154,092 | 2025-12-31 | 15 | USD |
LongTermLoansPayable | 143,342 | 2025-06-30 | 11 | USD |
OtherNoncashExpense | 128,266 | 2023-12-31 | 5 | USD |
DisposalGroupIncludingDiscontinuedOperationOtherExpense | 120,778 | 2025-12-31 | 3 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 111,697 | 2025-12-31 | 6 | USD |
LoansPayable | 102,149 | 2025-12-31 | 12 | USD |
LoansPayableCurrent | 102,149 | 2025-12-31 | 12 | USD |
ShortTermBankLoansAndNotesPayable | 100,000 | 2024-06-18 | 2 | USD |
ShortTermLeaseCommitmentAmount | 98,789 | 2024-05-10 | 2 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 96,571 | 2025-06-30 | 13 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 86,186 | 2025-12-31 | 2 | USD |
PaymentsForPurchaseOfOtherAssets1 | 84,377 | 2025-12-31 | 15 | USD |
PaymentsToAcquireMachineryAndEquipment | 84,377 | 2025-12-31 | 9 | USD |
InventoryNet | 82,736 | 2025-06-30 | 11 | USD |
GainLossOnSaleOfPropertyPlantEquipment | -78,997 | 2025-12-31 | 1 | USD |
AccountsAndNotesReceivableNet | 75,000 | 2024-06-30 | 1 | USD |
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent | 64,221 | 2023-06-30 | 2 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 54,825 | 2025-12-31 | 15 | USD |
DebtInstrumentIncreaseAccruedInterest | 50,163 | 2024-06-30 | 1 | USD |
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance | 46,063 | 2022-12-31 | 1 | USD |
OtherAssetImpairmentCharges | 44,827 | 2022-12-31 | 1 | USD |
FinanceLeaseLiabilityCurrent | 44,010 | 2023-12-31 | 2 | USD |
DisposalGroupDeferredGainOnDisposal | 42,150 | 2022-12-31 | 2 | USD |
FinanceLeaseLiabilityPaymentsDueYearFive | 42,143 | 2023-12-31 | 2 | USD |
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths | 40,718 | 2024-12-31 | 4 | USD |
FinanceLeaseLiabilityPaymentsDueYearFour | 40,718 | 2024-12-31 | 4 | USD |
FinanceLeaseLiabilityPaymentsDueYearThree | 40,718 | 2024-12-31 | 4 | USD |
FinanceLeaseLiabilityPaymentsDueYearTwo | 40,718 | 2024-12-31 | 4 | USD |
ImpairmentOfLongLivedAssetsToBeDisposedOf | 33,217 | 2024-06-30 | 1 | USD |
AccumulatedDepreciationDepletionAndAmortizationSaleOfPropertyPlantAndEquipment1 | 32,794 | 2024-12-31 | 1 | USD |
IncreaseDecreaseInDueToRelatedParties | -26,836 | 2024-12-31 | 8 | USD |
OtherLiabilities | 25,929 | 2023-12-31 | 4 | USD |
LoansAndLeasesReceivableRelatedParties | 25,244 | 2024-06-30 | 7 | USD |
RelatedPartyDepositLiabilities | 25,244 | 2024-06-30 | 6 | USD |
FinanceLeaseLiabilityPaymentsDueAfterYearFive | 23,752 | 2024-12-31 | 4 | USD |
FinanceLeaseLiabilityUndiscountedExcessAmount | 20,186 | 2024-12-31 | 4 | USD |
GainsLossesOnSalesOfAssets | 15,062 | 2025-12-31 | 3 | USD |
IncomeTaxExpenseBenefitContinuingOperationsGovernmentGrants | 13,183 | 2025-12-31 | 13 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | -9,673 | 2023-06-30 | 2 | USD |
InterestExpenseDebt | 4,129 | 2025-06-30 | 6 | USD |
PaymentsToEmployees | 4,000 | 2025-06-30 | 3 | SGD |
PaymentsToEmployees | 3,000 | 2025-06-30 | 3 | USD |
RelatedPartyTransactionAmountsOfTransaction | -1,871 | 2025-06-30 | 4 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod | 1,642 | 2023-01-01 | 3 | shares |
StockholdersEquityOtherShares | 1,340 | 2022-08-29 | 2 | shares |
ExchangeFees | 593 | 2023-12-31 | 2 | USD |
CommonStockValue | 113 | 2025-12-31 | 12 | USD |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | -23 | 2025-12-31 | 13 | USD |
EarningsPerShareBasic | -6 | 2025-12-31 | 15 | USD/shares |
EarningsPerShareDiluted | -6 | 2025-12-31 | 15 | USD/shares |
IncomeLossFromContinuingOperationsPerBasicShare | -4 | 2025-12-31 | 3 | USD/shares |
IncomeLossFromContinuingOperationsPerDilutedShare | -4 | 2025-12-31 | 3 | USD/shares |
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare | -2 | 2025-12-31 | 3 | USD/shares |
IncomeLossFromDiscontinuedOperationsNetOfTaxPerDilutedShare | -2 | 2025-12-31 | 3 | USD/shares |
EquityOwnershipPercentageExcludingConsolidatedEntityAndEquityMethodInvestee | 1 | 2022-06-29 | 3 | pure |
StockIssuedDuringPeriodValueNewIssues | 1 | 2025-12-31 | 6 | USD |
SaleOfStockPercentageOfOwnershipAfterTransaction | 1 | 2024-12-31 | 4 | pure |
RevenueRemainingPerformanceObligationPercentage | 0 | 2025-12-31 | 7 | pure |
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate | 0 | 2024-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 14 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseMealsAndEntertainment | 0 | 2024-06-30 | 2 | pure |
DebtInstrumentConvertibleThresholdPercentageOfStockPriceTrigger | 0 | 2024-12-31 | 6 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 12 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpense | 0 | 2025-12-31 | 3 | pure |
ShortTermDebtInterestRateIncrease | 0 | 2023-11-09 | 1 | pure |
ShortTermDebtPercentageBearingFixedInterestRate | 0 | 2024-01-05 | 1 | pure |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | -0 | 2025-12-31 | 3 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2025-12-31 | 9 | USD/shares |
CommonStockNoParValue | 0 | 2024-06-30 | 6 | USD/shares |
LineOfCreditFacilityInterestRateDuringPeriod | 0 | 2022-12-12 | 13 | pure |
What to be careful about
What this model itself distrusts about WBUY's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- the market value here was 2.0M: 2.4M shares from the filing at the quoted price. The price feed reports 5.2M shares, and that count at this same price gives 4.4M, which is the value the feed itself reports. So the two counts are of different things — a depositary receipt against the ordinary shares behind it, or a count filed in thousands — and the count the price belongs to is used
- there is no operating profit to value; valuation rests on EV/revenue (0.1x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless