Valuation for WYGC - findataslice

	Wenyuan Group Corp. (WYGC)
	Q4-CY2026	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
Balance Sheet Date			2026-Jun-30	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																						2018-Mar-31				2017-Mar-31				2016-Mar-31				2015-Mar-31
Fiscal Period			Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024		Q4-FY2023																						Q2-FY2018				Q2-FY2017				Q2-FY2016				Q2-FY2015
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	82,610,375		82,610,375	82,610,375	82,610,375	81,231,312	81,045,202	80,884,279	80,884,279	80,809,370	80,393,905	79,676,232		78,775,094	79,825,094	79,108,926	74,108,926																127,061	127,061	127,061	127,061	127,061	127,061	127,061	127,061	127,061	127,061	127,061	127,061	95,164,140	95,164,138	95,164,138	95,164,138	95,164,138
QoQ%			.00%	.00%	1.70%	.23%	.20%	.00%	.09%	.52%	.90%	1.14%		(1.32%)	.91%	6.75%																	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	(99.87%)	.00%	.00%	.00%	.00%	110.71%
YoY%	.00%		1.93%	2.13%	2.13%	.52%	.81%	1.52%	2.68%	1.23%	1.62%	7.51%																					.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	(99.87%)	(99.87%)	(99.87%)	(99.87%)	.00%	110.71%	110.71%	110.71%	110.71%
Price to Sales
Price to Earnings
Price to Book
Total Revenue									9,392$	11,263$	16,301$	40,404$			1,978$	19,108$																														5,705$
QoQ%									(16.61%)	(30.91%)	(59.66%)				(89.65%)
YoY%										469.41%	(14.69%)
TTM									77,360$
TTM_QoQ%
TTM_YoY%
Gross Margin									(72.14%)	46.60%	74.26%	26.15%			100.00%	88.49%																														100.00%
QoQ									(118.74%)	(27.66%)	48.11%				11.51%
YoY										(53.40%)	(14.23%)
Operating Income			(51,819$)	(63,416$)	(399,441$)	(74,823$)	(78,392$)	(83,988$)	(289,494$)	(84,985$)	(317,668$)	(485,883$)			(169,748$)	(635,108$)
QoQ%			18.29%	84.12%	(433.85%)	4.55%	6.66%	70.99%	(240.64%)	73.25%	34.62%				73.27%
YoY%			33.90%	24.49%	(37.98%)	11.96%	75.32%	82.71%		49.94%	49.98%
TTM			(589,499$)	(616,072$)	(636,644$)	(526,697$)	(536,859$)	(776,135$)	(1,178,030$)
TTM_QoQ%			4.31%	3.23%	(20.88%)	1.89%	30.83%	34.12%
TTM_YoY%			(9.81%)	20.62%	45.96%
Operating Margin									(3,082.35%)	(754.55%)	(1,948.76%)	(1,202.56%)			(8,581.80%)	(3,323.78%)
QoQ									(2,327.80%)	1,194.21%	(746.20%)				(5,258.02%)
YoY										7,827.25%	1,375.02%
Net Income			(52,416$)	(63,674$)	(399,441$)	(74,823$)	(78,819$)	(85,960$)	(289,494$)	(84,985$)	(317,668$)	(479,351$)			(126,665$)	(619,089$)																		(2,147$)	(4,654$)	(500$)		(1,650$)	(1,972$)	(6,317$)		(3,710$)	(4,859$)	(16,107$)		73$	(22,192$)	(9,168$)
QoQ%			17.68%	84.06%	(433.85%)	5.07%	8.31%	70.31%	(240.64%)	73.25%	33.73%				79.54%																			53.87%	(830.80%)			16.33%	68.78%			23.65%	69.83%			100.33%	(142.06%)
