Xtreme One Entertainment, Inc.

XONI

XONIXtreme One Entertainment, Inc. US flag

Other OTC

0.05

USD

- -

7.23MMarket Cap

Profitability (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -
Return on Assets (%)	- -	-582.28
Return on Capital (%)	- -	- -
Return on Invested Capital (%)	- -	- -
Gross Margin (%)	-980.71	-178.9
EBITDA Margin (%)	-2,403.25	-1,546.87
Operating Margin (%)	-2,441.23	-1,580.94
Incremental Operating Margin (%)	- -	- -
Pretax Margin (%)	-3,846.65	-2,150.49
Profit Margin (%)	-3,846.65	-2,150.49
Net Income to Common Margin (%)	-3,846.65	-2,150.49
Effective Tax Rate (%)	- -	- -
Dvd Payout Ratio (%)	- -	- -
Sustainable Growth Rate (%)	- -	- -

Credit (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Total Debt	3	5
ST Debt	2	4
LT Debt	1	1
Total Debt/EBITDA	-0.85	-1.6
Net Debt/EBITDA	-0.85	-1.59
Total Debt/EBIT	-0.83	-1.57
Net Debt/EBIT	-0.83	-1.56
EBITDA to Interest Expense	-13.81	-4.33
EBITDA-CapEx/Interest Expense	-13.81	-4.34
EBIT to Interest Expense	-14.03	-4.42
Interest Expense	- -	1
Common Equity/Total Assets	-2,722.9	-2,382.08
Long-Term Debt/Equity (%)	- -	- -
Long-Term Debt/Capital (%)	-9.55	-7.95
Long-Term Debt/Total Assets (%)	207.7	144.15
Total Debt/Equity (%)	-40.97	-41.55
Total Debt/Capital (%)	-25.21	-31.33
Total Debt/Total Assets (%)	548.17	568.27
Net Debt to Equity	-40.91	-41.37
Net Debt/Capital (%)	-25.16	-31.15
EBITDA	-4	-3
EBITDA-CapEx	-4	-3
Operating Income (Loss)	-4	-3

Liquidity (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Cash Ratio	- -	- -
Current Ratio	0.01	- -
Quick Ratio	- -	- -
CFO/Avg Current Liab	- -	-0.16
Common Equity/Total Assets	-2,722.9	-2,382.08
Long-Term Debt/Equity (%)	- -	- -
Long-Term Debt/Capital (%)	-9.55	-7.95
Long-Term Debt/Total Assets (%)	207.7	144.15
Total Debt/Equity (%)	-40.97	-41.55
Total Debt/Capital (%)	-25.21	-31.33
Total Debt/Total Assets (%)	548.17	568.27
CFO/Total Liabilities	-27.96	-11.76
CFO/CapEx	- -	-116.03
Altman's Z-Score	-734.77	-834.41

Working Capital (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	14.8
Days Sales Outstanding	- -	24.66
Inventory Turnover	- -	51.22
Days Inventory Outstanding	- -	7.13
Accounts Payable Turnover	- -	0.84
Accounts Payable Turnover Days	- -	436.32
Cash Conversion Cycle	- -	-404.54
Inventory to Cash Days	- -	17.53
Inventories	- -	- -
Raw Materials	- -	- -
Work In Process	- -	- -
Finished Goods	- -	- -
Other Inventory	- -	- -

Enterprise Value (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Market Capitalization	7	7
- Cash & Cash Equivalents	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -
+ Minority/Non Controlling Interest	- -	- -
+ Total Debt	3	5
Enterprise Value	10	12
Total Capital	-13	-15
Total Debt/Capital (%)	-25.21	-31.33
Total Debt / EV	0.32	0.41
EV/Sales	63.41	60.55
EV/EBITDA	- -	- -
EV/EBIT	- -	- -
EV/Cash Flow to Firm	- -	- -
EV/Free Cash Flow to Firm	- -	- -
Diluted Market Cap	7	7
Diluted Enterprise Value	10	12
EV per Share	0.07	0.08
TTM Sales	- -	- -
TTM EBITDA	-4	-3
TTM Operating Income	-4	-3
TTM Cash Flow to Firm	-2	-1
TTM Free Cash Flow to Firm	-2	-1

