Financial Snapshot

Revenue
$1.219M
TTM
Gross Margin
36.52%
TTM
Net Earnings
-$116.3K
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
61.32%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Book Value
Cash
Q3 2024
P/E
-17.82
Nov 29, 2024 EST
Free Cash Flow

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020
Revenue $1.453M $1.207M $1.224M $985.6K
YoY Change 20.36% -1.4% 24.22%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020
Revenue $1.453M $1.207M $1.224M $985.6K
Cost Of Revenue $1.022M $801.0K $721.2K $525.5K
Gross Profit $430.8K $406.1K $503.0K $460.2K
Gross Profit Margin 29.65% 33.64% 41.09% 46.69%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2023 2022 2021 2020
Selling, General & Admin
YoY Change
% of Gross Profit
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $0.00 $6.000K $3.000K $3.000K
YoY Change -100.0% 100.0% 0.0% 0.0%
% of Gross Profit 0.0% 1.48% 0.6% 0.65%
Operating Expenses $515.0K $356.4K $265.8K $245.5K
YoY Change 44.51% 34.09% 8.25%
Operating Profit -$84.17K -$1.342M $237.3K $214.6K
YoY Change -93.73% -665.44% 10.55%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020
Interest Expense $0.00 -$1.220K -$2.140K
YoY Change -100.0% -42.99%
% of Operating Profit -0.51% -1.0%
Other Income/Expense, Net $5.000K -$1.222K
YoY Change

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2023 2022 2021 2020
Pretax Income -$84.17K -$1.342M -$42.76K -$56.86K
YoY Change -93.73% 3037.84% -24.8%
Income Tax $400.00
% Of Pretax Income
Net Earnings -$84.17K -$1.342M $237.3K $214.6K
YoY Change -93.73% -665.61% 10.55%
Net Earnings / Revenue -5.79% -111.17% 19.38% 21.78%
Basic Earnings Per Share $0.00 $0.00 $0.00
Diluted Earnings Per Share $0.00 $0.00 $0.00 $0.00

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2023 2022 2021 2020
Cash & Short-Term Investments $84.00K $33.96K $9.060K $770.00
YoY Change 147.35% 274.83% 1076.62%
Cash & Equivalents
Short-Term Investments
Other Short-Term Assets $0.00 $0.00
YoY Change
Inventory $77.12K $54.98K
Prepaid Expenses
Receivables $70.88K $222.5K
Other Receivables $0.00 $0.00
Total Short-Term Assets $232.0K $311.4K $9.060K $770.00
YoY Change -25.5% 3337.42% 1076.62%
Property, Plant & Equipment $0.00 $0.00 $6.000K $9.000K
YoY Change -100.0% -33.33%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets
YoY Change
Total Long-Term Assets $0.00 $6.110K $19.39K $13.79K
YoY Change -100.0% -68.49% 40.61%
Total Assets $232.0K $317.5K $28.45K $14.56K
YoY Change
Accounts Payable $62.57K $78.92K $28.86K $18.74K
YoY Change -20.72% 173.46% 54.0%
Accrued Expenses
YoY Change
Deferred Revenue
YoY Change
Short-Term Debt $238.1K $223.1K $153.9K $107.0K
YoY Change 6.72% 44.95% 43.86%
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $306.1K $316.4K $185.3K $128.3K
YoY Change -3.27% 70.75% 44.47%
Long-Term Debt $0.00 $0.00 $0.00 $0.00
YoY Change
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $0.00 $0.00 $0.00 $0.00
YoY Change
Total Liabilities $306.1K $316.4K $185.3K $128.3K
YoY Change -3.27% 70.75% 44.47%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2023 2022 2021 2020
Basic Shares Outstanding 1.881B shares 1.862B shares 1.903B shares
Diluted Shares Outstanding 1.881B shares 1.862B shares
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $2.0734 Million

About POWERDYNE INTERNATIONAL, INC.

Powerdyne International, Inc. engages in the provision of green electrical power. The company is headquartered in North Reading, Massachusetts and currently employs 9 full-time employees. The company went IPO on 2023-02-02. CM Tech specializes in the design and custom building of industrial servomotors, both brush and brushless motor designs. CM Tech’s market focus is on the niche motor demands for low volume, high-quality motors which are primarily used in industrial robotics for the semiconductor manufacturing industry. The motors that CM Tech has in production primarily provide the X, Y, and Z axis articulation in factory automation robots. Frame One is a custom picture framing shop located in North Reading, MA. Frame One serves a client base consisting of local schools, colleges, artists' guilds, artists, interior decorators/designers, museums, photographers, art galleries and theaters. The firm primarily services the Original Equipment Manufacturers (OEM’s) in the semiconductor market. The company also provides custom picture framing under Frame One.

Industry: Services-Computer Processing & Data Preparation Peers: