Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Greenland Mines Ltd GRML

· Materials · Biological Products, (No Diagnostic Substances)

Fundamentals
SEC EDGAR

Filing evidence summary

Caution evidenceCoverage 1/5 core metrics

Flagged areas: Dilution.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 1 filing risk check flagged

    Flagged areas: Dilution.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

Core trend metrics

ROIC snapshot
-9.7%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

1of 5 rule-based checks flagged
  • Dilution

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-10-21
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K/A filed 2026-08-14prior period 2024-12-31 from the same filingView filing

The latest 10-K carries no single-axis revenue breakdown; the quarter below is the only reported split.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,060 US-listed filers · 790 in Materials
MetricValuevs all filersvs sector
Return on equity
net income ÷ stockholders' equity (positive equity only)
-111.5%
10thof 3,520
bottom third
23rdof 693
bottom third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-77.4%
98thof 3,845
top third
95thof 752
top third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
68.4%
14thof 3,301
bottom third
23rdof 662
bottom third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
-
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-77.4%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
68.4%
change in net operating assets ÷ average net operating assets
Cash-backed years
3 of 4
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
-0.40×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 16 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Net income
NetIncomeLoss
quarter 2024-03-31-$123K
10-Q 2024-05-23
-$672K
10-Q 2025-11-13
-445.4%first · latest · 4 filings carry it
Net income
NetIncomeLoss
fiscal year 2023-12-31$1.35M
10-K 2024-04-17
-$707K
10-K 2025-03-31
-152.6%first · latest
Net income
NetIncomeLoss
quarter 2023-09-30$290K
10-Q 2023-11-17
-$144K
10-Q 2024-11-19
-149.7%first · latest
Stockholders' equity
StockholdersEquity
balance at 2023-09-30-$6.44M
10-Q 2023-11-17
$698K
10-Q 2024-11-19
+110.8%first · latest
Stockholders' equity
StockholdersEquity
balance at 2024-03-31-$7.73M
10-Q 2024-05-23
$360K
10-Q 2025-11-13
+104.7%first · latest · 4 filings carry it
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2023-12-31$173K
10-K 2024-04-17
$2.81K
10-K 2025-03-31
-98.4%first · latest · 4 filings carry it
Operating income
OperatingIncomeLoss
quarter 2024-03-31-$343K
10-Q 2024-05-23
-$672K
10-Q 2025-05-15
-96.1%first · latest
Operating cash flow
NetCashProvidedByUsedInOperatingActivities
quarter 2024-03-31-$377K
10-Q 2024-05-23
-$22K
10-Q 2025-05-15
+94.2%first · latest
Stockholders' equity
StockholdersEquity
balance at 2023-12-31-$7.35M
10-K 2024-04-17
-$443K
10-K/A 2026-08-14
+94.0%first · latest · 10 filings carry it
Total assets
Assets
balance at 2023-12-31$19.5M
10-K 2024-04-17
$2.19M
10-K 2025-03-31
-88.7%first · latest · 5 filings carry it
Total liabilities
Liabilities
balance at 2023-12-31$8.24M
10-K 2024-04-17
$1.62M
10-K 2025-03-31
-80.3%first · latest · 5 filings carry it
Net income
NetIncomeLoss
quarter 2023-06-30-$154K
10-Q 2023-08-21
-$264K
10-Q 2024-08-19
-72.2%first · latest · 3 filings carry it
Operating cash flow
NetCashProvidedByUsedInOperatingActivities
fiscal year 2023-12-31-$1.26M
10-K 2024-04-17
-$447K
10-K 2025-03-31
+64.6%first · latest
Operating income
OperatingIncomeLoss
quarter 2023-09-30-$292K
10-Q 2023-11-17
-$124K
10-Q 2024-11-19
+57.7%first · latest
Operating income
OperatingIncomeLoss
fiscal year 2023-12-31-$1.3M
10-K 2024-04-17
-$631K
10-K 2025-03-31
+51.5%first · latest
Operating income
OperatingIncomeLoss
quarter 2023-06-30-$358K
10-Q 2023-08-21
-$244K
10-Q 2024-08-19
+31.8%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest annual report10-K FY2025 · filed 20260401View filing
Commitments and contingencies · 2,300 characters as filed

NOTE 10 COMMITMENTS AND CONTINGENCIES From time to time, the Company is subject to various legal proceedings and claims, either asserted or unasserted, that arise in the ordinary course of business. Although the outcome of the various legal proceedings and claims cannot be predicted with certainty, management does not believe that any of these proceedings or other claims will have a material effect on the Companys business, financial condition, results of operations or cash flows. Termination of acquisition agreement of SB Security Holdings, LLC On March 30, 2025, the Company entered into a Share Exchange Agreement (the SEA) to acquire SB Security Holdings, LLC, a Delaware limited liability company (SBSH), which is an internet connected video doorbell service company. Pursuant to the SEA, the Company agreed to purchase all of the issued and outstanding membership interests in SBSH (the Acquisition) in exchange for a number of newly issued shares of the Companys common stock equal to ninety percent (90%) of the total number of issued and outstanding shares of the Companys common stock, on a fully-diluted basis, as of the closing of the Acquisition. The closing of the Acquisition is subject to customary closing conditions, including mutual agreement as to the legal transaction structure, approval by the Companys stockholders, and Nasdaq approval. On June 13, 2025, the Company terminated the SEA. NASDAQ Deficiencies On September 19, 2025, the Company received a delinquency notif …

