WAST
Waste Energy Corp.
Price Chart
Latest Quote
$0.04
Current Price| Previous Close | $0.04 |
| Open | $0.04 |
| Day High | $0.04 |
| Day Low | $0.04 |
| Volume | 36,200 |
Stock Information
| Shares Outstanding | 138.04M |
| Total Debt | $1.38M |
| Cash Equivalents | $47K |
| Revenue | $299K |
| Net Income | $-1.13M |
| Sector | Industrials |
| Industry | Waste Management |
| Market Cap | $6.07M |
| EPS (TTM) | $-0.01 |
| Exchange | PNK |
đ Custom Metrics & Score
Score: 13/42| Debt to Equity | -0.49 |
| Debt to Earnings | -1.11 |
| Current Ratio | 0.01 |
| Quick Ratio | 0.01 |
| Avg Revenue Growth | -25.00% |
| Return on Equity | 95.70% |
| Avg FCF Growth | -23.76% |
| FCF Yield | -6.34% |
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 | $0.04 | 137,500 |
| 2026-01-30 | $0.04 | 26,400 |
| 2026-01-29 | $0.04 | 134,500 |
| 2026-01-28 | $0.05 | 14,300 |
| 2026-01-27 | $0.05 | 83,100 |
| 2026-01-26 | $0.04 | 86,900 |
| 2026-01-23 | $0.04 | 18,600 |
| 2026-01-22 | $0.04 | 6,500 |
| 2026-01-21 | $0.04 | 145,500 |
| 2026-01-20 | $0.04 | 100,300 |
| 2026-01-16 | $0.04 | 38,600 |
| 2026-01-15 | $0.04 | 45,100 |
| 2026-01-14 | $0.05 | 3,800 |
| 2026-01-13 | $0.05 | 1,800 |
| 2026-01-12 | $0.05 | 900 |
| 2026-01-09 | $0.05 | 4,600 |
| 2026-01-08 | $0.05 | 6,800 |
| 2026-01-07 | $0.05 | 243,200 |
| 2026-01-06 | $0.05 | 108,100 |
| 2026-01-05 | $0.05 | 64,100 |
About Waste Energy Corp.
Waste Energy Corp., a waste-to-energy company, focuses on converting plastic and tire waste into energy products and environmental commodities. The company was formerly known as MetaWorks Platforms, Inc. and changed its name to Waste Energy Corp. in September 2024. The company was incorporated in 2010 and is based in Fairfield, California.
Income Statement (Annual)
Revenue
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Total Revenue | $0 | $0 | $1,835,773 | $472,435 |
| Operating Revenue | $0 | $0 | $1,835,773 | $472,435 |
| Reconciled Cost Of Revenue | - | $0 | $1,239,077 | $2,072,669 |
| Cost Of Revenue | - | $0 | $1,239,077 | $2,072,669 |
Expenses
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Interest Expense | $130,682 | $73,473 | $13,888 | $65,499 |
| Total Expenses | $1,194,309 | $2,361,048 | $5,528,831 | $10,508,073 |
| Other Income Expense | $-906 | $-3,201,665 | $-2,614,940 | $-13,771,835 |
| Net Non Operating Interest Income Expense | $-130,682 | $-73,473 | $103,833 | $146,154 |
| Interest Expense Non Operating | $130,682 | $73,473 | $13,888 | $65,499 |
| Operating Expense | $1,194,309 | $2,361,048 | $4,289,754 | $8,435,404 |
| General And Administrative Expense | $1,194,309 | $2,361,048 | $4,289,754 | $8,435,404 |
Income & Earnings
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Income From Continuing Operation Net Minority Interest | $-1,325,897 | $-5,622,011 | $-6,212,287 | $-22,749,050 |
| Net Interest Income | $-130,682 | $-73,473 | $103,833 | $146,154 |
| Normalized Income | $-1,324,991 | $-2,420,346 | $-3,597,347 | $-8,977,215 |
| Net Income From Continuing And Discontinued Operation | $-2,880,147 | $-5,650,103 | $-6,212,287 | $-22,749,050 |
| Total Operating Income As Reported | $-1,194,309 | $-2,361,048 | $-3,693,058 | $-10,035,638 |
| Net Income Common Stockholders | $-2,880,147 | $-5,650,103 | $-6,212,287 | $-22,749,050 |
| Net Income | $-2,880,147 | $-5,650,103 | $-6,212,287 | $-22,749,050 |
