Valuation for CLOWD - findataslice

	Cloudweb, Inc. (CLOWD)
	Q2-CY2026	Q1-CY2026	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
Balance Sheet Date			2025-Dec-31	2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31	2023-Sep-30	2023-Jun-30	2023-Mar-31	2022-Dec-31	2022-Sep-30	2022-Jun-30	2022-Mar-31	2021-Dec-31	2021-Sep-30	2021-Jun-30	2021-Mar-31	2020-Dec-31	2020-Sep-30	2020-Jun-30	2020-Mar-31	2019-Dec-31	2019-Sep-30	2019-Jun-30	2019-Mar-31	2018-Dec-31	2018-Sep-30	2018-Jun-30	2018-Mar-31	2017-Dec-31	2017-Sep-30	2017-Jun-30	2017-Mar-31	2016-Dec-31	2016-Sep-30	2016-Jun-30	2016-Mar-31	2015-Dec-31	2015-Sep-30	2015-Jun-30	2015-Mar-31
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021	Q3-FY2021	Q2-FY2021	Q1-FY2021	Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020	Q4-FY2019	Q3-FY2019	Q2-FY2019	Q1-FY2019	Q4-FY2018	Q3-FY2018	Q2-FY2018	Q1-FY2018	Q4-FY2017	Q3-FY2017	Q2-FY2017	Q1-FY2017	Q4-FY2016	Q3-FY2016	Q2-FY2016	Q1-FY2016	Q4-FY2015	Q3-FY2015	Q2-FY2015	Q1-FY2015
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding		27,819,385	27,819,385	27,819,385	27,819,385	27,819,385	27,819,385	27,819,385	27,819,385	27,819,385	27,819,385	27,819,385	27,819,385	27,819,385	27,819,385	27,819,385	27,819,385	25,319,385	319,385	63,140,557	63,140,557	63,140,557	319,385	63,140,557	63,140,557	63,140,557	140,557	20,786,082	20,786,082	20,786,082	140,557	20,786,082	20,786,082	20,786,082	786,082	785,191	785,191	3,140,764	786,082	314,076,369	314,076,369	314,076,369	25,000	10,600,138	10,600,138	10,600,138	1,000,000,000	10,000,000
QoQ%		.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	9.87%	7,827.54%	(99.49%)	.00%	.00%	19,669.42%	(99.49%)	.00%	.00%	44,821.67%	(99.32%)	.00%	.00%	14,688.37%	(99.32%)	.00%	.00%	2,544.26%	.11%	.00%	(75.00%)	299.55%	(99.75%)	.00%	.00%	1,256,205.48%	(99.76%)	.00%	.00%	(98.94%)	9,900.00%	.00%
YoY%		.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	9.87%	8,610.30%	(55.94%)	(55.94%)	(59.90%)	.00%	.00%	.00%	.00%	127.23%	203.76%	203.76%	203.76%	.00%	.00%	.00%	.00%	(82.12%)	2,547.26%	2,547.26%	561.82%	.00%	(99.75%)	(99.75%)	(99.00%)	3,044.33%	2,862.95%	2,862.95%	2,862.95%	(100.00%)	6.00%	.00%
Price to Sales
Price to Earnings
Price to Book
Total Revenue																																					0$	3,008$	(7,749$)	16,566$	0$	8,915$	(3,229$)	19,692$	13,968$	16,309$		24,839$
QoQ%																																					(100.00%)	138.82%	(146.78%)	.00%	(100.00%)	376.09%	(116.40%)	40.98%	(14.35%)
YoY%																																					.00%	(66.26%)	(139.98%)	(15.87%)	(100.00%)	(45.34%)		(20.72%)
TTM																																					11,825$	11,825$	17,732$	22,252$	25,378$	39,346$	46,740$
TTM_QoQ%																																					.00%	(33.31%)	(20.31%)	(12.32%)	(35.50%)	(15.82%)
TTM_YoY%																																					(53.41%)	(69.95%)	(62.06%)
