Valuation for KENS - findataslice

	Global Asset Management Group, Inc. (KENS)
	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			2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31	2023-Sep-30	2023-Jun-30		2022-Dec-31				2021-Dec-31	2021-Sep-30	2021-Jun-30	2021-Mar-31	2020-Dec-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
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding		340,152,858	339,072,858	339,026,191	83,654,525	83,654,525	339,026,191	79,654,525	69,712,025	69,699,525	63,749,525	52,004,185	50,004,185	50,004,185	50,004,185	50,004,185	50,004,185	49,504,185	49,504,185	49,504,185	6,818,435	6,818,435	49,504,185	6,794,435	6,794,435		6,818,435
QoQ%		.32%	.01%	305.27%	.00%	(75.33%)	325.62%	14.26%	.02%	9.33%	22.59%	4.00%	.00%	.00%	.00%	.00%	1.01%	.00%	.00%	626.03%	.00%	(86.23%)	628.60%	.00%
YoY%		306.62%	.01%	325.62%	20.00%	20.02%	431.81%	53.17%	39.41%	39.39%	27.49%	4.00%	.00%	1.01%	1.01%	1.01%	633.37%	626.03%	.00%	628.60%	.35%		626.03%
Price to Sales
Price to Earnings
Price to Book
Total Revenue			45,253$				0$	0$	0$	5,000,000$	3,000$											0$				0$
QoQ%							.00%	.00%	(100.00%)	166,566.67%
YoY%			.00%				(100.00%)															.00%
TTM							5,000,000$	5,003,000$
TTM_QoQ%							(.06%)
TTM_YoY%
Gross Margin			111.94%							.10%	100.00%
QoQ										(99.90%)
YoY
Operating Income			(96,276$)	(2,319$)	(9,300$)	(834$)	(44,587$)	(48,475$)	(128,435$)	(65,677$)	(46,125$)	(96,179$)	(31,550$)	(10,646$)	(3,339$)					(45$)				(10,110$)
QoQ%			(4,051.62%)	75.07%	(1,015.11%)	98.13%	8.02%	62.26%	(95.56%)	(42.39%)	52.04%	(204.85%)	(196.36%)	(218.84%)
YoY%			(115.93%)	95.22%	92.76%	98.73%	3.33%	49.60%	(307.08%)	(516.92%)	(1,281.40%)									99.56%
TTM			(108,729$)	(57,040$)	(103,196$)	(222,331$)	(287,174$)	(288,712$)	(336,416$)	(239,531$)	(184,500$)	(141,714$)
TTM_QoQ%			(90.62%)	44.73%	53.59%	22.58%	.53%	14.18%	(40.45%)	(29.83%)	(30.19%)
TTM_YoY%			62.14%	80.24%	69.33%	7.18%	(55.65%)	(103.73%)
Operating Margin			(212.75%)							(1.31%)	(1,537.50%)
QoQ										1,536.19%
YoY
Net Income			(96,127$)	(2,468$)	(9,300$)	(45,834$)	(44,587$)	(82,474$)	(128,435$)	81,413$	(59,675$)	(82,417$)	(31,550$)	(10,646$)	(11,750$)	(1,684$)	(31$)	(45$)	5,770$	(45$)	(90$)	(45$)	0$	(10,110$)	(21,608$)	(21,608$)
QoQ%			(3,794.94%)	73.46%	79.71%	(2.80%)	45.94%	35.79%	(257.76%)	236.43%	27.59%	(161.23%)	(196.36%)	9.40%	(597.74%)	(5,332.26%)	31.11%	(100.78%)	12,922.22%	50.00%	(100.00%)	.00%	100.00%	53.21%	.00%
YoY%			(115.59%)	97.01%	92.76%	(156.30%)	25.28%	(.07%)	(307.08%)	864.73%	(407.87%)	(4,794.12%)	(101,674.19%)	(23,557.78%)	(303.64%)	(3,642.22%)	65.56%	.00%	.00%	99.56%	99.58%	99.79%
TTM			(153,729$)	(102,189$)	(182,195$)	(301,330$)	(174,083$)	(189,171$)	(189,114$)	(92,229$)	(184,288$)	(136,363$)	(55,630$)	(24,111$)	(13,510$)	4,010$	5,649$	5,590$	5,590$	(180$)	(10,245$)	(31,763$)	(53,326$)
TTM_QoQ%			(50.44%)	43.91%	39.54%	(73.10%)	7.98%	(.03%)	(105.05%)	49.95%	(35.15%)	(145.13%)	(130.73%)	(78.47%)	(436.91%)	(29.01%)	1.06%	.00%	3,205.56%	98.24%	67.75%	40.44%
TTM_YoY%			11.69%	45.98%	3.66%	(226.72%)	5.54%	(38.73%)	(239.95%)	(282.52%)	(1,264.09%)	(3,500.57%)	(1,084.78%)	(531.32%)	(341.68%)	2,327.78%	155.14%	117.60%	110.48%
Profit Margin			(212.42%)							1.63%	(1,989.17%)
QoQ										1,990.80%
YoY
Equity to Common Shareholders			17,118$	2,637,590$	(76,274$)	(66,974$)	(21,140$)	(32,553$)	(4,079$)	(28,643$)	(6,731$)	(199,957$)	(77,844$)	(46,294$)	439,363$	451,113$	452,645$	447,676$	447,721$	401$	1,800$	1,946$	25,043$			269,264$	12,000$				269,264$
