DSYWW
DSYWW
Big Tree Cloud Holdings Limited WarrantsIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2024 | $1.58M ▼ | $1.3M ▲ | $29.55K ▲ | 1.87% ▲ | $0.01 ▲ | $-13.74K |
| Q3-2024 | $1.58M ▼ | $1.3M ▲ | $-393K ▼ | -24.83% ▼ | $-1.57 ▼ | $-13.74K ▼ |
| Q2-2024 | $2.08M | $1.16M ▲ | $-251K ▼ | -12.07% ▼ | $-1 ▼ | $468.83K |
| Q1-2024 | $2.08M ▲ | $191.61K ▲ | $290.69K ▼ | 13.98% ▲ | $1.09 ▲ | $468.83K ▼ |
| Q4-2023 | $0 | $172.67K | $389.31K | 0% | $1.04 | $535.49K |
What's going well?
The company swung from a large loss to a small profit this quarter. Operating losses are shrinking, and non-operating income gave a big boost. Costs are stable and gross margins remain high.
What's concerning?
The profit came mainly from non-operating income, not the core business. The huge increase in share count means each share now represents a much smaller piece of the company. Core operations are still losing money.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $1.75M ▲ | $8.44M ▼ | $11.18M ▼ | $-2.75M ▲ |
| Q4-2024 | $748.1K ▼ | $8.97M ▼ | $13.55M ▲ | $-4.58M ▼ |
| Q2-2024 | $1.12M ▲ | $35.48M ▼ | $4.03M ▲ | $31.45M ▼ |
| Q4-2023 | $150.44K | $60.43M | $2.56M | $57.87M |
What's financially strong about this company?
Cash position improved significantly this quarter, and the company reduced its debt and payables. Receivables and inventory are down, suggesting better collections and inventory management.
What are the financial risks or weaknesses?
Shareholder equity is still deeply negative, meaning the company owes much more than it owns. Liquidity is tight, with not enough current assets to cover short-term bills, and accrued expenses are very high.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2024 | $29.55K ▲ | $-872.36K ▼ | $-191.83K ▲ | $803.79K ▲ | $0 ▲ | $-823.16K ▼ |
| Q3-2024 | $-393.1K ▼ | $-744.4K ▼ | $-210K ▼ | $560K ▲ | $-394.4K ▼ | $-744.4K ▼ |
| Q2-2024 | $-251.05K ▼ | $-487.91K ▼ | $231.59K ▼ | $68.41K ▲ | $-187.91K ▼ | $-681.47K ▼ |
| Q1-2024 | $330.36K ▼ | $-111.13K ▼ | $26.03M ▲ | $-25.46M ▼ | $463.32K ▲ | $-304.69K ▼ |
| Q4-2023 | $389.31K | $-56.86K | $0 | $150K | $93.14K | $-56.86K |
What's strong about this company's cash flow?
The company managed to raise a large amount of cash last quarter, boosting its cash reserves. It is not taking on new debt, so it's not piling up interest costs.
What are the cash flow concerns?
Cash burn is high and getting worse, with no sign of operating improvement. The company is highly dependent on outside funding and may need to raise more money soon, risking further dilution.
5-Year Trend Analysis
A comprehensive look at Big Tree Cloud Holdings Limited Warrants's financial evolution and strategic trajectory over the past five years.
The company has demonstrated that it can grow revenue rapidly in favorable periods and, for a time, move from heavy losses to modest profitability. Its C2M model, focus on sterilized and health-conscious products, and dual-brand strategy provide differentiation in the personal care market. Management has shown an ability to raise external capital and has restored short-term liquidity after a difficult year. The emerging AI and innovation initiatives offer a potential path to higher-value offerings and a more defensible competitive position over the long term.
The most recent year revealed severe vulnerabilities: a major revenue drop, a collapse in margins, and a very large net loss. The balance sheet is highly leveraged, equity is thin, and accumulated losses are substantial. Operating and free cash flows are deeply negative, indicating that the core business is not yet self-sustaining. At the same time, the company faces intense competition in personal care and heavy execution risk in its pivot to AI, all while relying on continued access to external financing to fund operations and innovation.
The outlook is highly uncertain and depends on several difficult tasks being achieved at once: stabilizing and regrowing revenue, bringing operating costs back under control, restoring sustainable profitability, and selectively funding its innovation and AI strategy without overextending the balance sheet. If management can translate its strategic ambitions into tangible, cash-generating products and services, the business profile could improve meaningfully. Until then, the financial statements portray an early-stage, capital-dependent company navigating a challenging transition with limited room for error.
