WAI
Top KingWin Ltd
Price Chart
Latest Quote
$2.65
Current Price| Previous Close | $2.54 |
| Open | $2.47 |
| Day High | $2.65 |
| Day Low | $2.41 |
| Volume | 14,549 |
Stock Information
| Shares Outstanding | 2.30M |
| Total Debt | $2.84M |
| Cash Equivalents | $2.22M |
| Revenue | $5.82M |
| Net Income | $-7.65M |
| Sector | Financial Services |
| Industry | Capital Markets |
| Market Cap | $6.11M |
| P/E Ratio | 0.04 |
| EPS (TTM) | $64.43 |
| Exchange | NCM |
đ Custom Metrics & Score
Score: 7/42| Debt to Equity | 0.07 |
| Debt to Earnings | 1.95 |
| Current Ratio | 7.29 |
| Quick Ratio | 0.70 |
| Avg Revenue Growth | -10.11% |
| Profit Margin | -231.43% |
| Return on Equity | -24.31% |
| Avg FCF Growth | -297.13% |
| FCF Yield | -645.34% |
Score Explanation: The perfect score is 42/42 based on debt levels, profitability, growth rates, and cash flow metrics. FCF Yield is weighted most heavily as it shows what return the business currently generates.
Recent Price History
| Date | Close | Volume |
|---|---|---|
| 2026-02-02 | $2.65 | 20,100 |
| 2026-01-30 | $2.54 | 13,400 |
| 2026-01-29 | $2.64 | 19,900 |
| 2026-01-28 | $2.40 | 10,400 |
| 2026-01-27 | $2.34 | 16,800 |
| 2026-01-26 | $2.35 | 13,500 |
| 2026-01-23 | $2.33 | 8,900 |
| 2026-01-22 | $2.44 | 26,600 |
| 2026-01-21 | $2.21 | 18,600 |
| 2026-01-20 | $2.33 | 8,500 |
| 2026-01-16 | $2.40 | 23,100 |
| 2026-01-15 | $2.18 | 14,500 |
| 2026-01-14 | $2.24 | 8,800 |
| 2026-01-13 | $2.25 | 79,700 |
| 2026-01-12 | $2.19 | 16,700 |
| 2026-01-09 | $2.20 | 11,200 |
| 2026-01-08 | $2.16 | 6,500 |
| 2026-01-07 | $2.30 | 4,700 |
| 2026-01-06 | $2.23 | 9,200 |
| 2026-01-05 | $2.27 | 11,400 |
About Top KingWin Ltd
Top KingWin Ltd offers corporate business training, corporate consulting, and advisory and transaction services in the People's Republic of China. The company sells devices to support artificial intelligence (AI) data collection and analysis. It serves entrepreneurs and executives in small and medium enterprises. The company was founded in 2018 and is headquartered in Guangzhou, China.
