Valuation for VDXI - findataslice

	OneMeta Inc. (VDXI)
	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																																					2014-Sep-30	2014-Jun-30
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023																																					Q3-FY2014	Q2-FY2014
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	38,890,943		38,890,943	38,890,943	38,890,943	38,790,943	37,790,943	33,964,960	33,664,960	33,082,960	32,995,460	30,648,060	30,160,560	25,451,093	24,983,593				20,072,409																													117,516,085	54,349,419
QoQ%			.00%	.00%	.26%	2.65%	11.27%	.89%	1.76%	.27%	7.66%	1.62%	18.50%	1.87%																																		116.22%	70.21%
YoY%	.00%		2.91%	14.50%	15.52%	17.25%	14.53%	10.82%	11.62%	29.99%	32.07%				24.47%																																	(81.51%)	(90.15%)
Price to Sales
Price to Earnings
Price to Book
Total Revenue			201,989$	474,604$	700,755$	128,518$	16,950$	3,478$	5,489$	5,387$	13,779$	9,162$	44,802$	3,160$
QoQ%			(57.44%)	(32.27%)	445.26%	658.22%	387.35%	(36.64%)	1.89%	(60.90%)	50.39%	(79.55%)	1,317.79%
YoY%			1,091.68%	13,545.89%	12,666.53%	2,285.71%	23.01%	(62.04%)	(87.75%)	70.48%
TTM			1,505,866$	1,320,827$	849,701$	154,435$	31,304$	28,133$	33,817$	73,130$	70,903$
TTM_QoQ%			14.01%	55.45%	450.20%	393.34%	11.27%	(16.81%)	(53.76%)	3.14%
TTM_YoY%			4,710.46%	4,594.94%	2,412.65%	111.18%	(55.85%)
Gross Margin			64.66%	90.41%	86.92%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
QoQ			(25.75%)	3.49%	(13.08%)	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
YoY			(35.34%)	(9.59%)	(13.08%)	.00%	.00%	.00%	.00%	.00%
Operating Income			(1,482,849$)	(690,638$)	(379,468$)	(929,533$)	(1,639,357$)	(900,790$)	(1,051,300$)	(930,218$)	(1,616,787$)	(1,046,718$)	(2,907,867$)	(532,522$)
QoQ%			(114.71%)	(82.00%)	59.18%	43.30%	(81.99%)	14.32%	(13.02%)	42.47%	(54.46%)	64.00%	(446.06%)
YoY%			9.55%	23.33%	63.91%	.07%	(1.40%)	13.94%	63.85%	(74.68%)
TTM			(3,482,488$)	(3,638,996$)	(3,849,148$)	(4,520,980$)	(4,521,665$)	(4,499,095$)	(4,645,023$)	(6,501,590$)	(6,103,894$)
TTM_QoQ%			4.30%	5.46%	14.86%	.02%	(.50%)	3.14%	28.56%	(6.52%)
TTM_YoY%			22.98%	19.12%	17.13%	30.46%	25.92%
Operating Margin			(734.12%)	(145.52%)	(54.15%)	(723.27%)	(9,671.72%)	(25,899.66%)	(19,152.85%)	(17,267.83%)	(11,733.70%)	(11,424.56%)	(6,490.49%)	(16,851.96%)
QoQ			(588.61%)	(91.37%)	669.12%	8,948.45%	16,227.93%	(6,746.80%)	(1,885.02%)	(5,534.13%)	(309.15%)	(4,934.07%)	10,361.48%
YoY			8,937.60%	25,754.14%	19,098.70%	16,544.56%	2,061.98%	(14,475.10%)	(12,662.37%)	(415.87%)
Net Income			(1,590,457$)	(827,480$)	(467,465$)	(954,215$)	(1,652,592$)	(935,353$)	(1,070,513$)	(937,097$)	(1,628,494$)	(1,057,708$)	(2,918,448$)	(542,413$)																																		(475,404$)	(538,821$)
QoQ%			(92.21%)	(77.01%)	51.01%	42.26%	(76.68%)	12.63%	(14.24%)	42.46%	(53.96%)	63.76%	(438.05%)																																			11.77%	(36.29%)
YoY%			3.76%	11.53%	56.33%	(1.83%)	(1.48%)	11.57%	63.32%	(72.76%)																																						(33.84%)	(343.82%)
TTM			(3,839,617$)	(3,901,752$)	(4,009,625$)	(4,612,673$)	(4,595,555$)	(4,571,457$)	(4,693,812$)	(6,541,747$)	(6,147,063$)																																					(1,745,566$)	(1,625,360$)
TTM_QoQ%			1.59%	2.69%	13.07%	(.37%)	(.53%)	2.61%	28.25%	(6.42%)																																						(7.40%)	(34.56%)
TTM_YoY%			16.45%	14.65%	14.58%	29.49%	25.24%																																									(223.50%)	(215.52%)
Profit Margin			(787.40%)	(174.35%)	(66.71%)	(742.48%)	(9,749.81%)	(26,893.42%)	(19,502.88%)	(17,395.53%)	(11,818.67%)	(11,544.51%)	(6,514.10%)	(17,164.97%)
