Valuation for ATCH - findataslice

	AtlasClear Holdings, Inc.
	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014	Q4-CY2013
Balance Sheet Date			2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30		2024-Mar-31	2023-Dec-31
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025		Q1-FY2024	Q4-FY2023
Close Price of Common Stock	0.39$	0.51$	0.19$	0.66$	0.16$	0.20$	1.03$	1.61$
Market Cap of Common Stock	49,548,240$	64,665,082$	2,991,496$	792,469$	3,784,543$	2,508,469$	12,828,812$
Market Cap of Common Stock QoQ%	(23.38%)	2,061.63%	277.49%	(79.06%)	50.87%	(80.45%)
Market Cap of Common Stock YoY%	1,209.23%	2,477.87%	(76.68%)
Common Shares Outstanding		126,819,145	40,165,603	6,188,094	388,003	23,275,171	207,585	12,277,759	5,031,250				5,031,250
Common Shares Outstanding QoQ%		215.74%	549.08%	1,494.86%	(98.33%)	11,112.36%		144.03%
Common Shares Outstanding YoY%		444.87%	19,248.99%			89.57%	(95.87%)		.00%
Total Revenue TTM			10,856,612$	10,824,483$
Total Revenue			2,762,928$	2,543,103$	2,746,499$	2,804,082$	2,730,799$	1,270,684$
Total Revenue QoQ%			8.64%	(7.41%)	(2.05%)	2.68%
Total Revenue YoY%			1.18%			120.68%
Gross Margin			100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Earnings to Common Shareholders TTM			5,750,293$	(24,204,015$)					794,952$
Earnings to Common Shareholders			(1,675,222$)	(2,902,828$)	(419,690$)	10,748,033$	(31,629,530$)	(88,577,417$)	373,000$	(255,978$)	485,559$	192,371$
Earnings to Common Shareholders QoQ%			42.29%	(591.66%)	(103.91%)	133.98%			245.72%	(152.72%)	152.41%
Earnings to Common Shareholders YoY%			94.70%			112.13%		(46,145.10%)
Profit Margin			(60.63%)	(114.15%)	(15.28%)	383.30%	(1,158.25%)	(6,970.85%)
Equity to Common Shareholders			(6,797,448$)	(13,956,870$)	(23,196,725$)	(23,162,035$)	(38,108,883$)	(6,754,279$)	(11,512,876$)	(11,115,311$)	(7,914,346$)	(7,563,423$)	(5,009,839$)
Equity to Common Shareholders QoQ			7,159,422$	9,239,855$	(34,690$)	14,946,848$		4,758,597$	(397,565$)	(3,200,965$)	(350,923$)	(2,553,584$)
Equity to Common Shareholders QoQ%			51.30%	39.83%	(.15%)	39.22%		41.33%	(3.58%)	(40.45%)	(4.64%)	(50.97%)
Equity to Common Shareholders YoY			31,311,435$			(16,407,756$)	(26,596,007$)	809,144$	(6,503,037$)
Equity to Common Shareholders YoY%			82.16%			(242.92%)	(231.01%)	10.70%	(129.81%)
Dividends Paid
Additional Paid-In Capital QoQ			8,884,216$	12,117,506$	244,592$	4,351,922$
Treasury Stock
Treasury Stock QoQ
Price to Sales	4.56x	5.96x	.28x	.07x
Price to Earnings	8.62x	11.25x	.52x	-
Price to Book	-	-	-	-	-	-	-
Goodwill			6,142,525$	6,142,525$	6,142,525$	6,142,525$	7,706,725$
Goodwill QoQ%			.00%	.00%	.00%	(20.30%)
Goodwill YoY%			(20.30%)
Other Intangible Assets								38,053,935$
Other Intangible Assets QoQ
Amortization of Intangible Assets			351,927$	348,060$	355,268$	307,191$	337,911$	453,464$
Forward Price to Sales MRQ	4.48x	5.85x	.27x	.08x	.34x	.22x	1.17x
Forward Price to Earnings MRQ	-	-	-	-	-	.06x	-
Total Assets			60,892,833$	55,012,117$	56,014,642$	55,994,817$	57,466,554$	76,372,975$	55,477,860$		58,621,911$		204,207,681$
Total Assets QoQ			5,880,716$	(1,002,525$)	19,825$	(1,471,737$)		20,895,115$
Total Assets YoY			3,426,279$			(20,378,158$)	1,988,694$		(148,729,821$)
Total Liabilities			67,690,281$	68,968,987$	79,211,367$	79,156,852$	95,575,437$	80,432,220$	12,372,267$		9,422,496$		5,797,318$
Total Liabilities QoQ			(1,278,706$)	(10,242,380$)	54,515$	(16,418,585$)		68,059,953$
Total Liabilities YoY			(27,885,156$)			(1,275,368$)	83,203,170$		6,574,949$
Current Ratio			.85x	.71x	.80x	.81x	.58x	.69x	4.60x		.13x		36.38x
Total Current Assets			34,933,938$	29,692,193$	30,259,946$	29,929,108$	29,597,840$	32,059,708$	55,477,860$		1,212,164$		204,207,681$
Total Current Assets QoQ			5,241,745$	(567,753$)	330,838$	331,268$		(23,418,152$)
Total Current Liabilities			41,003,400$	41,951,453$	37,701,077$	36,997,956$	51,321,915$	46,650,838$	12,064,611$		9,114,840$		5,612,724$
Total Current Liabilities QoQ			(948,053$)	4,250,376$	703,121$	(14,323,959$)		34,586,227$
Debt to Asset Ratio			1.11x	1.25x	1.41x	1.41x	1.66x	1.05x	.22x		.16x		.03x
Long Term Debt
Long Term Debt QoQ
Long Term Debt YoY
Capital Lease Obligations			182,729$				332,228$	374,214$
Interest Expenses								521,392$
Cash and Cash Equivalents			7,533,690$	7,814,789$	6,879,552$	6,817,398$	6,558,176$	7,194,912$	619,554$		1,132,900$		129,560$
Cash and Cash Equivalents QoQ			(281,099$)	935,237$	62,154$	259,222$		6,575,358$
Cash and Cash Equivalents YoY			975,514$			(377,514$)	5,938,622$		489,994$
Interest Income			413,477$	515,849$	460,315$	606,758$	587,637$	607,444$	352,512$	722,390$	8,458$	1,301,453$