Income Statement (Annual)
Revenue
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Reconciled Cost Of Revenue | $2,421,991 | $1,860,389 | $957,112 | $1,356,798 |
| Cost Of Revenue | $2,420,802 | $1,858,523 | $957,112 | $1,356,798 |
| Total Revenue | $3,750,352 | $5,447,879 | $3,122,324 | $6,294,667 |
| Operating Revenue | $3,750,352 | $5,447,879 | $3,122,324 | $6,294,667 |
Expenses
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Total Expenses | $7,906,493 | $7,935,198 | $4,042,114 | $3,251,445 |
| Rent Expense Supplemental | $281,565 | $231,036 | $220,087 | $171,778 |
| Other Income Expense | $-3,935,919 | $50,114 | $27,194 | $42,625 |
| Other Non Operating Income Expenses | $-962,069 | $50,114 | $27,194 | $42,625 |
| Operating Expense | $5,485,691 | $6,076,675 | $3,085,002 | $1,894,647 |
| Selling And Marketing Expense | $397,585 | $1,230,683 | $948,565 | $568,263 |
| General And Administrative Expense | $4,997,477 | $4,766,604 | $2,136,437 | $1,290,956 |
Income & Earnings
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Income From Continuing Operation Net Minority Interest | $-8,146,591 | $-2,552,299 | $-771,483 | $2,308,626 |
| Normalized Income | $-5,916,204 | $-2,552,299 | $-771,483 | $2,308,626 |
| Net Income From Continuing And Discontinued Operation | $-8,679,289 | $-2,547,668 | $-771,483 | $2,308,626 |
| Total Operating Income As Reported | $-7,129,991 | $-2,487,319 | $-919,790 | $3,043,222 |
| Net Income Common Stockholders | $-8,679,289 | $-2,547,668 | $-771,483 | $2,308,626 |
| Net Income | $-8,679,289 | $-2,547,668 | $-771,483 | $2,308,626 |
| Net Income Including Noncontrolling Interests | $-8,679,289 | $-2,547,668 | $-771,483 | $2,308,626 |
| Net Income Discontinuous Operations | $-532,698 | $4,631 | $0 | - |
| Net Income Continuous Operations | $-8,146,591 | $-2,552,299 | $-771,483 | $2,308,626 |
| Pretax Income | $-8,092,060 | $-2,437,205 | $-892,596 | $3,085,847 |
| Special Income Charges | $-2,973,850 | $0 | - | - |
| Operating Income | $-4,156,141 | $-2,487,319 | $-919,790 | $3,043,222 |
| Depreciation Amortization Depletion Income Statement | $90,629 | $79,388 | $64,656 | $35,428 |
| Depreciation And Amortization In Income Statement | $90,629 | $79,388 | $64,656 | $35,428 |
| Gross Profit | $1,329,550 | $3,589,356 | $2,165,212 | $4,937,869 |
Per Share Metrics
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Diluted EPS | $-75.00 | $-112.50 | $-37.50 | $95.48 |
| Basic EPS | $-75.00 | $-112.50 | $-37.50 | $120.24 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Tax Effect Of Unusual Items | $-743,462 | $0 | $0 | $0 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $-1,091,662 | $-2,407,931 | $-855,133 | $3,078,650 |
| Total Unusual Items | $-2,973,850 | $0 | - | - |
| Total Unusual Items Excluding Goodwill | $-2,973,850 | $0 | - | - |
| Reconciled Depreciation | $89,440 | $77,522 | $64,657 | $35,428 |
| EBITDA (Bullshit earnings) | $-4,065,512 | $-2,407,931 | $-855,133 | $3,078,650 |
| EBIT | $-4,156,141 | $-2,487,319 | $-919,790 | $3,043,222 |
| Diluted Average Shares | $117,522 | $22,316 | $24,180 | $24,180 |
| Basic Average Shares | $117,522 | $22,316 | $19,200 | $19,200 |
| Diluted NI Availto Com Stockholders | $-8,679,289 | $-2,547,668 | $-771,483 | $2,308,626 |
| Tax Provision | $54,531 | $115,094 | $-121,113 | $777,221 |
| Impairment Of Capital Assets | $2,973,850 | $0 | - | - |
| Selling General And Administration | $5,395,062 | $5,997,287 | $3,085,002 | $1,859,219 |
| Other Gand A | $1,298,322 | $1,690,772 | $2,136,437 | $129,824 |
| Rent And Landing Fees | $281,565 | $231,036 | $220,087 | $171,778 |
| Salaries And Wages | $3,417,590 | $2,844,796 | $1,310,134 | $989,354 |
Balance Sheet (Annual)
Assets
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Tangible Assets | $35,638,692 | $4,392,484 | $1,791,447 | $2,776,891 |
| Total Assets | $41,577,529 | $10,238,358 | $5,088,029 | $5,878,748 |
| Total Non Current Assets | $824,784 | $3,623,741 | $2,227,994 | $916,274 |
| Goodwill And Other Intangible Assets | $63,333 | $3,012,468 | $30,538 | $20,063 |
| Other Intangible Assets | $63,333 | $38,618 | $30,538 | $20,063 |
| Current Assets | $40,752,745 | $6,614,617 | $2,860,035 | $4,962,474 |
| Assets Held For Sale Current | $0 | $1,271,160 | - | - |
| Restricted Cash | $0 | $30,310 | $0 | $78,461 |
| Prepaid Assets | $36,831,913 | $192,277 | $12,248 | $104,307 |
| Receivables | $1,106,822 | $533,844 | $193,602 | $962,766 |
| Other Receivables | $580,004 | $42,579 | $22,266 | $36,706 |
| Taxes Receivable | $6,151 | $71,298 | $75,645 | $0 |
| Accounts Receivable | $520,667 | $419,967 | $95,691 | $921,235 |
| Allowance For Doubtful Accounts Receivable | $-315,423 | $-218,775 | $-120,339 | $-14,123 |
| Gross Accounts Receivable | $836,090 | $638,742 | $216,030 | $935,358 |
| Cash Cash Equivalents And Short Term Investments | $2,814,010 | $4,587,026 | $2,654,185 | $3,816,940 |
| Cash And Cash Equivalents | $2,814,010 | $4,587,026 | $2,654,185 | $3,816,940 |
| Cash Financial | $2,814,010 | $4,587,026 | $2,654,185 | $3,816,940 |
| Other Non Current Assets | - | $13,460 | - | - |
| Non Current Prepaid Assets | - | $36,164 | $40,376 | $36,809 |
| Non Current Deferred Assets | - | $0 | $1,424,472 | $0 |
| Non Current Deferred Taxes Assets | - | $0 | $118,159 | $0 |
| Accrued Interest Receivable | - | - | $0 | $4,825 |
Debt
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Total Debt | $2,591,994 | $354,045 | $538,574 | $624,623 |
| Long Term Debt And Capital Lease Obligation | $282,454 | $161,886 | $373,068 | $494,425 |
| Current Debt And Capital Lease Obligation | $2,309,540 | $192,159 | $165,506 | $130,198 |
| Current Debt | $2,025,440 | - | - | - |
Liabilities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Total Liabilities Net Minority Interest | $5,875,504 | $2,833,406 | $3,266,044 | $3,081,794 |
| Total Non Current Liabilities Net Minority Interest | $282,454 | $161,886 | $373,068 | $494,425 |
| Current Liabilities | $5,593,050 | $2,671,520 | $2,892,976 | $2,587,369 |
| Current Deferred Liabilities | $489,523 | $626,851 | $187,630 | $587,396 |
| Current Notes Payable | $2,025,440 | $0 | - | - |
| Payables And Accrued Expenses | $2,793,987 | $1,603,824 | $2,539,840 | $1,869,775 |
| Payables | $1,579,636 | $1,604,716 | $1,923,405 | $1,868,047 |
| Other Payable | $764,758 | $860,850 | $371,801 | $436,042 |
| Total Tax Payable | $14,658 | $65,369 | $37,919 | $508,149 |
| Income Tax Payable | $0 | $0 | $0 | $425,250 |
| Accounts Payable | $582,139 | $528,103 | $264,006 | $838,072 |
| Other Current Liabilities | - | $248,686 | - | - |