QoQ			(613.05%)	(107.64%)	675.77%	9,007.33%	17,143.61%	(7,390.54%)	(2,107.35%)	(5,576.86%)	(274.16%)	(5,030.41%)	10,650.87%
YoY			8,962.41%	26,719.06%	19,436.17%	16,653.05%	2,068.86%	(15,348.91%)	(12,988.78%)	(230.56%)
Equity to Common Shareholders			(4,308,083$)	(4,076,930$)	(3,374,269$)	(3,555,134$)	(2,684,820$)	(1,818,225$)	(1,204,460$)	(693,550$)	117,771$	(355,120$)	(5,630,651$)	(3,934,494$)	(3,580,746$)				(3,783,458$)																													(2,113,160$)	(2,033,379$)
QoQ			(231,153$)	(702,661$)	180,865$	(870,314$)	(866,595$)	(613,765$)	(510,910$)	(811,321$)	472,891$	5,275,531$	(1,696,157$)	(353,748$)																																		(79,781$)	(96,764$)
QoQ%			(5.67%)	(20.82%)	5.09%	(32.42%)	(47.66%)	(50.96%)	(73.67%)	(688.90%)	133.16%	93.69%	(43.11%)	(9.88%)																																		(3.92%)	(5.00%)
YoY			(1,623,263$)	(2,258,705$)	(2,169,809$)	(2,861,584$)	(2,802,591$)	(1,463,105$)	4,426,191$	3,240,944$	3,698,517$				202,712$																																	(658,003$)	(606,874$)
YoY%			(60.46%)	(124.23%)	(180.15%)	(412.60%)	(2,379.70%)	(412.00%)	78.61%	82.37%	103.29%				5.36%																																	(45.22%)	(42.54%)
Dividends Paid
Additional Paid-In Capital QoQ			831,415$	124,819$	647,230$	83,901$	1,793,974$	321,288$	559,021$	125,689$	2,099,037$	6,331,890$																																				722,457$	122,140$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets			123,780$	230,102$	124,250$	179,231$	314,847$	46,606$	339,230$	220,511$	1,143,690$				1,478,178$																																	20,176$	5,312$
QoQ			(106,322$)	105,852$	(54,981$)	(135,616$)	268,241$	(292,624$)	118,719$	(923,179$)																																						14,864$	1,928$
YoY			(191,067$)	183,496$	(214,980$)	(41,280$)	(828,843$)				(334,488$)																																					16,211$	(5,533$)
Total Liabilities			4,431,863$	4,307,032$	3,498,519$	3,734,365$	2,999,667$	1,864,831$	1,543,690$	914,061$	1,025,919$				1,042,308$																																	1,533,336$	1,438,691$
QoQ			124,831$	808,513$	(235,846$)	734,698$	1,134,836$	321,141$	629,629$	(111,858$)																																						94,645$	98,692$
YoY			1,432,196$	2,442,201$	1,954,829$	2,820,304$	1,973,748$				(16,389$)																																					674,214$	601,341$
Current Ratio			.04x	.05x	.04x	.05x	.10x	.02x	.22x	.24x	1.11x				.38x																																	.01x	-
Total Current Assets			121,937$	230,102$	124,250$	179,231$	314,847$	46,606$	339,230$	220,511$	1,143,690$				400,703$																																	18,634$	3,239$
QoQ			(108,165$)	105,852$	(54,981$)	(135,616$)	268,241$	(292,624$)	118,719$	(923,179$)																																						15,395$	2,459$
Total Current Liabilities			3,044,251$	4,307,032$	3,498,519$	3,734,365$	2,999,667$	1,864,831$	1,543,690$	914,061$	1,025,919$				1,042,308$																																	1,533,336$	1,438,691$
QoQ			(1,262,781$)	808,513$	(235,846$)	734,698$	1,134,836$	321,141$	629,629$	(111,858$)																																						94,645$	98,692$
Debt to Asset Ratio			35.80x	18.72x	28.16x	20.84x	9.53x	40.01x	4.55x	4.15x	.90x				.71x																																	76.00x	270.84x
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents																																																18,634$	3,239$
QoQ																																																15,395$	2,459$
YoY																																																18,594$	3,109$
Interest Expenses										6,879$				9,891$																																		(13,795$)	(34,722$)
Interest Income