Search BRWC
Birdie Win Corp
OTC · CIK 1873213
Last close0.9
Daily change-0.00 (-0.00%)
10 Years gain+230.60%
Dividends TTM0
Dividend yield0.00%
Fundamental Analysis
BRWC · STANDARD
SIC 8200 · Services-Educational Services · Fiscal year end 0731
Fundamental
24.9Momentum
0.0Acceleration
0.0Confidence
72.0Annual Revenue5
Quarterly Revenue15
Annual CFO5
Balance SheetAvailable
RankingEligible
Score Breakdown
Growth0.1 / 25
Quality14.1 / 25
Capital Efficiency0.0 / 20
Balance Sheet9.5 / 15
Shareholder Economics0.0 / 10
Forward Indicators0.0 / 5
Signals
Net debt reductionNet debt declined versus the comparison period.
Warnings
Operating margin compression · MEDIUMOperating margin compressed by 129.8079 percentage points.
Heavy share dilution · HIGHDiluted share count increased 16.6667%.
Key Metrics
Revenue Growth TTM-42.86%OK
Revenue CAGR 3Y0%OK
Gross Margin100%OK
Operating Margin-140.97%OK
FCF Marginn/aMISSING
FCF Growthn/aINSUFFICIENT_HISTORY
ROICn/aMISSING
Incremental Operating Margin 3Yn/aNOT_MEANINGFUL
Net Debt / CFO-1.22xOK
Diluted Share Growth 1Y16.67%OK
SBC / Revenuen/aMISSING
SBC / FCFn/aNOT_MEANINGFUL
Financial History
| Period | Revenue | Gross Profit | Operating Income | CFO | FCF | Gross Margin | Op Margin | FCF Margin | ROIC | Shares |
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 FY Jul 31, 2025 | $30,000.00 | $30,000.00 | -$17,299.00 | $326.00 | n/a | 100% | -57.66% | n/a | -271.75% | 6.16M |
| 2025 FY Jul 31, 2024 | $25,000.00 | $25,000.00 | -$24,082.00 | -$3,155.00 | n/a | 100% | -96.33% | n/a | -1,043.88% | 5.33M |
| 2024 FY Jul 31, 2023 | $20,000.00 | $20,000.00 | -$9,981.00 | -$19,312.00 | n/a | 100% | -49.91% | n/a | -10,307.18% | 5.04M |
| 2023 FY Jul 31, 2022 | $30,000.00 | $29,706.00 | -$26,050.00 | -$35,203.00 | -$36,507.00 | 99.02% | -86.83% | -121.69% | n/a | 4.81M |
| 2022 FY Jul 31, 2021 | $20,000.00 | $19,852.00 | -$427.00 | $17,146.00 | $16,219.00 | 99.26% | -2.14% | 81.1% | n/a | n/a |
Formula Trace
| Metric | Value | Formula | Status | Source |
|---|---|---|---|---|
| Revenue TTM | $20,000.00 | sum latest 4 fiscal quarters Revenue | OK | 0001493152-26-027658, 0001493152-25-026287 |
| Revenue Growth TTM | -42.86% | Revenue_TTM / Revenue_TTM_1Y_ago - 1 | OK | 0001493152-26-027658, 0001493152-25-026287 |
| Revenue CAGR 3Y | 0% | (Revenue_current / Revenue_3Y_ago)^(1/3) - 1 | OK | 0001493152-25-017715 |
| Revenue CAGR 5Y | n/a | (Revenue_current / Revenue_5Y_ago)^(1/5) - 1 | INSUFFICIENT_HISTORY | 0001493152-25-017715 |
| Gross Profit CAGR 3Y | 0.33% | (GrossProfit_current / GrossProfit_3Y_ago)^(1/3) - 1 | OK | 0001493152-25-017715 |
| Operating Income Growth | n/a | OperatingIncome_current / OperatingIncome_prior_year - 1 | INSUFFICIENT_HISTORY | 0001493152-26-027658, 0001493152-25-026287 |
| FCF Growth | n/a | FCF_current / FCF_prior_year - 1 | INSUFFICIENT_HISTORY | derived |
| Revenue Growth Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Profit Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Operating Income Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| FCF Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Margin | 100% | Gross Profit / Revenue | OK | 0001493152-26-027658, 0001493152-25-026287 |
| Operating Margin | -140.97% | Operating Income / Revenue | OK | 0001493152-26-027658, 0001493152-25-026287 |
| Net Debt / CFO | -1.22x | Net Debt / CFO | OK | 0001493152-26-027658, 0001493152-26-009322 |
| Current Ratio | 0.61x | Current Assets / Current Liabilities | OK | derived |
| Revenue per Diluted Share | $0.00 | Revenue / Diluted Shares | OK | 0001493152-26-027658, 0001493152-25-026287 |
| SBC / FCF | n/a | SBC / FCF | NOT_MEANINGFUL | derived |
| Dividend Payout Ratio | n/a | Cash dividends paid / Net income | NOT_MEANINGFUL | 0001493152-25-017715 |