Equity
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Common Stock Equity | $35,702,025 | $7,404,952 | $1,821,985 | $2,796,954 |
| Total Equity Gross Minority Interest | $35,702,025 | $7,404,952 | $1,821,985 | $2,796,954 |
| Stockholders Equity | $35,702,025 | $7,404,952 | $1,821,985 | $2,796,954 |
| Gains Losses Not Affecting Retained Earnings | $8,099 | $56,754 | $143,696 | $347,182 |
| Other Equity Adjustments | $8,099 | $56,754 | $143,696 | $347,182 |
| Retained Earnings | $-9,607,600 | $-928,311 | $1,563,563 | $2,335,046 |
| Other Equity Interest | - | - | $-1,200 | $-1,200 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Ordinary Shares Number | $292,747 | $23,600 | $23,600 | $23,600 |
| Share Issued | $292,747 | $23,600 | $23,600 | $23,600 |
| Tangible Book Value | $35,638,692 | $4,392,484 | $1,791,447 | $2,776,891 |
| Invested Capital | $37,727,465 | $7,404,952 | $1,821,985 | $2,796,954 |
| Working Capital | $35,159,695 | $3,943,097 | $-32,941 | $2,375,105 |
| Capital Lease Obligations | $566,554 | $354,045 | $538,574 | $624,623 |
| Total Capitalization | $35,702,025 | $7,404,952 | $1,821,985 | $2,796,954 |
| Additional Paid In Capital | $45,283,229 | $8,275,034 | $114,726 | $114,726 |
| Capital Stock | $18,297 | $1,475 | $1,200 | $1,200 |
| Common Stock | $18,297 | $1,475 | $1,200 | $1,200 |
| Long Term Capital Lease Obligation | $282,454 | $161,886 | $373,068 | $494,425 |
| Current Deferred Revenue | $489,523 | $626,851 | $187,630 | $587,396 |
| Current Capital Lease Obligation | $284,100 | $192,159 | $165,506 | $130,198 |
| Current Accrued Expenses | $1,214,351 | $-892 | $616,435 | $1,728 |
| Dueto Related Parties Current | $218,081 | $150,394 | $1,249,679 | $85,784 |
| Goodwill | $0 | $2,973,850 | $0 | - |
| Net PPE | $761,451 | $597,813 | $772,984 | $896,211 |
| Accumulated Depreciation | $-301,960 | $-227,223 | $-96,823 | $-41,326 |
| Gross PPE | $1,063,411 | $825,036 | $869,807 | $937,537 |
| Leases | $243,347 | $243,290 | $205,314 | $181,564 |
| Construction In Progress | $59,037 | $36,164 | $40,376 | $36,809 |
| Other Properties | $598,846 | $428,797 | $544,014 | $631,703 |
| Machinery Furniture Equipment | $162,181 | $116,785 | $80,103 | $87,461 |
| Properties | $0 | $0 | $0 | $0 |
| Duefrom Related Parties Current | - | $1,119,099 | $0 | - |
Cash Flow Statement (Annual)
Free Cash Flow
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Free Cash Flow | $-39,435,176 | $-1,737,618 | $-1,441,616 | $3,622,834 |
Operating Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Cash Flow | $-39,381,213 | $-1,646,355 | $-1,395,937 | $3,774,372 |
| Cash From Discontinued Operating Activities | $61,004 | $3,171 | - | - |
| Cash Flow From Continuing Operating Activities | $-39,974,915 | $-1,644,895 | $-1,395,937 | $3,774,372 |
| Operating Gains Losses | $917,238 | $-49,433 | - | - |
Investing Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Capital Expenditure | $-53,963 | $-91,263 | $-45,679 | $-151,538 |
| Investing Cash Flow | $335,120 | $-4,062,943 | $-45,679 | $-151,538 |
| Cash Flow From Continuing Investing Activities | $335,120 | $-4,062,943 | $-45,679 | $-151,538 |
Financing Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Issuance Of Capital Stock | $35,251,717 | $8,161,783 | $0 | $0 |
