Valuation for GWLL - findataslice

	GOLDENWELL BIOTECH, INC. (GWLL)
	Q3-CY2026	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
Balance Sheet Date			2026-Mar-31	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
Fiscal Period			Q1-FY2026	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
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding		99,000,000	99,000,000	99,000,000	99,000,000	99,000,000	99,000,000	99,000,000	99,000,000	99,000,000	99,000,000	99,000,000	99,000,000	99,000,000	99,000,000	99,000,000	96,000,000	96,000,000	96,000,000	91,500,000	96,000,000	96,000,000	96,000,000	91,500,000	80,000,000	80,000,000	80,000,000	80,000,000	28,121,781
QoQ%		.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	3.13%	.00%	.00%	4.92%	(4.69%)	.00%	.00%	4.92%	14.38%	.00%	.00%	.00%	184.48%
YoY%		.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	3.13%	3.13%	3.13%	8.20%	.00%	.00%	.00%	.00%	20.00%	20.00%	20.00%	14.38%	184.48%
Price to Sales
Price to Earnings
Price to Book
Total Revenue			0$	55$	0$	0$	0$	0$	0$	139$	158$	260$	382$	276$	1,422$	0$	43,690$	3,713$	397$	4,907$	12,166$	1,106$	0$	0$	0$	5$	0$	0$	0$
QoQ%			(100.00%)	.00%	.00%	.00%	.00%	.00%	(100.00%)	(12.03%)	(39.23%)	(31.94%)	38.41%	(80.59%)	.00%	(100.00%)	1,076.68%	835.26%	(91.91%)	(59.67%)	1,000.00%	.00%	.00%	.00%	(100.00%)	.00%	.00%	.00%
YoY%			.00%	.00%	.00%	(100.00%)	(100.00%)	(100.00%)	(100.00%)	(49.64%)	(88.89%)	.00%	(99.13%)	(92.57%)	258.19%	(100.00%)	259.12%	235.71%	.00%	.00%	.00%	22,020.00%	.00%	.00%	.00%
TTM			55$	55$	0$	0$	139$	297$	557$	939$	1,076$	2,340$	2,080$	45,388$	48,825$	47,800$	52,707$	21,183$	18,576$	18,179$	13,272$	1,106$	5$	5$	5$	5$
TTM_QoQ%			.00%	.00%	.00%	(100.00%)	(53.20%)	(46.68%)	(40.68%)	(12.73%)	(54.02%)	12.50%	(95.42%)	(7.04%)	2.14%	(9.31%)	148.82%	14.03%	2.18%	36.97%	1,100.00%	22,020.00%	.00%	.00%	.00%
TTM_YoY%			(60.43%)	(81.48%)	(100.00%)	(100.00%)	(87.08%)	(87.31%)	(73.22%)	(97.93%)	(97.80%)	(95.11%)	(96.05%)	114.27%	162.84%	162.94%	297.13%	1,815.28%	371,420.00%	363,480.00%	265,340.00%	22,020.00%
Gross Margin				21.82%				53.80%		50.36%	.00%	28.08%	48.69%	50.00%	50.00%		52.71%	52.55%	52.65%	52.54%	52.53%	52.53%				100.00%
QoQ										50.36%	(28.08%)	(20.61%)	(1.31%)	.00%			.16%	(.10%)	.11%	.01%	.00%
YoY				(31.98%)				25.72%		.36%	(50.00%)		(4.02%)	(2.55%)	(2.65%)		.18%	.01%				(47.47%)
Operating Income			(31,335$)	(22,895$)	(25,795$)	(28,200$)	(36,436$)	(25,352$)	(20,965$)	(47,820$)	(28,956$)	(20,799$)	(35,406$)	(27,084$)	(33,606$)	(920,332$)	(4,584$)	(26,800$)	(33,387$)	(100,253$)	(88,713$)
QoQ%			(36.86%)	11.24%	8.53%	22.60%	(43.72%)	(20.93%)	56.16%	(65.15%)	(39.22%)	41.26%	(30.73%)	19.41%	96.35%	(19,977.05%)	82.90%	19.73%	66.70%	(13.01%)
YoY%			14.00%	9.69%	(23.04%)	41.03%	(25.83%)	(21.89%)	40.79%	(76.56%)	13.84%	97.74%	(672.38%)	(1.06%)	(.66%)	(818.01%)	94.83%
TTM			(108,225$)	(113,326$)	(115,783$)	(110,953$)	(130,573$)	(123,093$)	(118,540$)	(132,981$)	(112,245$)	(116,895$)	(1,016,428$)	(985,606$)	(985,322$)	(985,103$)	(165,024$)	(249,153$)
TTM_QoQ%			4.50%	2.12%	(4.35%)	15.03%	(6.08%)	(3.84%)	10.86%	(18.47%)	3.98%	88.50%	(3.13%)	(.03%)	(.02%)	(496.95%)	33.77%