Multiples (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Price/Free Cash Flow	-2.89	-4.81
EV/EBIT	- -	- -
Enterprise Value	10	12
Low Price	0.02	0.01
EV/Sales	63.41	60.55
EV/EBITDA	- -	- -
Price/Earnings	- -	- -
Price/Earnings Average	-0.64	-1.19
Price/Earnings High	-1.34	-2.34
Price/Earnings Low	-0.36	-0.33
Price/Book Value	-0.43	-0.35
Price/Book Value Average	-0.24	-0.25
Price/Book Value High	-0.51	-0.48
Price/Book Value Low	-0.14	-0.07
Price/Tangible Book Value	-0.81	-0.56
Price/Tangible Book Value Average	-0.47	-0.4
Price/Tangible Book Value High	-0.98	-0.79
Price/Tangible Book Value Low	-0.26	-0.11
Price/Sales	43.09	35.87
Price/Sales Average	24.7	25.65
Price/Sales High	51.71	50.22
Price/Sales Low	13.79	7.17
Price/Cash Flow	-2.89	-4.77
Price/Cash Flow Average	-1.66	-3.41
Price/Cash Flow High	-3.47	-6.67
Price/Cash Flow Low	-0.92	-0.95
Price/Free Cash Flow Average	-1.66	-3.44
Price/Free Cash Flow High	-3.47	-6.73
Price/Free Cash Flow Low	-0.92	-0.96
EV/Sales Average	45.02	50.33
EV/Sales High	72.03	74.9
EV/Sales Low	34.11	31.85
EV/EBITDA Average	-1.87	-3.25
EV/EBITDA High	-3	-4.84
EV/EBITDA Low	-1.42	-2.06
EV/EBIT Average	-1.84	-3.18
EV/EBIT High	-2.95	-4.74
EV/EBIT Low	-1.4	-2.01
Last Price	0.05	0.05
High Price	0.06	0.07
Enterprise Value Average	7	10
Enterprise Value High	11	14
Enterprise Value Low	5	6

Profitability (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -
Return on Assets (%)	- -	-582.28
Return on Capital (%)	- -	- -
Return on Invested Capital (%)	- -	- -
Gross Margin (%)	-980.71	-178.9
EBITDA Margin (%)	-2,403.25	-1,546.87
Operating Margin (%)	-2,441.23	-1,580.94
Incremental Operating Margin (%)	- -	- -
Pretax Margin (%)	-3,846.65	-2,150.49
Profit Margin (%)	-3,846.65	-2,150.49
Net Income to Common Margin (%)	-3,846.65	-2,150.49
Effective Tax Rate (%)	- -	- -
Dvd Payout Ratio (%)	- -	- -
Sustainable Growth Rate (%)	- -	- -

Credit (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Total Debt	3	5
ST Debt	2	4
LT Debt	1	1
Total Debt/EBITDA	-0.85	-1.6
Net Debt/EBITDA	-0.85	-1.59
Total Debt/EBIT	-0.83	-1.57
Net Debt/EBIT	-0.83	-1.56
EBITDA to Interest Expense	-13.81	-4.33
EBITDA-CapEx/Interest Expense	-13.81	-4.34
EBIT to Interest Expense	-14.03	-4.42
Interest Expense	- -	1
Common Equity/Total Assets	-2,722.9	-2,382.08
Long-Term Debt/Equity (%)	- -	- -
Long-Term Debt/Capital (%)	-9.55	-7.95
Long-Term Debt/Total Assets (%)	207.7	144.15
Total Debt/Equity (%)	-40.97	-41.55
Total Debt/Capital (%)	-25.21	-31.33
Total Debt/Total Assets (%)	548.17	568.27
Net Debt to Equity	-40.91	-41.37
Net Debt/Capital (%)	-25.16	-31.15
EBITDA	-4	-3
EBITDA-CapEx	-4	-3
Operating Income (Loss)	-4	-3

Liquidity (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Cash Ratio	- -	- -
Current Ratio	0.01	- -
Quick Ratio	- -	- -
CFO/Avg Current Liab	- -	-0.16
Common Equity/Total Assets	-2,722.9	-2,382.08
Long-Term Debt/Equity (%)	- -	- -
Long-Term Debt/Capital (%)	-9.55	-7.95
Long-Term Debt/Total Assets (%)	207.7	144.15
Total Debt/Equity (%)	-40.97	-41.55
Total Debt/Capital (%)	-25.21	-31.33
Total Debt/Total Assets (%)	548.17	568.27
CFO/Total Liabilities	-27.96	-11.76
CFO/CapEx	- -	-116.03
Altman's Z-Score	-734.77	-834.41

