ZYBERNO
Stock Report
Updated Jun 8, 2026

Earlyworks Co., Ltd. (ELWS)

Technology • NASDAQ

$5.21

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
15.0/100
POOR BUSINESS
Earlyworks Co., Ltd. (ELWS) scores 15/100 — concerning metrics indicating significant structural or financial risks.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
N/A (Requires more data)
Requires fair value calculation and current price data
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (0.0%)
Debt-to-Equity (Solvency Risk):AVERAGE (0.70x)
Operating Margin (Operational Efficiency):CRITICAL (0.0%)
Return on Capital (Capital Efficiency):CRITICAL (-985.4%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

Earlyworks Co., Ltd. (ELWS) stock report — Zyberno Score 15/100 (POOR BUSINESS). Full financial analysis on Zyberno.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:5.21
Market Cap:$78.55M

Valuation Multiples (2)

P/B Ratio:151.34x
Peg Ratio:-999.00x

Enterprise Metrics (1)

Enterprise Value:$78.16M
B. Profitability Assessment

Return Metrics (3)

Reinvestment Rate:0.9%
Fundamental Growth Rate (g):-8.4%

Margin Analysis (1)

Ebitda Margin:-55.6%

Yield Metrics (2)

Earnings Yield:-$999.00
Dividend Yield:0.0%
C. Log-Linear Regression Growth Trends
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:1.74x
Quick Ratio:1.74x
Cash Ratio:1.26x

Leverage Analysis (3)

Debt To Equity Ttm:0.70x
Debt-to-Equity Ratio:0.70x
Debt To Ebitda:-999.00x

Coverage Ratios (2)

Interest Coverage Ratio:-143.20x
Times Interest Earned:-143.20

Capital Structure (4)

Working Capital:425,737.00
Cash And Cash Equivalents:731,819.00
Long Term Debt:$237.39K
Net Debt:-$387.83K
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

$3.09M
Cost Of Revenue Ttm:$1.50M

Profitability Breakdown (2)

$1.59M-$1.72M

Bottom Line Performance (3)

-$1.80M
Income Before Tax:-$1.16M
Ebitda Ttm:-1,717,915.00

Operating Expenses (5)

Operating Expenses:3,315,963.00
R And D Expense:303,248.00
Sga Expense:2,490,626.00
Income Tax Expense:-$1.18K
Interest Expense:12,037.00

Expense Ratios (3)

R And D To Revenue Percentage:9.8%
Sga To Revenue Percentage:80.7%
Ebitda Margin:-55.6%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$1.34M
Current Assets:$1.00M
Ppe Net:28,005.00
Goodwill:0.00
Intangible Assets:$74.46K

Liability Structure (4)

Total Liabilities:816,607.00
Current Liabilities:579,217.00
Long Term Debt:$237.39K
Short Term Debt:$106.60K

Equity & Capital (3)

Equity:$519.02K
Retained Earnings:-$15.33M
Common Stock:55,300,000.00

Working Capital Items (3)

Accounts Receivable:64,079.00
Inventory:0.00
Accounts Payable:85,309.00

Special Items (2)

Contract Liabilities:15,780.00
Stock Based Compensation:10,115.83
C. Cash Flow Analysis

Operating Activities (2)

-$1.34M-$1.35M

Investment Activities (1)

Investing Cash Flow:$615.33K

Financing Activities (3)

Financing Cash Flow:-$836.47K
Dividends Paid Ttm:0.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:4,888,749.60
Long Term Debt Issuance:$938.70K
Long Term Debt Repayments:$836.47K

Non-Cash Items (1)

Depreciation Amortization Ttm:5,799.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (1)

Earnings Per Share Ttm:-$0.12

Revenue & Cash Per Share (2)

Sales Per Share Ttm:0.20
Operating Cash Flow Per Share:-$0.09

Book Value & Capital (2)

Book Value Per Share:$0.03
Cash Per Share:0.05

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:2.31x
Working Capital Turnover Ttm:7.25x

Receivables Management (2)

Receivables Turnover Ttm:48.18x
Days Sales Outstanding Ttm:7.58

Inventory Management (2)

Inventory Turnover Ttm:-999.00x
Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:20.83
Cash Conversion Cycle:-1,012.25
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:80.00
Quality Score:35.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Damodaran Growth Analysis (2)

Reinvestment Rate:0.9%
Fundamental Growth Rate (g):-8.4%
B. Log-Linear Regression Growth Analysis
C. Company Profile & Context

Corporate Information (6)

Symbol:ELWS
Company Name:Earlyworks Co., Ltd.
Sector:Technology
Industry:Software Development
Exchange:NASDAQ
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:low
Volume Category:N/A

Share Structure (3)

Shares Outstanding:15.08M
Shares Outstanding Basic:15.08M
Shares Outstanding Diluted:15.08M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-06-08 06:07:30 UTC
Data Timestamp:2026-06-08T06:07:30.886976
Scroll to Top