Birdie Win Corp (BRWC)
Birdie Win Corporation delivers educational workshops focused on improving financial understanding. The company was founded in 2021 and is headquartered in Petaling Jaya, Malaysia.
Sector: Services-Educational Services
Industry: Education & Training Services
Birdie Win Corporation
OTC:BRWCConsumer Defensive · Education & Training Services
-9.30%$0.8888
Mkt Cap-
Float3.37M
O/S-
Inst Own-
SI<0.1%
Dilution
Delisting Issues Timeline
Financials Summary
Revenue$20K
Net Income-$27K
Total Assets$10K
Free Cash Flow-$15K
Debt & Equity
Debt 357%
Total Debt$18K
Total Equity-$13K
Shares Outstanding
Short Interest
Split History
No splits on record
Nothing in BRWC's public trading history: no forward or reverse split has affected the share count.
Balance Sheet Details
Assets$10K
Liabilities$23K
Accounts Receivable$0
Accounts Payable$0
Inventory$0
PP&E (Net)$0
Goodwill$0
Intangible Assets$0
Income Statement
| Period | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD |
| Period Ending | 2026-07-31 | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
| Revenue | $20K | $30K | $25K | $20K | $30K | $80K |
| YoY Growth | -33.3% | 20.0% | 25.0% | -33.3% | -62.5% | - |
| Cost of Revenue | $0 | $0 | $0 | $0 | $294 | $592 |
| Gross Profit | $0 | $30K | $25K | $20K | $30K | $79K |
| Gross Margin | - | 100.0% | 100.0% | 100.0% | 99.0% | 99.3% |
| Research and Development | $0 | $0 | $0 | $0 | $0 | $0 |
| Selling, General, and Administrative | $47K | $47K | $48K | $30K | $56K | $81K |
| Other | $0 | $137 | $718 | $0 | $556 | $0 |
| Total Operating Expenses | $47K | $47K | $49K | $30K | $56K | $81K |
| Operating Income (EBIT) | -$27K | -$17K | -$24K | -$10K | -$26K | -$2K |
| Operating Margin | -137.4% | -57.7% | -96.3% | -49.9% | -86.8% | -2.1% |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | $0 |
| Interest Income | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Income (Expense) | $0 | $0 | $0 | $2K | $556 | $0 |
| Income Before Tax (EBT) | -$27K | -$17K | -$24K | -$8K | -$25K | -$2K |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income | -$27K | -$17K | -$24K | -$8K | -$25K | -$2K |
| Net Income Margin | -137.4% | -57.7% | -96.3% | -39.5% | -85.0% | -2.1% |
| Supplementary Data | ||||||
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | -0.01 | -0.00 |
| Diluted EPS | -0.00 | -0.00 | -0.00 | -0.00 | -0.01 | -0.00 |
| Weighted Average OS | 6.72M | 6.16M | 5.76M | 5.04M | 4.81M | 5.04M |
| EBITDA | -$27K | -$17K | -$23K | -$9K | -$25K | -$2K |
| EBITDA Margin | -137.4% | -57.2% | -93.5% | -46.2% | -84.8% | -2.0% |
Balance Sheet
| Period | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD |
| Period Ending | 2026-07-31 | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
| Assets | ||||||
| Current Assets | ||||||
| Cash and Cash Equivalents | $6K | $2K | $2K | $0 | $19K | $20K |
| Short-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash and Short-Term Investments | $6K | $2K | $2K | $55 | $19K | $20K |
| Accounts Receivable | $0 | $0 | $0 | $10K | $0 | $0 |
| Inventory | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Current Assets | $10K | $20K | $13K | $13K | $22K | $20K |
| Long-Term Assets | ||||||
| Property, Plant & Equipment Net | $0 | $0 | $137 | $855 | $2K | $901 |
| Goodwill | $0 | $0 | $0 | $0 | $0 | $0 |
| Intangible Assets | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 |
| Deferred Tax Assets | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Assets | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Long-Term Assets | $0 | $0 | $137 | $855 | $2K | $901 |
| Other Assets | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Assets | $10K | $20K | $13K | $14K | $24K | $21K |