Gross Margin																																						(53.66%)	165.36%	79.75%	7.57%	48.56%	221.37%	39.81%	69.21%	74.44%		25.98%
QoQ																																						(219.02%)	85.62%	72.18%	(40.99%)	(172.81%)	181.56%	(29.40%)	(5.24%)
YoY																																						(102.22%)	(56.01%)	39.94%	(61.64%)	(25.89%)		13.83%
Operating Income																(9,142$)		(9,728$)	(224,905$)	(9,933$)		(9,730$)	(15,224$)	(16,368$)		(11,662,639$)	(46,524,430$)	(14,579$)		(19,212$)	(26,082$)	(19,329$)	(37,006$)	(35,219,431$)	(29,884$)	(7,928$)	(25,889$)	(19,686$)	(12,519$)	(13,012$)	(26,848$)	(139,255$)	(22,300$)	(9,767$)	6,755$	18,879$		(15,405$)	(31,186$)
QoQ%																		95.68%	(2,164.22%)			36.09%	6.99%			74.93%	(319,019.49%)			26.34%	(34.94%)	47.77%	99.90%	(117,753.81%)	(276.94%)	69.38%	(31.51%)	(57.25%)	3.79%	51.54%	80.72%	(524.46%)	(128.32%)	(244.59%)	(64.22%)			50.60%
YoY%																7.96%		.02%	(1,377.31%)	39.32%		99.92%	99.97%	(12.27%)		(60,604.97%)	(178,277.54%)	24.57%		99.95%	12.72%	(143.81%)	(42.94%)	(178,805.98%)	(138.71%)	39.07%	3.57%	85.86%	43.86%	(33.22%)	(497.45%)	(837.62%)		36.60%	121.66%
TTM																														(101,629$)	(35,301,848$)	(35,305,650$)	(35,294,249$)	(35,283,132$)	(83,387$)	(66,022$)	(71,106$)	(72,065$)	(191,634$)	(201,415$)	(198,170$)	(164,567$)	(6,433$)
TTM_QoQ%																														99.71%	.01%	(.03%)	(.03%)	(42,212.51%)	(26.30%)	7.15%	1.33%	62.39%	4.86%	(1.64%)	(20.42%)	(2,458.17%)
TTM_YoY%																														99.71%	(42,234.95%)	(53,375.58%)	(49,536.11%)	(48,860.15%)	56.49%	67.22%	64.12%	56.21%	(2,878.92%)
Operating Margin																																						(654.46%)	161.56%	(78.55%)	(206.21%)	(1,562.03%)	690.62%	(49.60%)	48.36%	115.76%		(62.02%)
QoQ																																						(816.01%)	240.10%	127.66%	1,355.82%	(2,252.65%)	740.22%	(97.96%)	(67.40%)
YoY																																						907.58%	(529.06%)	(28.95%)	(254.57%)	(1,677.79%)		12.42%
Net Income			(14,885$)	(14,845$)	(14,745$)	(25,952$)	(15,484$)	(12,441$)	(19,093$)	(25,942$)	(137,144$)	17,690$	20,593$	21,443$	169,451$	(18,292$)	(77,191$)	29,028$	104,421,665$	(17,493$)	(15,132$)	26,780$	(11,645,348$)	(11,656,948$)	(11,651,968$)	(11,662,639$)	(46,524,430$)	(14,579$)	(15,004$)	(19,212$)	(26,083$)	(19,329$)	(37,006$)	(35,219,430$)	(44,623$)	(7,928$)	(25,889$)	(42,044$)	(67,961$)	(13,012$)	(26,848$)	(139,255$)	(19,118$)	(9,767$)	6,755$	15,697$	(18,783$)	(15,405$)	(31,186$)
QoQ%			(.27%)	(.68%)	43.18%	(67.61%)	(24.46%)	34.84%	26.40%	81.08%	(875.26%)	(14.10%)	(3.96%)	(87.35%)	1,026.37%	76.30%	(365.92%)	(99.97%)	597,034.00%	(15.60%)	(156.51%)	100.23%	.10%	(.04%)	.09%	74.93%	(319,019.49%)	2.83%	21.90%	26.34%	(34.94%)	47.77%	99.90%	(78,826.63%)	(462.85%)	69.38%	38.42%	38.14%	(422.30%)	51.54%	80.72%	(628.40%)	(95.74%)	(244.59%)	(56.97%)	183.57%	(21.93%)	50.60%
YoY%			3.87%	(19.32%)	22.77%	(.04%)	88.71%	(170.33%)	(192.72%)	(220.98%)	(180.93%)	196.71%	126.68%	(26.13%)	(99.84%)	(4.57%)	(410.12%)	8.39%	996.68%	99.85%	99.87%	100.23%	74.97%	(79,857.12%)	(77,559.08%)	(60,604.97%)	(178,270.70%)	24.57%	59.46%	99.95%	41.55%	(143.81%)	(42.94%)	(83,668.03%)	34.34%	39.07%	3.57%	69.81%	(255.48%)	(33.22%)	(497.45%)	(987.14%)	(1.78%)	36.60%	121.66%
TTM			(70,427$)	(71,026$)	(68,622$)	(72,970$)	(72,960$)	(194,620$)	(164,489$)	(124,803$)	(77,418$)	229,177$	193,195$	95,411$	102,996$	104,355,210$	104,356,009$	104,418,068$	104,415,820$	(11,651,193$)	(23,290,648$)	(34,927,484$)	(46,616,903$)	(81,495,985$)	(69,853,616$)	(58,216,652$)	(46,573,225$)	(74,878$)	(79,628$)	(101,630$)	(35,301,848$)	(35,320,388$)	(35,308,987$)	(35,297,870$)	(120,484$)	(143,822$)	(148,906$)	(149,865$)	(247,076$)	(198,233$)	(194,988$)	(161,385$)	(6,433$)	(6,098$)	(11,736$)	(49,677$)
TTM_QoQ%			.84%	(3.50%)	5.96%	(.01%)	62.51%	(18.32%)	(31.80%)	(61.21%)	(133.78%)	18.63%	102.49%	(7.36%)	(99.90%)	.00%	(.06%)	.00%	996.18%	49.98%	33.32%	25.08%	42.80%	(16.67%)	(19.99%)	(25.00%)	(62,098.81%)	5.97%	21.65%	99.71%	.05%	(.03%)	(.03%)	(29,196.73%)	16.23%	3.41%	.64%	39.35%	(24.64%)	(1.66%)	(20.82%)	(2,408.71%)	(5.49%)	48.04%	76.38%
TTM_YoY%			3.47%	63.51%	58.28%	41.53%	5.76%	(184.92%)	(185.14%)	(230.81%)	(175.17%)	(99.78%)	(99.82%)	(99.91%)	(99.90%)	995.66%	548.06%	398.96%	323.99%	85.70%	66.66%	40.00%	(.09%)	(108,738.36%)	(87,624.94%)	(57,182.94%)	(31.93%)	99.79%	99.77%	99.71%	(29,200.03%)	(24,458.40%)	(23,612.27%)	(23,453.11%)	51.24%	27.45%	23.63%	7.14%	(3,740.76%)	(3,150.79%)	(1,561.45%)	(224.87%)
Profit Margin																																						(1,397.74%)	877.03%	(78.55%)	(206.21%)	(1,562.03%)	592.07%	(49.60%)	48.36%	96.25%		(62.02%)
QoQ																																						(2,274.77%)	955.58%	127.66%	1,355.82%	(2,154.10%)	641.67%	(97.96%)	(47.89%)
YoY																																						164.29%	284.96%	(28.95%)	(254.57%)	(1,658.28%)		12.42%
Equity to Common Shareholders			(781,247$)	(766,362$)	(751,517$)	(736,772$)	(710,820$)	(695,336$)	(682,895$)	(663,802$)	(637,860$)	(620,168$)	(602,478$)	(581,885$)	(560,442$)	(523,901$)	(505,609$)	(488,974$)	(459,946$)	(444,263$)	(426,770$)	(411,638$)	(384,858$)	(370,584$)	(355,973$)	(342,805$)	(335,967$)	(311,537$)	(296,958$)	(281,954$)	(262,742$)	(236,659$)	(217,330$)	(180,324$)	(172,826$)	(142,942$)	(197,573$)	(179,699$)	(137,258$)	(105,217$)	(89,768$)	(51,737$)	(3,280$)	(83,835$)	(43,777$)	(6,902$)	(35,874$)		0$
QoQ			(14,885$)	(14,845$)	(14,745$)	(25,952$)	(15,484$)	(12,441$)	(19,093$)	(25,942$)	(17,692$)	(17,690$)	(20,593$)	(21,443$)	(36,541$)	(18,292$)	(16,635$)	(29,028$)	(15,683$)	(17,493$)	(15,132$)	(26,780$)	(14,274$)	(14,611$)	(13,168$)	(6,838$)	(24,430$)	(14,579$)	(15,004$)	(19,212$)	(26,083$)	(19,329$)	(37,006$)	(7,498$)	(29,884$)	54,631$	(17,874$)	(42,441$)	(32,041$)	(15,449$)	(38,031$)	(44,692$)	80,555$	(40,058$)	(36,875$)	28,972$
