Valuation for ATMV - findataslice

	AlphaVest Acquisition Corp. (ATMV)
	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-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023
Close Price of Common Stock	7.22$	14.50$		11.40$	11.30$	11.13$	11.02$	10.82$	10.68$	10.57$	10.63$	10.31$
Market Cap of Common Stock	27,832,060$	55,895,412$		79,872,151$	79,171,518$	77,980,442$	77,209,746$
QoQ%	(50.21%)			.89%	1.53%	1.00%
YoY%	(64.85%)	(28.32%)
Common Shares Outstanding	3,220,947	2,280,500	2,280,500	2,280,500	2,280,500	2,280,500	2,280,500	2,280,500	2,280,500	2,280,500	2,280,500	2,280,500	2,280,500
QoQ%	41.24%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
YoY%	41.24%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
Price to Sales	21.01x	42.19x		36.59x	29.61x
Price to Earnings	-	-		58.28x	46.27x	38.36x	33.76x
Price to Book	-	-		-	-	-	-
Total Revenue		165,168$	191,641$	187,179$	780,868$	684,600$	530,141$	678,480$
QoQ%		(13.81%)	2.38%	(76.03%)	14.06%	29.14%	(21.86%)
YoY%		(75.87%)	(63.85%)	(72.41%)
TTM		1,324,856$	1,844,288$	2,182,788$	2,674,089$
TTM_QoQ%		(28.16%)	(15.51%)	(18.37%)
TTM_YoY%
Gross Margin		100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
QoQ		.00%	.00%	.00%	.00%	.00%	.00%
YoY		.00%	.00%	.00%
Operating Income		(2,816,519$)	(168,274$)	(178,483$)	(303,918$)	(182,580$)	(147,397$)	(236,926$)	(189,124$)	(198,821$)	(130,187$)	(158,187$)
QoQ%		(1,573.77%)	5.72%	41.27%	(66.46%)	(23.87%)	37.79%	(25.28%)	4.88%	(52.72%)	17.70%
YoY%		(1,442.62%)	(14.16%)	24.67%	(60.70%)	8.17%	(13.22%)	(49.78%)
TTM		(3,467,194$)	(833,255$)	(812,378$)	(870,821$)	(756,027$)	(772,268$)	(755,058$)	(676,319$)
TTM_QoQ%		(316.10%)	(2.57%)	6.71%	(15.18%)	2.10%	(2.28%)	(11.64%)
TTM_YoY%		(358.61%)	(7.90%)	(7.59%)	(28.76%)
Operating Margin		(1,705.25%)	(87.81%)	(95.35%)	(38.92%)	(26.67%)	(27.80%)	(34.92%)
QoQ		(1,617.44%)	7.55%	(56.43%)	(12.25%)	1.13%	7.12%
YoY		(1,678.58%)	(60.00%)	(60.43%)
Net Income		(2,651,350$)	23,368$	8,697$	476,951$	502,021$	382,746$	349,241$	798,732$	755,988$	704,556$	644,898$
QoQ%		(11,446.07%)	168.69%	(98.18%)	(4.99%)	31.16%	9.59%	(56.28%)	5.65%	7.30%	9.25%
YoY%		(628.14%)	(93.90%)	(97.51%)	(40.29%)	(33.59%)	(45.68%)	(45.85%)
TTM		(2,142,334$)	1,011,037$	1,370,415$	1,710,959$	2,032,740$	2,286,707$	2,608,517$	2,904,174$
TTM_QoQ%		(311.90%)	(26.22%)	(19.90%)	(15.83%)	(11.11%)	(12.34%)	(10.18%)
TTM_YoY%		(205.39%)	(55.79%)	(47.46%)	(41.09%)
Profit Margin		(1,605.24%)	12.19%	4.65%	61.08%	73.33%	72.20%	51.47%
QoQ		(1,617.44%)	7.55%	(56.43%)	(12.25%)	1.13%	20.72%
YoY		(1,678.58%)	(60.00%)	(46.83%)
Equity to Common Shareholders		(5,238,909$)	(2,422,391$)	(2,089,118$)	(1,745,636$)	(1,276,719$)	(874,140$)	(616,745$)	(324,822$)	29,296$	228,096$	358,221$	554,543$
QoQ		(2,816,518$)	(333,273$)	(343,482$)	(468,917$)	(402,579$)	(257,395$)	(291,923$)	(354,118$)	(198,800$)	(130,125$)	(196,322$)
QoQ%		(116.27%)	(15.95%)	(19.68%)	(36.73%)	(46.05%)	(41.73%)	(89.87%)	(1,208.76%)	(87.16%)	(36.33%)	(35.40%)
YoY		(3,962,190$)	(1,548,251$)	(1,472,373$)	(1,420,814$)	(1,306,015$)	(1,102,236$)	(974,966$)	(879,365$)
YoY%		(310.34%)	(177.12%)	(238.73%)	(437.41%)	(4,458.00%)	(483.23%)	(272.17%)	(158.58%)
Dividends Paid
Additional Paid-In Capital QoQ
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets		18,955,577$	18,813,087$	18,478,621$	18,063,705$	53,095,003$	52,231,650$	51,614,147$	50,943,737$				71,192,414$
QoQ		142,490$	334,466$	414,916$	(35,031,298$)	863,353$	617,503$	670,410$
YoY		(34,139,426$)	(33,418,563$)	(33,135,526$)	(32,880,032$)				(20,248,677$)
Total Liabilities		5,264,797$	2,470,957$	2,159,859$	1,753,640$	1,305,213$	943,881$	709,124$	387,955$				257,871$
QoQ		2,793,840$	311,098$	406,219$	448,427$	361,332$	234,757$	321,169$
YoY		3,959,584$	1,527,076$	1,450,735$	1,365,685$				130,084$
Current Ratio		-	.02x	.03x	-	.02x	.07x	.13x	.16x				2.88x
Total Current Assets		25,888$	48,566$	70,741$	8,004$	28,494$	69,741$	92,379$	63,133$				741,806$
QoQ		(22,678$)	(22,175$)	62,737$	(20,490$)	(41,247$)	(22,638$)	29,246$
Total Current Liabilities		5,264,797$	2,470,957$	2,159,859$	1,753,640$	1,305,213$	943,881$	709,124$	387,955$				257,871$
QoQ		2,793,840$	311,098$	406,219$	448,427$	361,332$	234,757$	321,169$
Debt to Asset Ratio		.28x	.13x	.12x	.10x	.02x	.02x	.01x	.01x				-
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents		3,713$	4,216$	4,216$	4,215$	7,095$	13,793$	13,791$	28,560$				659,035$
QoQ		(503$)	0$	1$	(2,880$)	(6,698$)	2$	(14,769$)
YoY		(3,382$)	(9,577$)	(9,575$)	(24,345$)				(630,475$)
Interest Expenses
Interest Income		165,168$	191,641$	187,179$	780,868$	684,600$	530,141$	678,480$	987,850$	954,788$	834,681$	802,992$