Valuation for OWPC - findataslice

	One World Products, Inc. (OWPC)
	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	Q1-CY2014
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										2021-Mar-31				2020-Mar-31				2019-Mar-31				2018-Mar-31				2017-Mar-31				2016-Mar-31	2015-Dec-31	2015-Sep-30	2015-Jun-30
Fiscal Period			Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024		Q4-FY2023										Q2-FY2021				Q2-FY2020				Q2-FY2019				Q2-FY2018				Q2-FY2017				Q2-FY2016	Q1-FY2016	Q4-FY2015	Q3-FY2015
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	120,108,774		110,108,774	110,108,774	109,226,421	108,531,976	105,890,570	104,329,919	111,092,849		79,827,618	73,369,574	70,202,907	67,202,907				65,599,565		61,453,455	57,335,305	53,085,305	51,235,305	50,360,305	45,710,305	44,804,305	44,482,939	39,922,899	39,922,899	34,291,905	5,290,000	5,290,000	5,290,000	1,322,500	5,290,000	5,290,000	5,290,000	5,290,000	5,290,000	5,290,000	5,290,000	5,290,000	5,290,000	4,915,000	4,000,000	5,290,000
QoQ%			.00%	.81%	.64%	2.49%	1.50%	(6.09%)	39.17%		8.80%	4.51%	4.46%							7.18%	8.01%	3.61%	1.74%	10.17%	2.02%	.72%	11.42%	.00%	16.42%	548.24%	.00%	.00%	300.00%	(75.00%)	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	7.63%	22.88%	(24.39%)
YoY%	9.96%		3.98%	5.54%	(1.68%)	35.96%	44.33%	48.61%	65.31%					2.44%				23.57%		22.03%	25.43%	18.48%	15.18%	26.14%	14.50%	30.66%	740.89%	654.69%	654.69%	2,492.96%	.00%	.00%	.00%	(75.00%)	.00%	.00%	.00%	.00%	.00%	7.63%	32.25%	32.25%
Price to Sales
Price to Earnings
Price to Book
Total Revenue			49,966$	282$	1,371$	1,810$	1,517$	1,254$	282$			75$	2,101$								23,282$		42,598$	60,786$
QoQ%			17,618.44%	(79.43%)	(24.25%)	19.31%	20.97%	344.68%				(96.43%)											(29.92%)
YoY%			3,193.74%	(77.51%)	386.17%		1,922.67%	(40.31%)
TTM			53,429$	4,980$	5,952$	4,863$
TTM_QoQ%			972.87%	(16.33%)	22.39%
TTM_YoY%
Gross Margin			97.25%	88.30%	78.48%	80.11%	79.57%	81.74%	82.62%			(76.00%)	53.97%								67.45%		81.97%	72.44%
QoQ			8.95%	9.82%	(1.63%)	.55%	(2.17%)	(.89%)				(129.97%)											9.52%
YoY			17.68%	6.56%	(4.14%)		155.57%	27.76%
Operating Income			(377,140$)	(171,069$)	(125,900$)	(349,651$)	(371,631$)	(373,427$)	(777,285$)			(500,002$)	(457,868$)								(954,070$)		(1,132,537$)	(4,382,786$)	(1,177,407$)		(1,575,550$)	(1,306,709$)	(1,182,500$)		(394,067$)	(281,817$)	(6,788$)		(6,796$)	(8,286$)	(11,194$)		(9,097$)	(9,618$)	(8,214$)	(22,460$)	(19,950$)	(1,760$)	(1,740$)	(3,050$)
QoQ%			(120.46%)	(35.88%)	63.99%	5.91%	.48%	51.96%				(9.20%)											74.16%	(272.24%)			(20.57%)	(10.50%)			(39.83%)	(4,051.69%)			17.98%	25.98%			5.42%	(17.09%)	63.43%	(12.58%)	(1,033.52%)	(1.15%)	42.95%
YoY%			(1.48%)	54.19%	83.80%		25.67%	18.44%													18.97%		28.12%	(235.41%)	.43%		(299.82%)	(363.67%)	(17,320.45%)		(5,698.51%)	(3,301.12%)	39.36%		25.29%	13.85%	(36.28%)		54.40%	(446.48%)	(372.07%)	(636.39%)
TTM			(1,023,760$)	(1,018,251$)	(1,220,609$)	(1,871,994$)																																	(49,389$)	(60,242$)	(52,384$)	(45,910$)	(26,500$)
TTM_QoQ%			(.54%)	16.58%	34.80%																																		18.02%	(15.00%)	(14.10%)	(73.25%)
TTM_YoY%																																							(86.37%)
Operating Margin			(754.79%)	(60,662.77%)	(9,183.08%)	(19,317.74%)	(24,497.76%)	(29,778.87%)	(275,632.98%)			(666,669.33%)	(21,792.86%)								(4,097.89%)		(2,658.66%)	(7,210.19%)
QoQ			59,907.97%	(51,479.69%)	10,134.66%	5,180.02%	5,281.11%	245,854.11%				(644,876.47%)											4,551.53%
YoY			23,742.97%	(30,883.90%)	266,449.90%		642,171.57%	(7,986.01%)
Net Income			5,265,743$	(265,916$)	(255,666$)	(634,332$)	(734,599$)	(865,059$)	(1,701,022$)			(547,130$)	(515,938$)								(1,040,217$)		(1,140,054$)	(4,393,331$)	(1,187,916$)		(1,796,982$)	(1,325,228$)	(1,323,516$)		(387,401$)	(283,618$)	(6,788$)		(6,796$)	(8,286$)	(11,194$)		(9,097$)	(9,618$)	(6,254$)	(22,460$)	(19,950$)	(1,760$)	(1,740$)	(3,050$)
QoQ%			2,080.23%	(4.01%)	59.70%	13.65%	15.08%	49.15%				(6.05%)											74.05%	(269.84%)			(35.60%)	(.13%)			(36.59%)	(4,078.23%)			17.98%	25.98%			5.42%	(53.79%)	72.16%	(12.58%)	(1,033.52%)	(1.15%)	42.95%
YoY%			816.82%	69.26%	84.97%		(34.26%)	(67.67%)													12.43%		36.56%	(231.52%)	10.25%		(363.86%)	(367.26%)	(19,397.88%)		(5,600.43%)	(3,322.86%)	39.36%		25.29%	13.85%	(78.99%)		54.40%	(446.48%)	(259.43%)	(636.39%)
TTM			4,109,829$	(1,890,513$)	(2,489,656$)	(3,935,012$)																																	(47,429$)	(58,282$)	(50,424$)	(45,910$)	(26,500$)
TTM_QoQ%			317.39%	24.07%	36.73%																																		18.62%	(15.58%)	(9.83%)	(73.25%)
TTM_YoY%																																							(78.98%)
Profit Margin			10,538.65%	(94,296.45%)	(18,648.14%)	(35,045.97%)	(48,424.46%)	(68,983.97%)	(603,199.29%)			(729,506.67%)	(24,556.78%)								(4,467.90%)		(2,676.31%)	(7,227.54%)
QoQ			104,835.11%	(75,648.31%)	16,397.83%	13,378.49%	20,559.52%	534,215.32%				(704,949.89%)											4,551.23%
YoY			58,963.11%	(25,312.48%)	584,551.15%		681,082.21%	(44,427.19%)
Equity to Common Shareholders			(5,170,369$)	(10,421,354$)	(10,163,341$)	(9,911,726$)	(9,809,465$)	(9,158,605$)	(8,803,028$)		(8,348,074$)	(6,244,487$)	(5,841,870$)	(5,836,258$)				(3,050,254$)			(2,069,208$)	(1,953,439$)	(1,241,354$)	(789,857$)	(384,603$)	261,394$	1,165,072$	74,074$	852,299$	(652,030$)	(124,244$)	(111,835$)	(105,133$)	(98,345$)	(67,741$)	(60,945$)	(52,659$)	(41,465$)	(31,738$)	22,941$	(13,323$)	(19,577$)	2,883$	15,333$		2,883$	(417$)