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 9,088 characters as filed

NOTE 7 NOTES PAYABLE Upper Clapton Convertible Promissory Note On September 12, 2022, the Company issued a $1,308,270 promissory note used to acquire four market-approved anti-cancer drugs. See Note 4 Intangible Assets for further discussion. The promissory note bore interest at 6% and had a maturity date of June 30, 2023. Pursuant to the agreement, the interest stopped accruing at June 30, 2023. As of December 31, 2023, the Company made interest payments of $78,496 to fully satisfy the interest obligation under the promissory note. The note was converted into the Companys common shares and fully settled as part of the merger that closed on June 21, 2024. The outstanding principal balance of the note was $0 at December 31, 2025 and 2024. Redwoods PIPE Investor Convertible Promissory Note On March 4, 2024, in connection with the Merger, Public ANEW entered into a convertible promissory note that bore an interest of 10% and Securities Purchase Agreement (SPA) with certain accredited investors (the Redwoods PIPE Investors) for an aggregate purchase price of up to $2,000,000 (the Redwoods PIPE Financing), which included 750,000 bonus shares of common stock. Upon the closing of the Redwoods PIPE Financing (funded and closed in connection with the closing of the Merger on June 21, 2024), which totaled $1,950,000, of which $1,768,661 was used by the Company to settle transaction costs. The Company received approximately $181,339 in net cash proceeds. The note and related interest we …

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Income taxes · 4,350 characters as filed

NOTE 11 INCOME TAXES The Company accounts for income taxes under ASC 740 - Income Taxes (ASC 740), which provides for an asset and liability approach of accounting for income taxes. Under this approach, deferred tax assets and liabilities are recognized based on anticipated future tax consequences, using currently enacted tax laws, attributed to temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts calculated for income tax purposes. Significant components of the Companys deferred tax assets as of December 31, 2025 and 2024 are summarized below. December 31, 2025 December 31, 2024 Deferred Tax Assets (Liabilities): Net operating losses carried forward $ 4,312,919 $ 2,389,968 Interest expense 485,932 74,887 Share-based compensation 328,695 556,410 Change in fair value of warrant liability (5,988 ) (412 ) Total deferred tax assets (liabilities): 5,120,829 3,020,853 Less valuation allowance (5,120,829 ) (3,020,853 ) Net deferred tax asset (liability) $ - $ - The Company recognizes deferred tax assets to the extent that it believes that these assets are more likely than not to be realized. In making such a determination, the Company considers all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable income, tax-planning strategies, and results of recent operations. The Company assessed the need for a valuation allowance against …

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 2,125 characters as filed

Recent Accounting Pronouncements In June 2016, the FASB issued ASU 2016-13, Financial Instruments Credit Losses, which requires entities to estimate all expected credit losses for financial assets measured at amortized cost basis, including trade receivables, held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. The Company adopted this guidance on January 1, 2023. The adoption of this accounting standard did not have an impact on the Companys consolidated financial statements as the Company is in a pre-revenue state and does not generate revenue and has no receivables from third party. In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures , which requires incremental disclosure of segment information on an interim and annual basis. This ASU is effective for public entities for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. Retrospective application to all prior periods presented in the financial statements is required for public entities. The Company adopted ASU 2023-07 as of January 1, 2024, which resulted in additional disclosures of significant segment expenses and other segment items as well as incremental qualitative disclosures. In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures , which enhances the …

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Related parties · 3,199 characters as filed

NOTE 8 RELATED PARTIES On October 24, 2024, Dr. Joseph Sinkule and the Company entered into an Employment Agreement for a term of three years in connection with his appointment as the Companys Chief Executive Officer. Pursuant to the Employment Agreement, Dr. Sinkule will receive an annual base salary of $360,000 and an initial equity award of 1,000,000 options pursuant to the Companys 2023 Incentive Plan vesting immediately. The options are valid for a period of three (3) years and have an exercise price equal to the closing price of the Companys common stock on October 24, 2024. In addition, Dr. Sinkule will be eligible to participate in the Companys annual bonus program for executives. On August 15, 2024, Mr. Peter Moriarty and the Company entered into an Employment Agreement for a term of three years in connection with his appointment as the Companys Chief Operating Officer. Pursuant to the Employment Agreement, Mr. Moriarty will receive an annual base salary of $300,000 and an initial equity award of shares of the Companys common stock of 100,000 shares and an additional equity award of 400,000 shares of the Companys common stock, with 200,000 of such shares vesting on the first anniversary of the agreement and 200,000 of such shares vesting on the second anniversary of the agreement. In addition, Mr. Moriarty will be eligible to participate in the Companys annual bonus program for executives. On August 15, 2024, Mr. Jeffrey LeBlanc and the Company entered into an Employ …