Working Capital (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	14.8
Days Sales Outstanding	- -	24.66
Inventory Turnover	- -	51.22
Days Inventory Outstanding	- -	7.13
Accounts Payable Turnover	- -	0.84
Accounts Payable Turnover Days	- -	436.32
Cash Conversion Cycle	- -	-404.54
Inventory to Cash Days	- -	17.53
Inventories	- -	- -
Raw Materials	- -	- -
Work In Process	- -	- -
Finished Goods	- -	- -
Other Inventory	- -	- -

Enterprise Value (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Market Capitalization	7	7
- Cash & Cash Equivalents	- -	- -
+ Preferred Equity and Hybrid Capital	- -	- -
+ Minority/Non Controlling Interest	- -	- -
+ Total Debt	3	5
Enterprise Value	10	12
Total Capital	-13	-15
Total Debt/Capital (%)	-25.21	-31.33
Total Debt / EV	0.32	0.41
EV/Sales	63.41	60.55
EV/EBITDA	- -	- -
EV/EBIT	- -	- -
EV/Cash Flow to Firm	- -	- -
EV/Free Cash Flow to Firm	- -	- -
Diluted Market Cap	7	7
Diluted Enterprise Value	10	12
EV per Share	0.07	0.08
TTM Sales	- -	- -
TTM EBITDA	-4	-3
TTM Operating Income	-4	-3
TTM Cash Flow to Firm	-2	-1
TTM Free Cash Flow to Firm	-2	-1

Multiples (USD)

API ChatGPT

	2024 Y	2025 Y
As of date	12/31/2024	12/31/2025

Price/Free Cash Flow	-2.89	-4.81
EV/EBIT	- -	- -
Enterprise Value	10	12
Low Price	0.02	0.01
EV/Sales	63.41	60.55
EV/EBITDA	- -	- -
Price/Earnings	- -	- -
Price/Earnings Average	-0.64	-1.19
Price/Earnings High	-1.34	-2.34
Price/Earnings Low	-0.36	-0.33
Price/Book Value	-0.43	-0.35
Price/Book Value Average	-0.24	-0.25
Price/Book Value High	-0.51	-0.48
Price/Book Value Low	-0.14	-0.07
Price/Tangible Book Value	-0.81	-0.56
Price/Tangible Book Value Average	-0.47	-0.4
Price/Tangible Book Value High	-0.98	-0.79
Price/Tangible Book Value Low	-0.26	-0.11
Price/Sales	43.09	35.87
Price/Sales Average	24.7	25.65
Price/Sales High	51.71	50.22
Price/Sales Low	13.79	7.17
Price/Cash Flow	-2.89	-4.77
Price/Cash Flow Average	-1.66	-3.41
Price/Cash Flow High	-3.47	-6.67
Price/Cash Flow Low	-0.92	-0.95
Price/Free Cash Flow Average	-1.66	-3.44
Price/Free Cash Flow High	-3.47	-6.73
Price/Free Cash Flow Low	-0.92	-0.96
EV/Sales Average	45.02	50.33
EV/Sales High	72.03	74.9
EV/Sales Low	34.11	31.85
EV/EBITDA Average	-1.87	-3.25
EV/EBITDA High	-3	-4.84
EV/EBITDA Low	-1.42	-2.06
EV/EBIT Average	-1.84	-3.18
EV/EBIT High	-2.95	-4.74
EV/EBIT Low	-1.4	-2.01
Last Price	0.05	0.05
High Price	0.06	0.07
Enterprise Value Average	7	10
Enterprise Value High	11	14
Enterprise Value Low	5	6

Shares Outstanding	137	145
Diluted Weighted Avg Shares	135	138
Basic Weighted Avg Shares	135	138
Revenue per Share	- -	- -
EBITDA per Share	-0.03	-0.02
Operating Income per Share	-0.03	-0.02
Basic EPS, GAAP	-0.04	-0.03
Basic EPS from Cont Ops	-0.04	-0.03
Diluted EPS, GAAP	-0.04	-0.03
Diluted EPS from Cont Ops	-0.04	-0.03
Dividend per Share	- -	- -
Cash Flow per Share	-0.02	-0.01
Free Cash Flow per Basic Share	-0.02	-0.01
Cash & Equivalents per Share	- -	- -
Book Value per Share	-0.12	-0.14
Tangible Book Value per Share	-0.06	-0.09

Xtreme One Entertainment, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)