| Net Income Including Noncontrolling Interests | $-2,880,147 | $-5,664,278 | $-6,204,165 | $-23,661,319 |
| Net Income Discontinuous Operations | $-1,554,250 | $-28,092 | - | - |
| Net Income Continuous Operations | $-1,325,897 | $-5,636,186 | $-6,204,165 | $-23,661,319 |
| Pretax Income | $-1,325,897 | $-5,636,186 | $-6,204,165 | $-23,661,319 |
| Special Income Charges | $40,035 | $-3,201,665 | $-3,055,005 | $0 |
| Operating Income | $-1,194,309 | $-2,361,048 | $-3,693,058 | $-10,035,638 |
| Interest Income | - | $397,592 | $117,721 | $211,653 |
| Interest Income Non Operating | - | $397,592 | $117,721 | $211,653 |
| Gross Profit | - | $0 | $596,696 | $-1,600,234 |
Per Share Metrics
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Diluted EPS | $-0.02 | $-0.06 | $-0.08 | $-0.37 |
| Basic EPS | $-0.02 | $-0.06 | $-0.08 | $-0.37 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Tax Effect Of Unusual Items | $0 | $0 | $0 | $0 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $-1,194,309 | $-2,361,048 | $-3,275,337 | $-9,748,985 |
| Total Unusual Items | $-906 | $-3,201,665 | $-2,614,940 | $-13,771,835 |
| Total Unusual Items Excluding Goodwill | $-906 | $-3,201,665 | $-2,614,940 | $-13,771,835 |
| EBITDA (Bullshit earnings) | $-1,195,215 | $-5,562,713 | $-5,890,277 | $-23,520,820 |
| EBIT | $-1,195,215 | $-5,562,713 | $-6,190,277 | $-23,595,820 |
| Diluted Average Shares | $120,734,193 | $99,019,277 | $77,468,853 | $61,125,454 |
| Basic Average Shares | $120,734,193 | $99,019,277 | $77,468,853 | $61,125,454 |
| Diluted NI Availto Com Stockholders | $-2,880,147 | $-5,650,103 | $-6,212,287 | $-22,749,050 |
| Minority Interests | $0 | $14,175 | $-8,122 | $912,269 |
| Tax Provision | $0 | $0 | $0 | $0 |
| Other Special Charges | $-40,035 | - | - | - |
| Write Off | $0 | $3,201,665 | $430,005 | $0 |
| Gain On Sale Of Security | $-40,941 | - | $440,065 | $-13,771,835 |
| Selling General And Administration | $1,194,309 | $2,361,048 | $4,289,754 | $8,435,404 |
| Other Gand A | $1,194,309 | $2,361,048 | $4,289,754 | $8,435,404 |
| Reconciled Depreciation | - | $0 | $300,000 | $75,000 |
| Impairment Of Capital Assets | - | $0 | $2,625,000 | - |
Balance Sheet (Annual)
Assets
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Tangible Assets | $-3,009,431 | $-2,291,625 | $914,117 | $1,581,117 |
| Total Assets | $35,682 | $1,682,134 | $1,620,170 | $5,335,874 |
| Total Non Current Assets | $0 | $1,554,250 | $594,938 | $4,104,054 |
| Goodwill And Other Intangible Assets | $0 | $1,554,250 | $0 | $2,925,000 |
| Current Assets | $35,682 | $127,884 | $1,025,232 | $1,231,820 |
| Prepaid Assets | $0 | $9,696 | $24,896 | $88,291 |
| Receivables | $35,000 | $115,112 | $965,395 | $576,499 |
| Accrued Interest Receivable | $0 | $0 | $142,493 | $24,773 |
| Notes Receivable | $0 | $0 | $655,689 | $551,726 |
| Accounts Receivable | $35,000 | $115,112 | $167,213 | $0 |
| Allowance For Doubtful Accounts Receivable | $0 | $0 | - | - |
| Gross Accounts Receivable | $35,000 | $115,112 | - | - |
| Cash Cash Equivalents And Short Term Investments | $682 | $3,076 | $34,941 | $567,030 |
| Cash And Cash Equivalents | $682 | $3,076 | $34,941 | $567,030 |
| Non Current Note Receivables | - | $0 | $594,311 | $698,274 |
| Other Intangible Assets | - | $1,554,250 | - | $2,925,000 |
| Non Current Accounts Receivable | - | - | - | $24,773 |