QoQ%			(1.94%)	(1.98%)	(2.00%)	(3.65%)	(2.23%)	(1.82%)	(2.88%)	(4.07%)	(2.85%)	(2.94%)	(3.54%)	(3.83%)	(6.98%)	(3.62%)	(3.40%)	(6.31%)	(3.53%)	(4.10%)	(3.68%)	(6.96%)	(3.85%)	(4.11%)	(3.84%)	(2.04%)	(7.84%)	(4.91%)	(5.32%)	(7.31%)	(11.02%)	(8.89%)	(20.52%)	(4.34%)	(20.91%)	27.65%	(9.95%)	(30.92%)	(30.45%)	(17.21%)	(73.51%)	(634.38%)	96.09%	(91.51%)	(534.27%)	80.76%
YoY			(70,427$)	(71,026$)	(68,622$)	(72,970$)	(72,960$)	(75,168$)	(80,417$)	(81,917$)	(77,418$)	(96,267$)	(96,869$)	(92,911$)	(100,496$)	(79,638$)	(78,839$)	(77,336$)	(75,088$)	(73,679$)	(70,797$)	(68,833$)	(48,891$)	(59,047$)	(59,015$)	(60,851$)	(73,225$)	(74,878$)	(79,628$)	(101,630$)	(89,916$)	(93,717$)	(19,757$)	(625$)	(35,568$)	(37,725$)	(107,805$)	(127,962$)	(130,213$)	(21,382$)	(45,991$)	(44,835$)	32,594$		(43,777$)
YoY%			(9.91%)	(10.22%)	(10.05%)	(10.99%)	(11.44%)	(12.12%)	(13.35%)	(14.08%)	(13.81%)	(18.38%)	(19.16%)	(19.00%)	(21.85%)	(17.93%)	(18.47%)	(18.79%)	(19.51%)	(19.88%)	(19.89%)	(20.08%)	(14.55%)	(18.95%)	(19.87%)	(21.58%)	(27.87%)	(31.64%)	(36.64%)	(56.36%)	(52.03%)	(65.56%)	(10.00%)	(.35%)	(25.91%)	(35.85%)	(120.09%)	(247.33%)	(1,848.30%)	(25.51%)	(105.06%)	(649.59%)	90.86%		.00%
Dividends Paid
Additional Paid-In Capital QoQ								0$	0$	0$	0$	0$	0$	0$	0$	0$	(5,247,500$)	0$						11,642,337$	11,638,800$	58,155,801$	0$	0$	0$	0$	0$	0$	0$	35,211,932$	0$	62,560$	(16,810$)	16,810$	(16,810$)	0$	0$	95,317$	(72,704$)	0$	0$	60,014$
Treasury Stock
QoQ
Goodwill																																						89,496$	89,496$	89,496$	89,496$	89,496$	89,496$
QoQ%																																						.00%	.00%	.00%	.00%	.00%
YoY%																																						.00%	.00%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets																					0$	0$	0$	0$	0$		0$											100,926$	73,461$	89,835$	98,830$	110,855$	95,489$	62,890$	73,214$	82,138$	17,829$
QoQ																					0$	0$	0$	0$														9,271$	(16,374$)	(8,995$)	(12,025$)	15,366$	32,599$	(10,324$)	(8,924$)	64,309$
YoY																					0$		0$															(9,929$)	(22,028$)	26,945$	25,616$	28,717$	77,660$
Total Liabilities			781,247$	766,362$	751,517$	736,772$	710,820$	695,336$	682,895$	663,802$	637,860$	620,168$	602,478$	581,885$	560,442$	523,901$	505,609$	488,974$	459,946$	444,263$	426,770$	411,638$	384,858$	370,584$	355,973$	342,805$	335,967$	311,537$	296,958$	281,954$	262,742$	236,659$	217,330$	180,324$	172,826$	142,942$	197,573$	280,625$	210,719$	195,052$	188,598$	162,592$	102,534$	146,725$	116,991$	89,040$	53,703$
QoQ			14,885$	14,845$	14,745$	25,952$	15,484$	12,441$	19,093$	25,942$	17,692$	17,690$	20,593$	21,443$	36,541$	18,292$	16,635$	29,028$	15,683$	17,493$	15,132$	26,780$	14,274$	14,611$	13,168$	6,838$	24,430$	14,579$	15,004$	19,212$	26,083$	19,329$	37,006$	7,498$	29,884$	(54,631$)	(83,052$)	69,906$	15,667$	6,454$	26,006$	60,058$	(44,191$)	29,734$	27,951$	35,337$