QoQ			(2,620,472$)	2,713,864$	(9,300$)	(45,834$)	11,413$	(28,474$)	24,564$	(21,912$)	193,226$	(122,113$)	(31,550$)	(485,657$)	(11,750$)	(1,532$)	4,969$	(45$)	447,320$	(1,399$)	(146$)	56$				257,264$
QoQ%			(99.35%)	3,558.05%	(13.89%)	(216.81%)	35.06%	(698.06%)	85.76%	(325.54%)	96.63%	(156.87%)	(68.15%)	(110.54%)	(2.61%)	(.34%)	1.11%	(.01%)	111,551.12%	(77.72%)	(7.50%)	2.96%				2,143.87%
YoY			38,258$	2,670,143$	(72,195$)	(38,331$)	(14,409$)	167,404$	73,765$	17,651$	(446,094$)	(651,070$)	(530,489$)	(493,970$)	(8,358$)	450,712$	450,845$	445,730$	445,831$			(267,318$)	13,043$				(257,264$)
YoY%			180.97%	8,202.45%	(1,769.92%)	(133.82%)	(214.07%)	83.72%	94.76%	38.13%	(101.53%)	(144.33%)	(117.20%)	(110.34%)	(1.87%)	112,397.01%	25,046.94%	22,904.93%	23,588.94%			(99.28%)	108.69%				(95.54%)
Dividends Paid
Additional Paid-In Capital QoQ			(2,524,664$)	168,468$	0$	0$	16,000$	0$	107,450$	0$	109,167$	(57,403$)	0$	(475,011$)	210,145$	0$	0$	(210,145$)	23,288$	0$	0$	0$
Treasury Stock
QoQ
Goodwill				855,615$
QoQ%
YoY%
Other Intangible Assets																				270,000,000$
QoQ
Amortization of Intangible Assets
Total Assets			10,202,775$	10,073,258$			45,834$	49,397$	77,071$	52,507$	68,184$	68,815$	54,187$	49,187$	300,499,198$	300,499,198$	300,499,230$	300,494,261$	300,494,306$	300,001,755$	1,800$	1,845$	1,890$				12,000$
QoQ			129,517$				(3,563$)	(27,674$)	24,564$	(15,677$)	(631$)	14,628$	5,000$	(300,450,011$)	0$	(32$)	4,969$	(45$)	492,551$	299,999,955$	(45$)	(45$)
YoY			10,156,941$	10,023,861$			(22,350$)	(19,418$)	22,884$	3,320$	(300,431,014$)	(300,430,383$)	(300,445,043$)	(300,445,074$)	4,892$	497,443$	300,497,430$	300,492,416$	300,492,416$				(10,110$)
Total Liabilities			10,185,657$	7,435,668$	76,274$	66,974$	66,974$	81,950$	81,150$	81,150$	74,914$	268,772$	132,031$	95,481$	300,059,835$	300,048,085$	300,046,585$	300,046,585$	300,046,585$	300,000,000$	0$	0$	0$				0$
QoQ			2,749,989$	7,359,394$	9,300$	0$	(14,976$)	800$	0$	6,236$	(193,858$)	136,741$	36,550$	(299,964,354$)	11,750$	1,500$	0$	0$	46,585$	300,000,000$	0$	0$
YoY			10,118,683$	7,353,718$	(4,876$)	(14,176$)	(7,940$)	(186,822$)	(50,881$)	(14,331$)	(299,984,921$)	(299,779,313$)	(299,914,554$)	(299,951,104$)	13,250$	48,085$	300,046,585$	300,046,585$	300,046,585$				0$
Current Ratio			.56x	.01x			.68x	.60x	.35x	.65x	.91x	.26x	.41x	.52x	-	-	-	-	-	-
Total Current Assets			109,198$	59,180$			45,834$	49,397$	77,071$	52,507$	68,184$	68,815$	54,187$	49,187$	49,187$	49,187$	49,219$	44,250$	44,295$	1,755$	1,800$	1,845$	1,890$				12,000$
QoQ			50,018$				(3,563$)	(27,674$)	24,564$	(15,677$)	(631$)	14,628$	5,000$	0$	0$	(32$)	4,969$	(45$)	42,540$	(45$)	(45$)	(45$)
Total Current Liabilities			196,032$	7,435,668$	76,274$	66,974$	66,974$	81,950$	222,068$	81,150$	74,914$	268,772$	132,031$	95,481$	300,059,835$	300,048,085$	300,046,585$	300,046,585$	300,046,585$	300,000,000$		0$	0$				0$
QoQ			(7,239,636$)	7,359,394$	9,300$	0$	(14,976$)	(140,118$)	140,918$	6,236$	(193,858$)	136,741$	36,550$	(299,964,354$)	11,750$	1,500$	0$	0$	46,585$			0$
Debt to Asset Ratio			1.00x	.74x			1.46x	1.66x	1.05x	1.55x	1.10x	3.91x	2.44x	1.94x	1.00x	1.00x	1.00x	1.00x	1.00x	1.00x	-	-	-				-
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents			49,077$	1,640$			834$		28,586$	4,022$	19,699$				702$			765$	810$	855$	900$	45$	990$	990$		990$	0$				0$
QoQ			47,437$						24,564$	(15,677$)								(45$)	(45$)	(45$)	855$	(945$)	0$			990$
YoY			48,243$				(18,865$)				18,997$				(108$)			720$	(180$)	(135$)		(945$)	990$				0$
Interest Expenses
Interest Income