Debt
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Net Debt | $1,475,783 | $1,147,421 | $180,524 | - |
| Total Debt | $1,476,465 | $1,150,497 | $215,465 | - |
| Current Debt And Capital Lease Obligation | $1,476,465 | $1,150,497 | $215,465 | - |
| Current Debt | $1,476,465 | $1,150,497 | $215,465 | - |
| Other Current Borrowings | $1,293,409 | $879,250 | $215,465 | - |
Liabilities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Total Liabilities Net Minority Interest | $3,206,371 | $2,580,767 | $1,587,773 | $1,724,499 |
| Total Non Current Liabilities Net Minority Interest | $0 | $0 | $0 | $0 |
| Current Liabilities | $3,206,371 | $2,580,767 | $1,587,773 | $1,724,499 |
| Other Current Liabilities | $40,943 | - | - | $474,595 |
| Current Deferred Liabilities | $77,700 | $77,700 | $77,700 | $0 |
| Current Notes Payable | $183,056 | $271,247 | - | $0 |
| Payables And Accrued Expenses | $1,611,263 | $1,352,570 | $1,294,608 | $1,249,904 |
| Payables | $1,611,263 | $1,352,570 | $1,294,608 | $1,249,904 |
| Accounts Payable | $1,611,263 | $1,352,570 | $1,294,608 | $1,249,904 |
| Derivative Product Liabilities | - | - | - | $474,595 |
| Tradeand Other Payables Non Current | - | - | - | $0 |
| Interest Payable | - | - | - | $0 |
Equity
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Common Stock Equity | $-3,009,431 | $-737,375 | $914,117 | $4,506,117 |
| Total Equity Gross Minority Interest | $-3,170,689 | $-898,633 | $32,397 | $3,611,375 |
| Stockholders Equity | $-3,009,431 | $-737,375 | $914,117 | $4,506,117 |
| Retained Earnings | $-49,958,417 | $-47,078,270 | $-41,428,167 | $-35,248,384 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Ordinary Shares Number | $128,064,469 | $108,807,923 | $78,145,066 | $73,359,430 |
| Share Issued | $128,064,469 | $108,807,923 | $78,145,066 | $73,359,430 |
| Tangible Book Value | $-3,009,431 | $-2,291,625 | $914,117 | $1,581,117 |
| Invested Capital | $-1,532,966 | $413,122 | $1,129,582 | $4,506,117 |
| Working Capital | $-3,170,689 | $-2,452,883 | $-562,541 | $-492,679 |
| Total Capitalization | $-3,009,431 | $-737,375 | $914,117 | $4,506,117 |
| Minority Interest | $-161,258 | $-161,258 | $-881,720 | $-894,742 |
| Additional Paid In Capital | $46,820,921 | $46,232,087 | $42,264,139 | $39,681,142 |
| Capital Stock | $128,065 | $108,808 | $78,145 | $73,359 |
| Common Stock | $128,065 | $108,808 | $78,145 | $73,359 |
| Current Deferred Revenue | $77,700 | $77,700 | $77,700 | $0 |
| Investments And Advances | - | $0 | $627 | $480,780 |
| Current Accrued Expenses | - | - | - | $0 |
Cash Flow Statement (Annual)
Free Cash Flow
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Free Cash Flow | $-385,251 | $-994,955 | $-1,222,773 | $-7,763,314 |
Operating Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Operating Cash Flow | $-385,251 | $-994,955 | $-1,222,773 | $-4,763,314 |
| Cash Flow From Continuing Operating Activities | $-385,251 | $-833,147 | $-1,222,773 | $-4,763,314 |
| Operating Gains Losses | $40,941 | - | $-440,065 | $13,651,357 |
Investing Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Investing Cash Flow | $0 | $0 | $0 | $-4,250,000 |
| Cash Flow From Continuing Investing Activities | - | - | $0 | $-4,250,000 |
| Capital Expenditure | - | - | - | $-3,000,000 |
| Net Other Investing Changes | - | - | - | $-1,250,000 |
Financing Activities
