| Component: (Network and Hypercube) | |
| Network | 10-Revenue Build / Unit Economics (http://luca.auditchain.finance/report/role/RevenueBuild) |
| Hypercube | Revenue Build [Hypercube] |
| Reporting Entity [Aspect] | GH259400TOMPUOLS65II | http://standards.iso.org/iso/17442 |
| Concept [Aspect] | Period [Aspect] | ||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022-01-01 | 2022-12-31 | 2021-01-01 | 2021-12-31 | 2020-01-01 | 2020-12-31 | 2019-01-01 | 2019-12-31 | 2018-01-01 | 2018-12-31 | |||||||||||||||||||||
| Product [Dimension] | Product [Dimension] | Product [Dimension] | Product [Dimension] | Product [Dimension] | |||||||||||||||||||||
| Product 1 [Member] | Product 2 [Member] | Product 3 [Member] | Product 4 [Member] | All Products [Member] | Product 1 [Member] | Product 2 [Member] | Product 3 [Member] | Product 4 [Member] | All Products [Member] | Product 1 [Member] | Product 2 [Member] | Product 3 [Member] | Product 4 [Member] | All Products [Member] | Product 1 [Member] | Product 2 [Member] | Product 3 [Member] | Product 4 [Member] | All Products [Member] | Product 1 [Member] | Product 2 [Member] | Product 3 [Member] | Product 4 [Member] | All Products [Member] | |
| Revenue Build [Arithmetic] | |||||||||||||||||||||||||
| Quantity Sold | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Price per Unit | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Cost per Unit | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Unit Marketing Cost (CAC) | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Revenue | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| As % of Revenue [Set] | |||||||||||||||||||||||||
| % of Total Revenue | |||||||||||||||||||||||||
| Component: (Network and Hypercube) | |
| Network | 15-Product Operating Ratios (http://luca.auditchain.finance/report/role/ProductOperatingRatios) |
| Hypercube | Product Operating Ratios [Hypercube] |
| Reporting Entity [Aspect] | GH259400TOMPUOLS65II | http://standards.iso.org/iso/17442 |
| Unit [Aspect] | Pure |
| Concept [Aspect] | Period [Aspect] | ||||
|---|---|---|---|---|---|
| 2022-01-01 | 2022-12-31 | |||||
| Product [Dimension] | |||||
| Product 1 [Member] | Product 2 [Member] | Product 3 [Member] | Product 4 [Member] | All Products [Member] | |
| Product Operating Ratios [Set] | |||||
| Units Growth Percent | 0% |
0% |
0% |
0% |
0% |
| Pricing Growth Percent | 0% |
0% |
0% |
0% |
0% |
| ROAS | 0 |
0 |
0 |
0 |
0 |
| Gross Margin Percent | 0% |
0% |
0% |
0% |
0% |
| LTV/CAC (no recurring here) | 0 |
0 |
0 |
0 |
0 |
| Unit Contribution Margin Percent | 0% |
0% |
0% |
0% |
0% |
| Component: (Network and Hypercube) | |
| Network | 16-Business Operating Ratios (http://luca.auditchain.finance/report/role/BusinessOperatingRatios) |
| Hypercube | Business Operating Ratios [Hypercube] |
| Reporting Entity [Aspect] | GH259400TOMPUOLS65II | http://standards.iso.org/iso/17442 |
| Unit [Aspect] | Pure |
| Concept [Aspect] | Period [Aspect] |
|---|---|
| 2022-01-01 | 2022-12-31 | |
| Business Operating Ratios [Set] | |
| Revenue Growth Percentage | 10% |
| EBITDA Growth Percentage | 10% |
| EBITDA Growth Margine Percentage | 10% |
| Contribution Margin Percentage | 10% |
| Growth Margin Percentage | 10% |
| Net Income Margin Percentage | 10% |
| Component: (Network and Hypercube) | |
| Network | 17-Valuation Ratios (http://luca.auditchain.finance/report/role/ValuationRatios) |
| Hypercube | Valuation Ratios [Hypercube] |
| Reporting Entity [Aspect] | GH259400TOMPUOLS65II | http://standards.iso.org/iso/17442 |
| Concept [Aspect] | Period [Aspect] | ||||||