About Big Tree Cloud Holdings Limited Warrants
https://ir.bigtreeclouds.com/OverviewBig Tree Cloud Holdings Limited manufactures and sells personal care products and other consumer goods. It offers sanitary napkins, panty liners, and sanitary pants; and OEM/ODM services. The company sells its products under the BIGTREE CLOUD, and YALUOTA brand name. It offers its products in the United States, Europe, and Africa. The company was founded in 2020 and is based in Shenzhen, China.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2024 | $1.58M ▼ | $1.3M ▲ | $29.55K ▲ | 1.87% ▲ | $0.01 ▲ | $-13.74K |
| Q3-2024 | $1.58M ▼ | $1.3M ▲ | $-393K ▼ | -24.83% ▼ | $-1.57 ▼ | $-13.74K ▼ |
| Q2-2024 | $2.08M | $1.16M ▲ | $-251K ▼ | -12.07% ▼ | $-1 ▼ | $468.83K |
| Q1-2024 | $2.08M ▲ | $191.61K ▲ | $290.69K ▼ | 13.98% ▲ | $1.09 ▲ | $468.83K ▼ |
| Q4-2023 | $0 | $172.67K | $389.31K | 0% | $1.04 | $535.49K |
What's going well?
The company swung from a large loss to a small profit this quarter. Operating losses are shrinking, and non-operating income gave a big boost. Costs are stable and gross margins remain high.
What's concerning?
The profit came mainly from non-operating income, not the core business. The huge increase in share count means each share now represents a much smaller piece of the company. Core operations are still losing money.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $1.75M ▲ | $8.44M ▼ | $11.18M ▼ | $-2.75M ▲ |
| Q4-2024 | $748.1K ▼ | $8.97M ▼ | $13.55M ▲ | $-4.58M ▼ |
| Q2-2024 | $1.12M ▲ | $35.48M ▼ | $4.03M ▲ | $31.45M ▼ |
| Q4-2023 | $150.44K | $60.43M | $2.56M | $57.87M |
What's financially strong about this company?
Cash position improved significantly this quarter, and the company reduced its debt and payables. Receivables and inventory are down, suggesting better collections and inventory management.
What are the financial risks or weaknesses?
Shareholder equity is still deeply negative, meaning the company owes much more than it owns. Liquidity is tight, with not enough current assets to cover short-term bills, and accrued expenses are very high.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2024 | $29.55K ▲ | $-872.36K ▼ | $-191.83K ▲ | $803.79K ▲ | $0 ▲ | $-823.16K ▼ |
| Q3-2024 | $-393.1K ▼ | $-744.4K ▼ | $-210K ▼ | $560K ▲ | $-394.4K ▼ | $-744.4K ▼ |
| Q2-2024 | $-251.05K ▼ | $-487.91K ▼ | $231.59K ▼ | $68.41K ▲ | $-187.91K ▼ | $-681.47K ▼ |
| Q1-2024 | $330.36K ▼ | $-111.13K ▼ | $26.03M ▲ | $-25.46M ▼ | $463.32K ▲ | $-304.69K ▼ |
| Q4-2023 | $389.31K | $-56.86K | $0 | $150K | $93.14K | $-56.86K |
What's strong about this company's cash flow?
The company managed to raise a large amount of cash last quarter, boosting its cash reserves. It is not taking on new debt, so it's not piling up interest costs.
What are the cash flow concerns?
Cash burn is high and getting worse, with no sign of operating improvement. The company is highly dependent on outside funding and may need to raise more money soon, risking further dilution.
5-Year Trend Analysis
A comprehensive look at Big Tree Cloud Holdings Limited Warrants's financial evolution and strategic trajectory over the past five years.
The company has demonstrated that it can grow revenue rapidly in favorable periods and, for a time, move from heavy losses to modest profitability. Its C2M model, focus on sterilized and health-conscious products, and dual-brand strategy provide differentiation in the personal care market. Management has shown an ability to raise external capital and has restored short-term liquidity after a difficult year. The emerging AI and innovation initiatives offer a potential path to higher-value offerings and a more defensible competitive position over the long term.
The most recent year revealed severe vulnerabilities: a major revenue drop, a collapse in margins, and a very large net loss. The balance sheet is highly leveraged, equity is thin, and accumulated losses are substantial. Operating and free cash flows are deeply negative, indicating that the core business is not yet self-sustaining. At the same time, the company faces intense competition in personal care and heavy execution risk in its pivot to AI, all while relying on continued access to external financing to fund operations and innovation.
The outlook is highly uncertain and depends on several difficult tasks being achieved at once: stabilizing and regrowing revenue, bringing operating costs back under control, restoring sustainable profitability, and selectively funding its innovation and AI strategy without overextending the balance sheet. If management can translate its strategic ambitions into tangible, cash-generating products and services, the business profile could improve meaningfully. Until then, the financial statements portray an early-stage, capital-dependent company navigating a challenging transition with limited room for error.

CEO
Wenquan Zhu