YoY%			33.50%	25.93%	(37.98%)	11.96%	75.19%	82.07%		32.91%	48.69%																							(30.12%)	(136.00%)	92.09%		55.53%	59.42%	60.78%		(5,182.19%)	78.11%	(75.69%)		102.34%	(891.16%)	(251.94%)
TTM			(590,354$)	(616,757$)	(639,043$)	(529,096$)	(539,258$)	(778,107$)	(1,171,498$)
TTM_QoQ%			4.28%	3.49%	(20.78%)	1.88%	30.70%	33.58%
TTM_YoY%			(9.48%)	20.74%	45.45%
Profit Margin									(3,082.35%)	(754.55%)	(1,948.76%)	(1,186.40%)			(6,403.69%)	(3,239.95%)																														1.28%
QoQ									(2,327.80%)	1,194.21%	(762.37%)				(3,163.74%)
YoY										5,649.14%	1,291.18%
Equity to Common Shareholders			(129,698$)	(76,066$)	(12,068$)	(19,836$)	(2,247$)	22,149$	107,647$	365,825$	188,059$	140,776$		(76,435$)	163,410$	153,479$	270,955$				(13,550$)												(30,984$)	(27,465$)	(25,318$)	(20,664$)	(20,164$)	(13,539$)	(11,889$)	(10,817$)	(4,500$)	(38,896$)	(35,186$)	(30,327$)	(14,220$)	(11,027$)	(13,082$)	9,110$	18,278$
QoQ			(53,632$)	(63,998$)	7,768$	(17,589$)	(24,396$)	(85,498$)	(258,178$)	177,766$	47,283$	217,211$		(239,845$)	9,931$	(117,476$)																	(3,519$)	(2,147$)	(4,654$)	(500$)	(6,625$)	(1,650$)	(1,072$)	(6,317$)	34,396$	(3,710$)	(4,859$)	(16,107$)	(3,193$)	2,055$	(22,192$)	(9,168$)	(14,085$)
QoQ%			(70.51%)	(530.31%)	39.16%	(782.78%)	(110.15%)	(79.42%)	(70.57%)	94.53%	33.59%	284.18%		(146.78%)	6.47%	(43.36%)																	(12.81%)	(8.48%)	(22.52%)	(2.48%)	(48.93%)	(13.88%)	(9.91%)	(140.38%)	88.43%	(10.54%)	(16.02%)	(113.27%)	(28.96%)	15.71%	(243.60%)	(50.16%)	(43.52%)
YoY			(127,451$)	(98,215$)	(119,715$)	(385,661$)	(190,306$)	(118,627$)	184,082$	202,415$	34,580$	(130,179$)					284,505$																(10,820$)	(13,926$)	(13,429$)	(9,847$)	(15,664$)	25,357$	23,297$	19,510$	9,720$	(27,869$)	(22,104$)	(39,437$)	(32,498$)	(43,390$)	(48,560$)	21,393$	27,956$
YoY%			(5,672.05%)	(443.43%)	(111.21%)	(105.42%)	(101.20%)	(84.27%)	240.84%	123.87%	22.53%	(48.05%)					2,099.67%																(53.66%)	(102.86%)	(112.95%)	(91.03%)	(348.09%)	65.19%	66.21%	64.33%	68.35%	(252.73%)	(168.97%)	(432.90%)	(177.80%)	(134.07%)	(136.87%)	174.17%	288.86%
Dividends Paid
Additional Paid-In Capital QoQ			0$	0$	413,581$	55,814$	48,261$	0$	44,938$	249,237$	368,358$	692,425$																					0$	0$	0$	0$	0$	0$	0$	0$	39,060$	0$	0$	0$	9,503$	1,982$	0$	0$	0$
Treasury Stock
QoQ
Goodwill			1,132$	1,132$	1,132$	1,132$	1,132$	1,132$	1,132$	1,132$	1,132$	1,132$		1,132$			1,132$
QoQ%			.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
YoY%			.00%	.00%	.00%	.00%	.00%	.00%	.00%			.00%
Other Intangible Assets			1,290$	1,449$	1,609$	1,756$	1,919$	2,067$	2,226$	2,494$	2,580$	2,770$		2,994$			3,625$
QoQ			(159$)	(160$)	(147$)	(163$)	(148$)	(159$)	(268$)	(86$)	(190$)	(224$)
Amortization of Intangible Assets
Total Assets			54,089$	55,937$	74,556$	355,512$	358,321$	360,105$	415,573$	509,150$	352,229$	348,294$		843,723$			405,661$																																35,363$
QoQ			(1,848$)	(18,619$)	(280,956$)	(2,809$)	(1,784$)	(55,468$)	(93,577$)	156,921$	3,935$	(495,429$)
YoY			(304,232$)	(304,168$)	(341,017$)	(153,638$)	6,092$	11,811$	(428,150$)			(57,367$)																																					35,050$
Total Liabilities			183,787$	132,003$	86,624$	375,348$	360,568$	337,956$	307,926$	143,325$	164,170$	207,518$		920,158$			134,706$																30,984$				20,164$					39,060$	35,350$	31,500$	14,220$		23,294$	19,492$	17,085$
QoQ			51,784$	45,379$	(288,724$)	14,780$	22,612$	30,030$	164,601$	(20,845$)	(43,348$)	(712,640$)																														3,710$	3,850$	17,280$			3,802$	2,407$	1,801$
YoY			(176,781$)	(205,953$)	(221,302$)	232,023$	196,398$	130,438$	(612,232$)			72,812$																					10,820$										12,056$	12,008$	(2,865$)		8,152$	4,501$	7,094$
Current Ratio			.15x	.21x	.53x	.19x	.19x	.21x	.40x	1.48x	.62x	.47x		.64x			.94x																									-	-	.04x					2.07x
Total Current Assets			27,239$	27,285$	45,754$	69,703$	70,021$	71,265$	123,833$	212,323$	101,511$	96,504$		585,019$			126,534$																									164$	164$	1,173$					35,363$
QoQ			(46$)	(18,469$)	(23,949$)	(318$)	(1,244$)	(52,568$)	(88,490$)	110,812$	5,007$	(488,515$)																														0$	(1,009$)						(12,284$)
Total Current Liabilities			183,787$	132,003$	86,624$	375,348$	360,568$	337,956$	307,926$	143,325$	164,170$	207,518$		920,158$			134,706$																	27,465$	25,318$	20,664$	20,164$	13,539$	11,889$	10,817$	4,500$	39,060$	35,350$	31,500$	14,220$	11,027$			17,085$
QoQ			51,784$	45,379$	(288,724$)	14,780$	22,612$	30,030$	164,601$	(20,845$)	(43,348$)	(712,640$)																						2,147$	4,654$	500$	6,625$	1,650$	1,072$	6,317$	(34,560$)	3,710$	3,850$	17,280$	3,193$				1,801$
Debt to Asset Ratio			3.40x	2.36x	1.16x	1.06x	1.01x	.94x	.74x	.28x	.47x	.60x		1.09x			.33x																																.48x
Long Term Debt																																										32,200$
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents			841$	151$	144$	7,608$	961$	312$	27,208$	153,716$	32,992$	34,790$		18,449$			68,121$																									164$	164$	1,173$	39,060$		10,212$	28,602$	35,363$
QoQ			690$	7$	(7,464$)	6,647$	649$	(26,896$)	(126,508$)	120,724$	(1,798$)	16,341$																														0$	(1,009$)	(37,887$)			(18,390$)	(6,761$)	(12,284$)
YoY			(120$)	(161$)	(27,064$)	(146,108$)	(32,031$)	(34,478$)	8,759$			(33,331$)																															(10,048$)	(27,429$)	3,697$		(40,408$)	25,894$	35,050$
Interest Expenses												26$				55$																															407$	407$
Interest Income