|---|---|---|---|---|---|---|---|
| 2022-01-01 | 2022-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | |
| Price per Share [Arithmetic] | |||||||
| Market Cap | 0 |
||||||
| Shares | 10000 |
||||||
| Price per Share | 12.01 |
||||||
| Net Debt [Arithmetic] | 12.01 |
||||||
| Gross Debt | 0 |
0 |
0 |
0 |
0 |
0 |
|
| Cash on Hand | 194 |
161 |
137 |
120 |
108 |
100 |
|
| Net Debt | 0 |
0 |
0 |
0 |
0 |
0 |
|
| Enterprise Value [Set] | |||||||
| Enterprise Value (EV) | 0 |
||||||
| Leverage [Set] | |||||||
| Debt / EBITDA | 0 |
0 |
0 |
0 |
0 |
0 |
|
| Net Debt / EBITDA | 0 |
0 |
0 |
0 |
0 |
0 |
|
| Debt % EV | 0 |
0 |
0 |
0 |
0 |
0 |
|
| Net Debt % EV | 0 |
0 |
0 |
0 |
0 |
0 |
|
| Valuation [Set] | |||||||
| EV / EBITDA | 0 |
0 |
0 |
0 |
0 |
0 |
|
| Price Earnings Ratio (P/E) | 0 |
0 |
0 |
0 |
0 |
0 |
|
| Component: (Network and Hypercube) | |
| Network | 30-Mini Income Statement (http://luca.auditchain.finance/report/role/MiniIncomeStatement) |
| Hypercube | Mini Income Statement [Hypercube] |
| Reporting Entity [Aspect] | GH259400TOMPUOLS65II | http://standards.iso.org/iso/17442 |
| Concept [Aspect] | Period [Aspect] | ||||
|---|---|---|---|---|---|
| 2022-01-01 | 2022-12-31 | 2021-01-01 | 2021-12-31 | 2020-01-01 | 2020-12-31 | 2019-01-01 | 2019-12-31 | 2018-01-01 | 2018-12-31 | |
| Net Income [Set] | |||||
| Revenue | $ 0 |
$ 0 |
$ 0 |
$ 0 |
$ 0 |
| Variable COGS | 0 |
0 |
0 |
0 |
0 |
| Fixed COGS | 0 |
0 |
0 |
0 |
0 |
| Gross Profit | 0 |
0 |
0 |
0 |
0 |
| Variable SG&A | 0 |
0 |
0 |
0 |
0 |
| Fixed SG&A | 0 |
0 |
0 |
0 |
0 |
| EBITDA | 0 |
0 |
0 |
0 |
0 |
| D&A | 0 |
0 |
0 |
0 |
0 |
| EBIT | 0 |
0 |
0 |
0 |
0 |
| Interest | 0 |
0 |
0 |
0 |
0 |
| EBT | 0 |
0 |
0 |
0 |
0 |
| Taxes | 0 |
0 |
0 |
0 |
0 |
| Net Income | $ 0 |
$ 0 |
$ 0 |
$ 0 |
$ 0 |
| Shares | 0 |
0 |
0 |
0 |
0 |
| Component: (Network and Hypercube) | |
| Network | 40-Mini Cash Flow Statement (http://luca.auditchain.finance/report/role/MiniCashFlowStatement) |
| Hypercube | Mini Cash Flow Statement [Hypercube] |
| Reporting Entity [Aspect] | GH259400TOMPUOLS65II | http://standards.iso.org/iso/17442 |
| Unit [Aspect] | iso4217:USD |
| Concept [Aspect] | Period [Aspect] | ||||
|---|---|---|---|---|---|
| 2022-01-01 | 2022-12-31 | 2021-01-01 | 2021-12-31 | 2020-01-01 | 2020-12-31 | 2019-01-01 | 2019-12-31 | 2018-01-01 | 2018-12-31 | |
| Mini Cash Flow Statement [Set] | |||||
| Net Income | 0 |
0 |
0 |
0 |
0 |
| D&A | 0 |
0 |
0 |
0 |
0 |
| Other Operating Cash Flow | 0 |
0 |
0 |
0 |
0 |
| Operating Cash Flow | 0 |
0 |
0 |
0 |
0 |
| Cap Ex (=D&A) | 0 |
0 |
0 |
0 |
0 |
| Other Investing Cash Flow | 0 |
0 |
0 |
0 |
0 |
| Investing Cash Flow | 0 |
0 |
0 |
0 |
0 |
| Debt Raised | 0 |
0 |
0 |
0 |
0 |
| Equity Raised | 0 |
0 |
0 |
0 |
0 |
| Other Financing Cash Flow | 0 |
0 |
0 |
0 |
0 |
| Financing Cash Flow | 0 |
0 |
0 |
0 |
0 |
| Changes in Cash | 0 |
0 |
0 |
0 |
0 |
| Unlevered Free Cash Flow | 0 |
0 |
0 |
0 |
0 |
| Component: (Network and Hypercube) | |
| Network | 50-Mini Balance Sheet (http://luca.auditchain.finance/report/role/MiniBalanceSheet) |
| Hypercube | Mini Balance Sheet [Hypercube] |
| Reporting Entity [Aspect] | GH259400TOMPUOLS65II | http://standards.iso.org/iso/17442 |
| Unit [Aspect] | iso4217:USD |
| Concept [Aspect] | Period [Aspect] | |||||
|---|---|---|---|---|---|---|
| 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | |
| Mini Balance Sheet [Set] | ||||||
| Cash on Hand | 194 |
161 |
137 |
120 |
108 |
100 |
| Debt | 331 |
325 |
318 |
312 |
306 |
300 |
| PP&E | 110 |
108 |
106 |
104 |
102 |
100 |