| Liabilities | ||||||
| Current Liabilities | ||||||
| Accounts Payable | $0 | $0 | $0 | $0 | $0 | $0 |
| Short-Term Debt | $18K | $0 | $0 | $0 | $0 | $0 |
| Current Income Tax Payable | $0 | $0 | $0 | $0 | $0 | $0 |
| Current Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $10K |
| Other Current Liabilities | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Current Liabilities | $23K | $5K | $13K | $8K | $10K | $18K |
| Long-Term Liabilities | ||||||
| Long-Term Debt | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Deferred Tax Liabilities | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Long-Term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Liabilities | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities | $23K | $5K | $13K | $8K | $10K | $18K |
| Stockholders' Equity | ||||||
| Preferred Stock | $0 | $0 | $0 | $0 | $0 | $0 |
| Common Stock | $7K | $7K | $6K | $5K | $5K | $4K |
| Retained Earnings | -$103K | -$75K | -$58K | -$34K | -$26K | -$427 |
| Comprehensive Income & Other | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Stockholders' Equity | $83K | $83K | $52K | $35K | $35K | $0 |
| Total Equity | -$13K | $14K | -$296 | $6K | $14K | $3K |
| Minority Interest | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities and Equity | $10K | $20K | $13K | $14K | $24K | $21K |
| Supplementary Data | ||||||
| Total Debt | $18K | $0 | $0 | $0 | $0 | $0 |
| Net Debt | $12K | -$2K | -$2K | $0 | -$19K | -$20K |
Cash Flow Statement
| Period | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD |
| Period Ending | 2026-07-31 | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
| Operating Activities | ||||||
| Net Income | -$27K | -$17K | -$24K | -$8K | -$25K | -$2K |
| Depreciation & Amortization | $0 | $137 | $718 | $744 | $606 | $104 |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $0 |
| Stock-Based Compensation | $14K | $10K | $13K | $0 | $0 | $0 |
| Changes in Working Capital: | ||||||
| Accounts Receivable | $0 | $0 | $0 | -$10K | $0 | $0 |
| Inventory | $0 | $0 | $0 | $0 | $0 | $0 |
| Accounts Payable | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Working Capital | -$1K | $7K | -$3K | -$2K | -$10K | $70K |
| Total Working Capital Change | -$1K | $7K | -$3K | -$12K | -$10K | $70K |
| Other Non-Cash Items | $0 | $0 | $10K | $0 | $0 | $0 |
| Net Cash from Operating | -$15K | $326 | -$3K | -$19K | -$35K | $69K |
| Investing Activities | ||||||
| Capital Expenditures | $0 | $0 | $0 | $0 | -$1K | -$4K |
| Acquisitions | $0 | $0 | $0 | $0 | $0 | $0 |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $0 |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Investing Activities | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Cash from Investing | $0 | $0 | $0 | $0 | -$1K | -$4K |
| Financing Activities | ||||||
| Debt Repaid | - | - | - | - | - | - |
| Common Stock Issuance | $0 | $24K | $5K | $0 | $36K | $0 |
| Common Stock Repurchases | $0 | $0 | $0 | $0 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Financing Activities | $18K | $0 | $0 | $0 | $0 | $14K |
| Net Cash from Financing | $18K | $0 | $5K | $0 | $36K | $14K |
| Forex Effect | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Change in Cash | $4K | $326 | $2K | -$19K | -$507 | $79K |
| Supplementary Data | ||||||
| Operating Cash Flow | -$15K | $326 | -$3K | -$19K | -$35K | $69K |
| Capital Expenditure | $0 | $0 | $0 | $0 | -$1K | -$4K |
| Free Cash Flow | -$15K | $326 | -$3K | -$19K | -$37K | $65K |
| Cash at Beginning | $2K | $2K | $0 | $19K | $20K | $0 |
| Cash at End | $6K | $2K | $2K | $0 | $19K | $79K |