QoQ			5,250,985$	(258,013$)	(251,615$)	(102,261$)	(650,860$)	(355,577$)	(454,954$)		(2,103,587$)	(402,617$)	(5,612$)								(115,769$)	(712,085$)	(451,497$)	(405,254$)	(645,997$)	(903,678$)	1,090,998$	(778,225$)	1,504,329$	(527,786$)	(12,409$)	(6,702$)	(6,788$)	(30,604$)	(6,796$)	(8,286$)	(11,194$)	(9,727$)	(54,679$)	36,264$	6,254$	(22,460$)	(12,450$)			3,300$
QoQ%			50.39%	(2.54%)	(2.54%)	(1.04%)	(7.11%)	(4.04%)	(5.45%)		(33.69%)	(6.89%)	(.10%)								(5.93%)	(57.36%)	(57.16%)	(105.37%)	(247.14%)	(77.56%)	1,472.85%	(91.31%)	230.72%	(424.80%)	(11.10%)	(6.38%)	(6.90%)	(45.18%)	(11.15%)	(15.74%)	(27.00%)	(30.65%)	(238.35%)	272.19%	31.95%	(779.05%)	(81.20%)			791.37%
YoY			4,639,096$	(1,262,749$)	(1,360,313$)	(1,563,652$)	(3,564,978$)	(3,316,735$)	(2,966,770$)					(2,786,004$)				(1,096,815$)			(1,684,605$)	(2,214,833$)	(2,406,426$)	(863,931$)	(1,236,902$)	913,424$	1,289,316$	185,909$	957,432$	(553,685$)	(56,503$)	(50,890$)	(52,474$)	(56,880$)	(36,003$)	(83,886$)	(39,336$)	(21,888$)	(34,621$)	7,608$			3,300$
YoY%			47.29%	(13.79%)	(15.45%)	(18.73%)	(57.09%)	(56.78%)	(50.83%)					(91.34%)				(56.15%)			(438.01%)	(847.32%)	(206.55%)	(1,166.31%)	(145.13%)	140.09%	1,037.73%	166.24%	910.69%	(563.00%)	(83.41%)	(83.50%)	(99.65%)	(137.18%)	(113.44%)	(365.66%)	(295.25%)	(111.81%)	(1,200.87%)	49.62%			791.37%
Dividends Paid
Additional Paid-In Capital QoQ			(14,757$)	7,021$	3,357$	529,430$	139,651$	528,467$	1,232,436$												894,838$	507,846$	643,179$	3,990,271$	812,372$					1,253,842$	0$	0$	(3,967$)	3,967$	0$	0$	0$	0$	0$	0$	0$	0$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets			6,621,413$	226,220$	24,663$	68,300$	275,183$	578,388$	183,841$		98,882$			3,167,707$							2,443,383$	1,407,582$	1,649,434$	1,690,612$	1,496,587$	1,847,264$	2,116,192$	1,416,370$	2,367,464$	517,629$												3,191$	6,300$	18,750$			1,300$
QoQ			6,395,193$	201,557$	(43,637$)	(206,883$)	(303,205$)	394,547$	84,959$												1,035,801$	(241,852$)	(41,178$)	194,025$	(350,677$)	(268,928$)	699,822$	(951,094$)	1,849,835$													(3,109$)	(12,450$)
YoY			6,346,230$	(352,168$)	(159,178$)	(30,582$)			(2,983,866$)												946,796$	(439,682$)	(466,758$)	274,242$	(870,877$)	1,329,635$																	5,000$
Total Liabilities			7,066,937$	5,922,729$	5,463,159$	5,255,181$	5,359,803$	5,162,148$	4,412,024$		3,872,111$			4,219,115$							1,732,736$	1,858,691$	1,412,458$	2,080,469$	1,881,190$	1,585,870$	951,120$	1,342,296$	1,515,165$	1,169,760$	124,244$	111,835$	105,133$	98,345$	67,741$	60,945$	52,659$	41,465$	31,738$	22,941$	13,323$	22,768$	3,417$	3,417$			1,717$
QoQ			1,144,208$	459,570$	207,978$	(104,622$)	197,655$	750,124$	539,913$												(125,955$)	446,233$	(668,011$)	199,279$	295,320$	634,750$	(391,176$)	(172,869$)	345,405$	1,045,516$	12,409$	6,702$	6,788$	30,604$	6,796$	8,286$	11,194$	9,727$	8,797$	9,618$	(9,445$)	19,351$	0$
YoY			1,707,134$	760,581$	1,051,135$	1,383,070$			192,909$												(148,454$)	272,821$	461,338$	738,173$	366,025$	416,110$	826,876$	1,230,461$	1,410,032$	1,071,415$	56,503$	50,890$	52,474$	56,880$	36,003$	38,004$	39,336$	18,697$	28,321$	19,524$			1,700$
Current Ratio			.07x	.07x	.01x	.02x	.04x	.14x	.05x		-			.06x							.83x	.25x	.43x	.29x	.19x	.51x	1.68x	.33x	1.19x	.13x
Total Current Assets			304,554$	226,220$	24,663$	68,300$	115,183$	418,388$	98,841$		13,882$			123,467$							1,317,290$	420,619$	442,894$	487,211$	288,432$	574,168$	1,238,833$	374,142$	1,527,827$	156,696$														18,750$			1,300$
QoQ			78,334$	201,557$	(43,637$)	(46,883$)	(303,205$)	319,547$	84,959$												896,671$	(22,275$)	(44,317$)	198,779$	(285,736$)	(664,665$)	864,691$	(1,153,685$)	1,371,131$
Total Current Liabilities			4,257,956$	3,424,474$	3,375,745$	3,168,589$	3,269,683$	2,925,320$	1,970,772$		3,872,111$			2,227,435$							1,588,646$	1,702,437$	1,035,288$	1,681,563$	1,484,270$	1,132,619$	738,953$	1,119,938$	1,282,785$	1,169,760$				98,345$
QoQ			833,482$	48,729$	207,156$	(101,094$)	344,363$	954,548$	(1,901,339$)												(113,791$)	667,149$	(646,275$)	197,293$	351,651$	393,666$	(380,985$)	(162,847$)	113,025$
Debt to Asset Ratio			1.07x	26.18x	221.51x	76.94x	19.48x	8.93x	24.00x		39.16x			1.33x							.71x	1.32x	.86x	1.23x	1.26x	.86x	.45x	.95x	.64x	2.26x												7.14x	.54x	.18x			1.32x
Long Term Debt																								507,332$	507,332$	507,332$	507,332$	300,000$	300,000$	300,000$
QoQ																								0$	0$	0$	207,332$	0$	0$
YoY																								207,332$	207,332$	207,332$
Capital Lease Obligations														427,915$							190,561$	201,525$	435,325$	455,839$	451,195$	508,352$
Cash and Cash Equivalents																					875,004$	28,920$	20,879$	102,014$	20,782$	282,380$	955,602$	212,385$	1,462,345$	125,846$												3,191$	5,700$	810$	810$	5,700$	1,000$
QoQ																					846,084$	8,041$	(81,135$)	81,232$	(261,598$)	(673,222$)	743,217$	(1,249,960$)	1,336,499$													(2,509$)	4,890$	0$	(4,890$)	4,700$
YoY																					854,222$	(253,460$)	(934,723$)	(110,371$)	(1,441,563$)	156,534$																1,541$	4,700$
Interest Expenses				87,187$	129,766$	(340,609$)	340,609$	369,032$	101,979$				58,070$								93,461$				10,509$		225,053$	14,579$	141,117$		3,334$	1,801$
Interest Income												3$