RelatedPartyTransactionsDisclosureTextBlock · excerpt; the full note is in the filing

Segment reporting · 2,935 characters as filed

NOTE 12 SEGMENT INFORMATION Operating segments are defined as components of an entity for which separate financial information is available and that is regularly reviewed by the Chief Operating Decision Maker (CODM) in deciding how to allocate resources to an individual segment and in assessing performance. The Company operates as a single reporting segment, focused on developing essential medicines for the treatment of chronic diseases cancer, cardiovascular, and neurodegenerative disorders. The Company currently has acquired two licensed platforms: a generic drug portfolio and a biosimilar biologics platform that uses biologic therapies to treat cancer, and two proprietary, patented technologies involving the melanocortin receptor-binding molecules and a gene therapy platform which uses a gene therapy approach to introduce a therapeutic protein called Klotho inside the body to treat neurodegenerative diseases. The Companys measure of segment profit or loss is net loss. The CODM is the chief executive officer (CEO). The CODM manages and allocates resources to the operations of the Company on a total company basis. Managing and allocating resources on a consolidated basis enables the CEO to assess the overall level of resources available and how to best deploy these resources across functions and research and development projects that are in line with the Companys long-term company-wide strategic goals. Consistent with this decision-making process, the CEO uses consolidated f …

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Significant accounting policies · 22,516 characters as filed

NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Going Concern The accompanying audited consolidated financial statements have been prepared as if the Company will continue as a going concern. The Company has incurred significant operating losses and negative cash flows from operations since inception. As of December 31, 2025, the Company had cash and cash equivalents of approximately $7.2 million and an accumulated deficit of approximately $21.1 million. The Company has incurred recurring losses, has experienced recurring negative operating cash flows, and requires significant cash resources to execute its business plans. The Company is dependent on obtaining additional working capital funding from the sale of equity and/or debt securities in order to continue to execute its development plans and continue operations. Without additional funding, there is substantial doubt about the Companys ability to continue as a going concern for twelve months from the date of these financial statements. Basis of Presentation and Principles of Consolidation The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (US GAAP) and pursuant to the rules and regulations of the Securities Exchange Commission (SEC). Emerging Growth Company The Company is an emerging growth company, as defined in Section 2(a) of the Securities Act of 1933, as amended (the Securities Act), as modified by the Jum …

SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 10,875 characters as filed

NOTE 9 STOCKHOLDERS EQUITY Business Combination On June 21, 2024, the Business Combination, among other transactions contemplated by the Business Combination Agreement, was completed. The transaction was accounted for as a reverse recapitalization in accordance with GAAP. Under this method of accounting, Redwoods was treated as the acquired company for financial reporting purposes. Accordingly, for accounting purposes, the financial statements of the Combined Company represent a continuation of the financial statements of the Company with the Transactions treated as the equivalent of the Company issuing shares for the net assets of Redwoods, accompanied by recapitalization. Under this method of accounting, Redwoods was treated as the acquired company for financial reporting purposes. Accordingly, for accounting purposes, the Merger was treated as the equivalent of the Company issuing shares for the net assets of Redwoods, accompanied by a recapitalization. The net assets of Redwoods were stated at historical cost with no goodwill or other intangible assets recorded. See NOTE 1 Organization and Business Description for detail. Equity Incentive Plan In connection with the Business Combination, the Companys Board adopted, and the Companys stockholders approved, the Equity Incentive Plan (Equity Incentive Plan). Although the Company does not have a formal policy with respect to the grant of equity incentive awards to the Companys executive officers, the Company believes that equi …

StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing

Subsequent events · 8,574 characters as filed

NOTE 13 SUBSEQUENT EVENTS The Company has evaluated subsequent events pursuant to the requirements of ASC Topic 855, from the balance sheet date through the date the financial statements were issued, and has determined that the following subsequent event exists: Merger On March 4, 2026, the Company entered into an Agreement and Plan of Merger (the Merger Agreement) with Greenland Mines Corp., a Delaware corporation (Greenland Mines). Pursuant to the terms of the Merger Agreement, at the closing, Greenland Mines will merge into GM Merger Sub, Inc., a Delaware corporation and wholly-owned subsidiary of the Company (Merger Sub), with Greenland Mines being the surviving entity. Pursuant to the Merger Agreement, as consideration for the Merger, the stockholders of Greenland Mines will receive a total of 47,000 newly issued shares of the Companys Series C Preferred Stock. In addition, the stockholders of Greenland Mines have the right to designate one individual to join the Companys Board of Directors. The Merger Agreement also contains customary representations and warranties of the parties. On March 4, 2026 (the Closing Date), at the closing of the Merger Agreement, Merger Sub merged into Greenland Mines, with Greenland Mines being the surviving entity (the Subsidiary Merger). As a result of the Subsidiary Merger, Greenland Mines became a wholly-owned subsidiary of the Company (the Merger Transaction). The Merger Transaction did not result in a change of control of the Company or …

SubsequentEventsTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.