YoY			70,427$	71,026$	68,622$	72,970$	72,960$	75,168$	80,417$	81,917$	77,418$	96,267$	96,869$	92,911$	100,496$	79,638$	78,839$	77,336$	75,088$	73,679$	70,797$	68,833$	48,891$	59,047$	59,015$	60,851$	73,225$	74,878$	79,628$	101,630$	89,916$	93,717$	19,757$	(100,301$)	(37,893$)	(52,110$)	8,975$	118,033$	108,185$	48,327$	71,607$	73,552$	48,831$
Current Ratio																					-	-	-	-	-		-											.09x	.35x	-	.05x	.13x	.05x	.43x	.63x	.92x	.33x
Total Current Assets																					0$	0$	0$	0$	0$		0$											11,430$	73,461$	182$	9,098$	21,044$	5,599$	62,890$	73,214$	82,138$	17,829$
QoQ																					0$	0$	0$	0$														9,350$	73,279$	(8,916$)	(11,946$)	15,445$	(57,291$)	(10,324$)	(8,924$)	64,309$
Total Current Liabilities			713,921$	699,036$	684,191$	669,446$	643,494$	628,010$	615,569$	596,476$	570,534$	552,842$	535,152$	514,559$	493,116$	456,575$	438,283$	421,648$	392,620$	376,937$	359,444$	231,299$	205,116$	191,442$	177,431$	164,863$	158,625$	141,695$	131,797$	235,714$	223,652$	236,659$	217,330$	103,308$	91,678$	50,338$	41,033$	125,336$	210,719$	195,052$	188,598$	162,592$	102,534$	146,725$	116,991$	89,040$	53,703$
QoQ			14,885$	14,845$	14,745$	25,952$	15,484$	12,441$	19,093$	25,942$	17,692$	17,690$	20,593$	21,443$	36,541$	18,292$	16,635$	29,028$	15,683$	17,493$	128,145$	26,183$	13,674$	14,011$	12,568$	6,238$	16,930$	9,898$	(103,917$)	12,062$	(13,007$)	19,329$	114,022$	11,630$	41,340$	9,305$	(84,303$)	(85,383$)	15,667$	6,454$	26,006$	60,058$	(44,191$)	29,734$	27,951$	35,337$
Debt to Asset Ratio																																						2.78x	2.87x	2.17x	1.91x	1.47x	1.07x	2.33x	1.60x	1.08x	3.01x
Long Term Debt																				1,784$	2,387$	(2,987$)	3,584$	(4,184$)	(4,784$)	(5,384$)	(5,984$)	(6,584$)	7,184$	(7,784$)	(15,584$)			(38,984$)	(54,852$)	(63,996$)
QoQ																				(603$)	5,374$	(6,571$)	7,768$	600$	600$	600$	600$	(13,768$)	14,968$	7,800$				15,868$	9,144$
YoY																				5,968$	7,171$	2,397$	9,568$	2,400$	(11,968$)	2,400$	9,600$			31,200$	39,268$
Capital Lease Obligations
Cash and Cash Equivalents																					0$	0$	0$	0$	0$	0$	0$	0$	0$		0$							8,958$	0$	182$	25$	21,044$	48,561$	10,897$	5,734$	10,354$	4,135$	5,720$	4,213$
QoQ																					0$	0$	0$	0$	0$	0$	0$	0$										8,958$	(182$)	157$	(21,019$)	(27,517$)	37,664$	5,163$	(4,620$)	6,219$	(1,585$)	1,507$
YoY																					0$	0$	0$	0$	0$		0$											(12,086$)	(48,561$)	(10,715$)	(5,709$)	10,690$	44,426$	5,177$	1,521$
Interest Expenses			9,141$	9,142$	9,042$	8,943$	9,142$	9,141$	9,043$	9,042$	9,142$	9,140$	9,043$	8,943$	9,142$	9,142$	9,635$	9,728$	165,915$	9,933$	9,832$	9,730$	15,224$	16,368$	18,711$	32,489$	9,362$	9,048$	8,651$	(14,310$)	(14,646$)	(13,848$)	(13,045$)	11,843$	10,747$	10,520$	9,719$	9,505$
Interest Income