ESYN · XBRL financial data

HWH International financial statements, every fiscal year

The same tables from 5 filings, lined up. Matched by XBRL tag: renamed lines keep their history.

How these numbers work

Every number comes from the company's XBRL financial data filed with the SEC, and each one links to its filing.
Lines are matched by XBRL tag, so a line renamed between filings keeps its history.
* marks a quarter worked out from the filing totals: the 10-K year minus the first three quarters, or a year-to-date total minus the earlier one. Fourth-quarter earnings per share is fourth-quarter net income over the fourth-quarter weighted shares.
0 means a filing states zero; a dash (—) means no filing states that number.
“year only” means the 10-K gives the full year but not the quarters needed to work out the fourth. A worked-out quarter of revenue, cost of revenue or operating cash flow more than twice the company's largest quarter of the two years before is shown this way too.
Gross profit is shown as the company reports it; a worked-out quarter must equal revenue less cost of revenue for that quarter, or it is a dash.
Operating income can be above gross profit when the company books other operating income between the two, shown on its own line.
Shares outstanding come from each filing's cover page, as of the date printed there.
Quarters are fiscal: Q2 FY27 is the second quarter of the company's fiscal 2027.

Income statement

Fiscal years (ESYN's year ends in late December)

In thousands of dollars	FY 2022Nov 30, 2022	FY 2023Nov 30, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Revenue	—	—	1,254	867
Cost of revenue	—	—	652	407
Gross profit	—	—	602	460
General and administrative	590	1,125	2,647	3,532
Total operating expenses	690	1,245	3,027	3,648
Interest income	990	2,216	—	—
Interest expense	—	—	72	52
Other income (expense)	—	—	346	121
Income tax expense (benefit)	187	422	—	47
Net income (loss)	114	549	(2,591)	(2,631)
Earnings per share, basic USD per share	—	—	(0.76)	(0.40)
Earnings per share, diluted USD per share	—	—	(0.76)	(0.40)
Weighted average shares, basic thousands of shares	—	—	3,607	6,560
Weighted average shares, diluted thousands of shares	—	—	3,607	6,560

Fiscal years (ESYN's year ends in late December)

In thousands of dollars	FY 2022Nov 30, 2022	FY 2023Nov 30, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Cash and cash equivalents	1,173	586	4,342	2,086
Marketable securities	—	—	13	84
Inventory	—	—	2	1
Total current assets	1,195	703	5,475	2,972
Property and equipment, net	—	—	34	19
Right-of-use asset	—	—	549	93
Goodwill	—	—	0	117
Total assets	89,297	21,956	6,409	4,568
Total current liabilities	377	838	3,311	1,279
Lease liability, non-current	—	—	220	12
Total liabilities	3,395	3,856	—	—
Accumulated deficit	(2,033)	(2,358)	(6,158)	(8,948)
Total stockholders' equity	(2,032)	(2,358)	2,765	2,619
Total liabilities and equity	89,297	21,956	6,409	4,568
Common shares outstanding (cover page) thousands of shares	—	16,223	6,476	7,476

Fiscal years (ESYN's year ends in late December)

In thousands of dollars	FY 2022Nov 30, 2022	FY 2023Nov 30, 2023	FY 2024Dec 31, 2024	FY 2025Dec 31, 2025
Net income (loss)	114	549	(2,591)	(2,631)
Stock-based compensation	—	—	—	1,580
Depreciation and amortization	—	—	48	19
Net cash from operating activities	(514)	(1,519)	(1,660)	(1,750)
Purchases of property and equipment	—	—	30	19
Net cash from investing activities	(87,126)	69,079	20,452	(1,189)
Proceeds from issuing common stock	—	—	3,585	1,410
Share repurchases	—	68,351	21,103	—
Net cash from financing activities	88,762	(68,146)	(15,757)	935
Net change in cash	1,123	(587)	—	—

SIC 5122 and related industry codes, similar size; rows marked “added: same SIC” fill a short list. Each row is the latest quarter reported.

How peers are chosen

SIC 5122 and related industry codes with public float (or, where float is missing, quarterly revenue) between 0.2x and 5x the company's.
Each row is the latest quarter the company has reported, named in the Quarter column; when that filing is a 10-K, it is the fourth quarter, never the full year.
Fewer than three companies fall in that range, so the list adds same-SIC (5122) companies nearest in public float, each marked “added: same SIC”.
Runway shows only for companies burning cash with under $10B of public float.
* marks a quarter worked out from the filing totals: for a 10-Q, the year-to-date total less the earlier one.
A cell reading “year only” links to a 10-K that gives only the full year: without all three earlier quarters there is no fourth quarter to work out, and the year total is never shown as a quarter.

Company	Cash ($K)	Revenue, quarter ($K)	Operating cash flow, quarter ($K)	Shares outstanding	Runway	Quarter
HWH International	1,506	64	478*	7.7M	—	Q2 FY26 10-QJun 30, 2026
Stemtech	247	629	(55)*	3.0B	4.5 quarters	Q2 FY26 10-QJun 30, 2026
Cosmos Health	1,801	18,986	(1,718)*	100.6M	1.1 quarters	Q2 FY26 10-QJun 30, 2026
DataMeds AIadded: same SIC	2,456	1,780	(2,894)*	3.1M	0.8 quarters	Q2 FY26 10-QJun 30, 2026
Sharing Services Globaladded: same SIC	730	2,085	(421)*	309,652	1.7 quarters	Q2 FY25 10-QSep 30, 2024
Nu Skin Enterprisesadded: same SIC	189,643	320,112	10,625*	48.7M	—	Q2 FY26 10-QJun 30, 2026
Herbalifeadded: same SIC	409,200	1,350,200	151,300*	104.9M	—	Q3 FY26 10-QSep 30, 2026
Cencoraadded: same SIC	2,815,291	84,754,837	2,654,060*	190.8M	—	Q3 FY26 10-QJun 30, 2026
Cardinal Healthadded: same SIC	4,856,000	year only	year only	232.6M	—	Q4 FY26 10-KJun 30, 2026

Not investment advice. Not affiliated with the U.S. SEC.