TTM_YoY%			17.12%	7.94%	2.33%	16.57%	(16.33%)	(5.30%)	88.34%	86.51%	88.61%	88.13%	(515.93%)	(295.58%)
Operating Margin				(41,627.27%)				14,769.62%		(34,402.88%)	(18,326.58%)	(7,999.62%)	(9,268.59%)	(9,813.04%)	(2,363.29%)		(10.49%)	(721.79%)	(8,409.82%)	(2,043.06%)	(729.19%)
QoQ										(16,076.30%)	(10,326.97%)	1,268.97%	544.46%	(7,449.75%)			711.30%	7,688.04%	(6,366.76%)	(1,313.87%)
YoY				(56,396.89%)				22,769.24%		(24,589.84%)	(15,963.29%)		(9,258.09%)	(9,091.26%)	6,046.53%		718.70%
Net Income			(17,606$)	(199,740$)	(27,895$)	(30,300$)	(38,536$)	(27,452$)	(24,265$)	(49,920$)	(30,977$)	(21,265$)	(35,406$)	(27,084$)	(33,606$)	(1,049,861$)	4,584$	(26,800$)	(33,380$)	29,540$	17,756$	46,101$	(46,101$)	(2,975$)	(879$)	(141$)	(2,329$)	(323$)	(1,988$)
QoQ%			91.19%	(616.04%)	7.94%	21.37%	(40.38%)	(13.13%)	51.39%	(61.15%)	(45.67%)	39.94%	(30.73%)	19.41%	96.80%	(23,002.73%)	117.10%	19.71%	(213.00%)	66.37%	(61.49%)	200.00%	(1,449.61%)	(238.45%)	(523.40%)	93.95%	(621.05%)	83.75%
YoY%			54.31%	(627.60%)	(14.96%)	39.30%	(24.40%)	(29.10%)	31.47%	(84.32%)	7.82%	97.97%	(872.38%)	(1.06%)	(.68%)	(3,654.03%)	(74.18%)	(158.13%)	27.59%	1,092.94%	2,120.02%	32,795.75%	(1,879.43%)	(821.05%)	55.79%
TTM			(275,541$)	(296,471$)	(124,183$)	(120,553$)	(140,173$)	(132,614$)	(126,427$)	(137,568$)	(114,732$)	(117,361$)	(1,145,957$)	(1,105,967$)	(1,105,683$)	(1,105,457$)	(26,056$)	(12,884$)	60,017$	47,296$	14,781$	(3,854$)	(50,096$)	(6,324$)	(3,672$)	(4,781$)
TTM_QoQ%			7.06%	(138.74%)	(3.01%)	14.00%	(5.70%)	(4.89%)	8.10%	(19.90%)	2.24%	89.76%	(3.62%)	(.03%)	(.02%)	(4,142.62%)	(102.24%)	(121.47%)	26.90%	219.98%	483.52%	92.31%	(692.16%)	(72.22%)	23.20%
TTM_YoY%			(96.57%)	(123.56%)	1.78%	12.37%	(22.17%)	(13.00%)	88.97%	87.56%	89.62%	89.38%	(4,298.05%)	(8,484.03%)	(1,942.28%)	(2,437.32%)	(276.28%)	(234.30%)	219.80%	847.88%	502.53%	19.39%
Profit Margin				(363,163.64%)				17,427.85%		(35,913.67%)	(19,605.70%)	(8,178.85%)	(9,268.59%)	(9,813.04%)	(2,363.29%)		10.49%	(721.79%)	(8,408.06%)	602.00%	145.95%	4,168.26%				(2,820.00%)
QoQ										(16,307.97%)	(11,426.85%)	1,089.74%	544.46%	(7,449.75%)			732.28%	7,686.27%	(9,010.06%)	456.05%	(4,022.32%)
YoY				(380,591.48%)				25,606.69%		(26,100.63%)	(17,242.41%)		(9,279.08%)	(9,091.26%)	6,044.77%		(135.46%)	(4,890.05%)				6,988.26%
Equity to Common Shareholders			(361,319$)	(343,713$)	(143,974$)	(116,079$)	(85,778$)	(47,241$)	(20,905$)	3,360$	53,280$	84,257$	105,522$	140,929$	168,012$	201,618$	236,950$	241,533$	268,334$	301,713$	331,254$	349,010$	372,594$	248,569$	250,544$	251,422$	251,564$	246,593$	0$
QoQ			(17,606$)	(199,739$)	(27,895$)	(30,301$)	(38,537$)	(26,336$)	(24,265$)	(49,920$)	(30,977$)	(21,265$)	(35,407$)	(27,083$)	(33,606$)	(35,332$)	(4,583$)	(26,801$)	(33,379$)	(29,541$)	(17,756$)	(23,584$)	124,025$	(1,975$)	(878$)	(142$)	4,971$	246,593$
QoQ%			(5.12%)	(138.73%)	(24.03%)	(35.33%)	(81.58%)	(125.98%)	(722.17%)	(93.69%)	(36.77%)	(20.15%)	(25.12%)	(16.12%)	(16.67%)	(14.91%)	(1.90%)	(9.99%)	(11.06%)	(8.92%)	(5.09%)	(6.33%)	49.90%	(.79%)	(.35%)	(.06%)	2.02%	.00%
YoY			(275,541$)	(296,472$)	(123,069$)	(119,439$)	(139,058$)	(131,498$)	(126,427$)	(137,569$)	(114,732$)	(117,361$)	(131,428$)	(100,604$)	(100,322$)	(100,095$)	(94,304$)	(107,477$)	(104,260$)	53,144$	80,710$	97,588$	121,030$	1,976$	250,544$
YoY%			(321.23%)	(627.57%)	(588.71%)	(3,554.73%)	(261.00%)	(156.07%)	(119.81%)	(97.62%)	(68.29%)	(58.21%)	(55.47%)	(41.65%)	(37.39%)	(33.18%)	(28.47%)	(30.80%)	(27.98%)	21.38%	32.21%	38.81%	48.11%	.80%	.00%
Dividends Paid
Additional Paid-In Capital QoQ			0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	884,700$	0$	0$	0$	0$	0$	0$	91,450$	77,850$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets																								0$				0$
QoQ
Amortization of Intangible Assets
Total Assets			18,754$	36,120$	233,760$	267,315$	191,915$	224,192$	179,432$	200,398$	198,968$	228,094$	186,933$	192,339$	219,422$	248,400$	266,077$	274,400$	308,686$	460,979$	485,847$	509,176$	435,179$	248,569$	250,544$			246,593$
QoQ			(17,366$)	(197,640$)	(33,555$)	75,400$	(32,277$)	44,760$	(20,966$)	1,430$	(29,126$)	41,161$	(5,406$)	(27,083$)	(28,978$)	(17,677$)	(8,323$)	(34,286$)	(152,293$)	(24,868$)	(23,329$)	73,997$	186,610$	(1,975$)
YoY			(173,161$)	(188,072$)	54,328$	66,917$	(7,053$)	(3,902$)	(7,501$)	8,059$	(20,454$)	(20,306$)	(79,144$)	(82,061$)	(89,264$)	(212,579$)	(219,770$)	(234,776$)	(126,493$)	212,410$	235,303$			1,976$
Total Liabilities			380,073$	379,833$	377,733$	383,393$	277,693$	271,433$	198,671$	196,571$	145,222$	143,837$	81,410$	51,410$	51,410$	46,782$	29,126$	32,866$	40,352$	159,266$	154,594$	160,166$	62,586$	0$	0$			0$
QoQ			240$	2,100$	(5,660$)	105,700$	6,260$	72,762$	2,100$	51,349$	1,385$	62,427$	30,000$	0$	4,628$	17,656$	(3,740$)	(7,486$)	(118,914$)	4,672$	(5,572$)	97,580$	62,586$	0$
YoY			102,380$	108,400$	179,062$	186,822$	132,471$	127,596$	117,261$	145,161$	93,812$	97,055$	52,284$	18,544$	11,058$	(112,484$)	(125,468$)	(127,300$)	(22,234$)	159,266$	154,594$			0$
Current Ratio
Total Current Assets																									250,544$			246,593$
QoQ
Total Current Liabilities			100,000$	101,860$	101,860$	109,620$		1,860$									29,126$	32,866$	40,352$	159,266$	126,000$	0$	0$	0$	0$			0$
QoQ			(1,860$)	0$	(7,760$)												(3,740$)	(7,486$)	(118,914$)	33,266$	126,000$	0$	0$	0$
Debt to Asset Ratio			20.27x	10.52x	1.62x	1.43x	1.45x	1.21x	1.11x	.98x	.73x	.63x	.44x	.27x	.23x	.19x	.11x	.12x	.13x	.35x	.32x	.31x	.14x	-	-			-
Long Term Debt							176,085$	173,985$				46,335$
QoQ							2,100$
YoY								127,650$
Capital Lease Obligations
Cash and Cash Equivalents										25,720$		53,231$				45,996$		42,864$	67,901$	213,556$	232,929$	245,435$	248,569$	248,569$	250,544$	251,422$	251,564$	246,593$	0$
QoQ																		(25,037$)	(145,655$)	(19,373$)	(12,506$)	(3,134$)	0$	(1,975$)	(878$)	(142$)	4,971$	246,593$
YoY												7,235$				(167,560$)		(202,571$)	(180,668$)	(35,013$)	(17,615$)	(5,987$)	(2,995$)	1,976$	250,544$
Interest Expenses			2,100$	2,100$	2,100$	2,100$	2,100$	2,100$	2,100$	2,100$	2,100$											0$	0$	0$	0$		0$	0$	0$
Interest Income																									5$				12$