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Issuance Of Capital Stock | $50,000 | $910,400 | $477,611 | $8,894,831 |
| Financing Cash Flow | $382,857 | $991,182 | $690,684 | $9,547,002 |
| Cash Flow From Continuing Financing Activities | $382,857 | $991,182 | $690,684 | $9,547,002 |
| Cash Dividends Paid | $0 | $0 | - | - |
| Net Common Stock Issuance | $50,000 | $910,400 | $477,611 | $8,894,831 |
| Common Stock Issuance | $50,000 | $910,400 | $477,611 | $8,894,831 |
| Net Other Financing Charges | - | - | $4,900 | $-272,810 |
| Repurchase Of Capital Stock | - | - | - | $-272,810 |
Other
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Repayment Of Debt | $-236,031 | $-460,109 | $-13,077 | $-469,753 |
| Issuance Of Debt | $586,200 | $540,891 | $221,250 | $32,500 |
| Interest Paid Supplemental Data | $110,237 | $48,238 | $2,521 | $0 |
| Income Tax Paid Supplemental Data | $0 | $0 | $0 | $0 |
| End Cash Position | $682 | $3,076 | $34,941 | $567,030 |
| Beginning Cash Position | $3,076 | $34,941 | $567,030 | $33,342 |
| Changes In Cash | $-2,394 | $-31,865 | $-532,089 | $533,688 |
| Interest Paid Cff | $-17,312 | $0 | - | - |
| Net Issuance Payments Of Debt | $350,169 | $80,782 | $208,173 | $-437,253 |
| Net Short Term Debt Issuance | $-236,031 | $-460,109 | $208,173 | $0 |
| Short Term Debt Payments | $-236,031 | $-460,109 | $-13,077 | - |
| Net Long Term Debt Issuance | $586,200 | $540,891 | $208,173 | $-437,253 |
| Long Term Debt Issuance | $586,200 | $540,891 | $221,250 | $32,500 |
| Change In Working Capital | $410,065 | $193,393 | $265,767 | $586,236 |
| Change In Payables And Accrued Expense | $299,374 | $321,780 | $274,385 | $590,618 |
| Change In Accrued Expense | $47,439 | $0 | $7,292 | $-378,860 |
| Change In Interest Payable | $47,439 | $0 | $7,292 | $-378,860 |
| Change In Payable | $251,935 | $321,780 | $267,093 | $969,478 |
| Change In Account Payable | $251,935 | $321,780 | $267,093 | $969,478 |
| Change In Prepaid Assets | $9,696 | $15,200 | $80,895 | $-69,942 |
| Change In Receivables | $100,995 | $-143,587 | $-167,213 | $65,560 |
| Changes In Account Receivables | $80,036 | $-143,587 | $-167,213 | $90,333 |
| Other Non Cash Items | $226,075 | $183,193 | $-87,723 | - |
| Stock Based Compensation | $263,565 | $677,838 | $1,855,760 | $4,585,412 |
| Asset Impairment Charge | $1,554,250 | $3,614,899 | $3,055,005 | $0 |
| Gain Loss On Investment Securities | $40,941 | - | $-440,065 | $13,771,835 |
| Net Income From Continuing Operations | $-2,880,147 | $-5,664,278 | $-6,204,165 | $-23,661,319 |
| Short Term Debt Issuance | - | $540,891 | $221,250 | $0 |
| Long Term Debt Payments | - | $-460,109 | $-13,077 | $-469,753 |
| Unrealized Gain Loss On Investment Securities | - | $0 | $32,648 | $0 |
| Depreciation Amortization Depletion | - | $0 | $300,000 | $75,000 |
| Depreciation And Amortization | - | $0 | $300,000 | $75,000 |
| Amortization Cash Flow | - | $0 | $300,000 | $75,000 |
| Amortization Of Intangibles | - | $0 | $300,000 | $75,000 |
| Proceeds From Stock Option Exercised | - | - | $0 | $1,362,234 |
| Net Intangibles Purchase And Sale | - | - | $0 | $-3,000,000 |
| Purchase Of Intangibles | - | - | $0 | $-3,000,000 |
| Change In Other Working Capital | - | - | $77,700 | - |
| Gain Loss On Sale Of Business | - | - | $0 | $-120,478 |
| Common Stock Payments | - | - | - | $-272,810 |