Consumer Defensive · Household & Personal Products
Price
$2.83
Market Cap
$13.4M
Employees
50
Beta
0.93
Avg Volume
2,359,580
CEO
Wenquan Zhu
Business Description
Big Tree Cloud Holdings Limited, a company headquartered in Shenzhen, China, specializes in the manufacturing and distribution of personal care items. Beyond personal care, the firm also supplies a diverse range of other consumer products. It operates as a subsidiary of Ploutos Group Limited.
Business History
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
API Direct from provider
CALC Derived from statements
P/E Ratio (Price per dollar of earnings)
CALCStock Price / EPS (Diluted)
-0.35
Stock Price: $2.83
EPS (Diluted): -8.00
EPS (Diluted): -8.00
P/B Ratio (Price vs net asset value)
APIStock Price / Book Value Per Share
679.79
Stock Price: $2.83
Total Equity: $173,432
Shares: 4,065,426
Total Equity: $173,432
Shares: 4,065,426
EV/EBITDA (Total value vs operating profit)
APIEnterprise Value / EBITDA
-3.97
Market Cap: $13.42M
Total Debt: $5.73M
Cash: $1.68M
EBITDA: -$30.95M
Total Debt: $5.73M
Cash: $1.68M
EBITDA: -$30.95M
Enterprise Value (Takeover price (cap + debt - cash))
APIMarket Cap + Total Debt - Cash
$122.9M
Market Cap: $13.42M
Total Debt: $5.73M
Cash: $1.68M
Total Debt: $5.73M
Cash: $1.68M
P/S Ratio (Price per dollar of revenue)
APIStock Price / Revenue Per Share
46.10
Stock Price: $2.83
Revenue: $2.56M
Shares: 4,065,426
Revenue: $2.56M
Shares: 4,065,426
EV/Sales (Total value vs revenue — works when P/E can't)
API48.07
Gross Margin (Revenue left after direct costs)
APIGross Profit / Revenue
20.3%
Gross Profit: $520,101
Revenue: $2.56M
Revenue: $2.56M
Operating Margin (Revenue left after all operations)
APIOperating Income / Revenue
-1,494.3%
Operating Income: -$38.21M
Revenue: $2.56M
Revenue: $2.56M
Net Margin (Revenue left as actual profit)
APINet Income / Revenue
-1,272.1%
Net Income: -$32.53M
Revenue: $2.56M
Revenue: $2.56M
ROE (Profit from shareholder equity)
CALCNet Income / Total Equity
-18,756.7%
Net Income: -$32.53M
Total Equity: $173,432
Total Equity: $173,432
ROIC (Profit from all invested capital)
CALCNOPAT / Invested Capital
-910.2%
Operating Income: -$38.21M
Tax Rate: -0.7%
Equity: $173,432
Total Debt: $5.73M
Cash: $1.68M
Tax Rate: -0.7%
Equity: $173,432
Total Debt: $5.73M
Cash: $1.68M
Current Ratio (Can it pay short-term bills)
APICurrent Assets / Current Liabilities
1.14
Current Assets: $3.84M
Current Liabilities: $3.38M
Current Liabilities: $3.38M
Debt/Equity (Leverage — debt vs equity)
CALCTotal Debt / Total Equity
33.06
Short-Term Debt: $1.30M
Long-Term Debt: $4.44M
Total Debt: $5.73M
Total Equity: $173,432
Long-Term Debt: $4.44M
Total Debt: $5.73M
Total Equity: $173,432
Rev/Share (Top-line per share)
CALCRevenue / Shares Outstanding
$0.63
Revenue: $2.56M
Shares: 4,065,426
Shares: 4,065,426
Book Value/Share (Net assets per share)
CALC(Total Assets - Total Liabilities) / Shares
$0.04
Total Equity: $173,432
Shares: 4,065,426
Shares: 4,065,426
FCF/Share (Real cash generated per share)
CALC(Operating Cash Flow + CapEx) / Shares
$-1.72
Operating CF: -$6.49M
CapEx: -$518,266
Shares: 4,065,426
CapEx: -$518,266
Shares: 4,065,426
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
APILast Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $2.83
Stock Price: $2.83
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
—
Dividends Paid: N/A
Net Income: -$32.53M
Net Income: -$32.53M
Dividends paid not available in cash flow statement
Industry Benchmarks
Compares DSY against LLM-researched typical ranges for its
industry. One research call per industry, cached indefinitely — every stock in the same industry
reuses the same baseline.
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
0
Company Classification
— What type of company is this?
1
Industry Landscape
— Where is the industry headed?
2
Company Momentum
— Where is this company trending?