| Financing Cash Flow | $37,272,453 | $7,772,884 | $304,172 | $52,034 |
| Cash Flow From Continuing Financing Activities | $37,272,453 | $7,772,884 | $304,172 | $52,034 |
| Net Other Financing Charges | $69,486 | $-388,899 | $304,172 | $52,034 |
| Net Common Stock Issuance | $35,251,717 | $8,161,783 | $0 | $0 |
| Common Stock Issuance | $35,251,717 | $8,161,783 | $0 | $0 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Issuance Of Debt | $1,951,250 | $0 | $0 | - |
| Income Tax Paid Supplemental Data | $422 | $0 | $480,263 | $398,044 |
| End Cash Position | $2,814,010 | $4,648,980 | $2,654,185 | $3,895,401 |
| Beginning Cash Position | $4,648,980 | $2,654,185 | $3,895,401 | $171,332 |
| Effect Of Exchange Rate Changes | $-61,330 | $-68,791 | $-103,772 | $49,201 |
| Changes In Cash | $-1,773,640 | $2,063,586 | $-1,137,444 | $3,674,868 |
| Net Issuance Payments Of Debt | $1,951,250 | $0 | $0 | - |
| Net Short Term Debt Issuance | $1,951,250 | $0 | $0 | - |
| Short Term Debt Issuance | $1,951,250 | $0 | $0 | - |
| Net Business Purchase And Sale | $389,083 | $-3,971,680 | $0 | $0 |
| Sale Of Business | $389,083 | $0 | $0 | - |
| Purchase Of Business | $0 | $-3,971,680 | $0 | $0 |
| Net Intangibles Purchase And Sale | $-41,589 | $-14,907 | $-13,480 | $-19,961 |
| Purchase Of Intangibles | $-41,589 | $-14,907 | $-13,480 | $-19,961 |
| Net PPE Purchase And Sale | $-12,374 | $-76,356 | $-32,199 | $-131,577 |
| Purchase Of PPE | $-12,374 | $-76,356 | $-32,199 | $-131,577 |
| Change In Working Capital | $-36,968,273 | $875,825 | $-677,970 | $1,416,366 |
| Change In Other Working Capital | $-209,419 | $445,771 | $-409,759 | $372,025 |
| Change In Other Current Liabilities | $212,509 | $193,783 | $-39,853 | $-14,828 |
| Change In Other Current Assets | $-22,873 | $3,068 | $-3,656 | $-4,301 |
| Change In Payables And Accrued Expense | $263,396 | $705,831 | $-997,481 | $1,288,571 |
| Change In Accrued Expense | $193,869 | $404,747 | $72,918 | $332,242 |
| Change In Payable | $69,527 | $301,084 | $-1,070,399 | $956,329 |
| Change In Account Payable | $122,899 | $272,475 | $-588,415 | $550,893 |
| Change In Tax Payable | $-50,720 | $28,609 | $-481,984 | $405,436 |
| Change In Income Tax Payable | $-50,720 | $28,609 | $-481,984 | $405,436 |
| Change In Prepaid Assets | $-36,643,771 | $-172,358 | $94,360 | $-15,118 |
| Change In Receivables | $-568,115 | $-300,270 | $678,419 | $-209,983 |
| Changes In Account Receivables | $-143,600 | $-346,253 | $736,207 | $-184,534 |
| Other Non Cash Items | $395,551 | $-193,466 | - | - |
| Stock Based Compensation | $1,773,300 | $0 | $0 | - |
| Provisionand Write Offof Assets | $55,966 | $72,600 | $109,972 | $13,952 |
| Asset Impairment Charge | $2,973,850 | $0 | $0 | - |
| Deferred Tax | $0 | $115,094 | $-121,113 | $0 |
| Deferred Income Tax | $0 | $115,094 | $-121,113 | $0 |
| Depreciation Amortization Depletion | $89,440 | $77,522 | $64,657 | $35,428 |
| Depreciation And Amortization | $89,440 | $77,522 | $64,657 | $35,428 |
| Net Foreign Currency Exchange Gain Loss | $917,691 | $-30,101 | $0 | $0 |
| Gain Loss On Sale Of PPE | $-453 | $913 | $0 | $0 |
| Net Income From Continuing Operations | $-8,679,289 | $-2,547,668 | $-771,483 | $2,308,626 |
| Interest Paid Supplemental Data | - | $0 | $0 | $0 |