3
Forward Projection
— 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a
DCF Valuation
— Present value of future cash flows
4b
Earnings Power Value
— Floor value — worth with zero growth
4c
Anchored PE
— Industry PE adjusted for growth differential
4d
Reverse DCF
— What growth is the market pricing in?
4e
Revenue-Based DCF
— For growth/narrative companies (skip if mature earner)
4f
Anchored P/S
— Price-to-Sales peer comparison (skip if mature earner)
4g
Scenario Analysis
— Bull / Base / Bear (skip if mature earner)
4h
Dividend Discount Model
— For dividend/income stocks only
4i
Book Value Analysis
— For deep value / turnaround stocks only
4j
Insider Activity
— Are insiders buying or selling?
4f
Cash Flow Quality
— How trustworthy is the FCF?
4g
Debt Maturity Risk
— Can it handle its debt?
4h
Macro Environment
— Rates, market valuation, volatility
4i
Sector Intelligence
— How does this company compare within its sector?
4j
Revenue Confidence
— How reliable is the growth projection?
4k
Sensitivity Analysis
— How fragile is the fair value estimate?
4l
Sector Demand Cycle
— Is the sector in a boom, steady state, or contraction?
5
AI Investigation
— Adaptive research engine (Claude)
5b
Thesis Evaluation
— What does the market believe? (narrative/platform stocks only)
6
Valuation Synthesis
— Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Last updated: Jun 22, 2026 2:08pm (4d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | $1.9M | $6.3M | $7.3M | $2.6M |
| Cost of Revenue | $846,255 | $2.7M | $2.4M | $2.0M |
| Gross Profit | $1.1M | $3.6M | $4.9M | $520,101 |
| Operating Expenses | $3.0M | $3.0M | $4.9M | $38.7M |
| Operating Income | -$1.9M | $670,836 | $-26,331 | -$38.2M |
| Net Income | -$1.9M | $126,217 | $640,485 | -$32.5M |
| EBITDA | -$1.9M | $1.5M | $1.8M | -$30.9M |
| EPS | $-0.06 | $0.34 | $0.25 | $-8.00 |
| EPS (Diluted) | — | — | — | — |
Balance Sheet (Annual)
Last updated: Jun 22, 2026 2:08pm (4d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Cash & Equivalents | $363,535 | $3.2M | $748,099 | $1.7M |
| Total Current Assets | $2.1M | $6.3M | $2.0M | $3.8M |
| Total Assets | $2.4M | $59.3M | $9.0M | $11.0M |
| Current Liabilities | $2.0M | $6.2M | $7.1M | $3.4M |
| Long-Term Debt | $0 | $0 | $2.4M | $4.4M |
| Total Liabilities | $2.0M | $2.1M | $13.5M | $9.9M |
| Total Equity | $453,174 | $587,833 | -$4.6M | $173,432 |
| Retained Earnings | -$4.3M | -$4.0M | -$4.9M | -$37.4M |
Cash Flow (Annual)
Last updated: Jun 22, 2026 2:08pm (4d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Operating Cash Flow | -$1.9M | $-273,894 | -$1.5M | -$6.5M |
| Capital Expenditure | $-24,218 | -$4.6M | -$2.9M | $-518,266 |
| Free Cash Flow | -$1.9M | -$4.9M | -$4.4M | -$7.0M |
| Acquisitions (net) | $0 | $0 | $0 | $2.8M |
| Debt Repayment | — | — | — | — |
| Dividends Paid | — | — | — | — |
| Stock Buybacks | $0 | $0 | $0 | $0 |
| Net Change in Cash | $-881,193 | $2.8M | -$2.4M | $930,871 |
Analyst Estimates (Annual)
Last updated: Jun 26, 2026 10:41am (22h ago)| Metric | 2018 |
|---|---|
| Revenue |
$3.7M $3.7M – $3.7M
|
| EBITDA |
-$1.4M -$1.4M – -$1.4M
|
| Net Income | $0 |
| EPS | — |
Growth Trends (YoY %)
Last updated: Jun 22, 2026 2:08pm (4d ago)| Metric | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue Growth | +224.4% | +16.4% | -65.1% |
| Gross Profit Growth | +231.7% | +35.1% | -89.4% |
| Operating Income Growth | +134.6% | -103.9% | -145,026.5% |
| Net Income Growth | +106.7% | +407.4% | -5,179.0% |
| EBITDA Growth | +178.1% | +22.3% | -1,822.1% |
Narrative Economics
The story the market is telling about this stock — the intangible X-factor
(founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond
what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for DSY — it's generated by the pipeline (
market-narrative step).
No community reviews yet for DSY.
Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes
personal — only you see this
Sign in to save personal notes and rate your interest in this stock.
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.352 · d1100787 · 2026-06-26 11:39:30