• Income Statement
• Balance Sheet
• Cash Flow
• Ratios
• Market Data
• Valuation

	MADE IN USA INC. (ALXYD)
	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014
Balance Sheet Date		2025-Nov-30	2025-Aug-31	2025-May-31	2025-Feb-28	2024-Nov-30	2024-Aug-31	2024-May-31	2024-Feb-29
Fiscal Period		Q3-FY2026	Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024
Total Revenue				11,476$	14,335$	8,842$	10,611$	3,972$	3,292$	3,293$	7,000$	7,933$
QoQ%				(19.94%)	62.12%	(16.67%)	167.15%	20.66%	(.03%)	(52.96%)	(11.76%)
YoY%				188.92%	335.45%	168.51%	51.59%	(49.93%)
Cost Of Revenue				11,476$	14,335$	8,842$	10,611$	3,972$	3,292$	3,293$	7,000$	7,933$
Gross Profit		1,100$	24,460$	11,476$	14,335$	8,842$	10,611$	3,972$	3,292$	3,293$	7,000$	7,933$
Gross Margin				100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Expenses		3,812$	15,795$	43,002$	14,922$	9,145$	20,067$	16,284$	3,125$	3,793$	10,822$	9,682$
Operating Income						303$
Operating Margin						3.43%
Interest Income
Interest Expenses
Income Before Tax		(2,512$)	8,665$	(31,526$)	(587$)	(303$)	(9,456$)	(12,312$)	(700$)	(500$)	(3,822$)	(1,749$)
Tax Expenses
Net Income		(2,512$)	8,665$	(31,526$)	(587$)	(303$)	(9,456$)	(12,312$)	(12,862$)	(500$)	(3,822$)	(1,749$)
Profit Margin				(274.71%)	(4.10%)	(3.43%)	(89.12%)	(309.97%)	(390.71%)	(15.18%)	(54.60%)	(22.05%)
TTM				(92.51%)	(60.01%)	(130.75%)	(165.96%)	(168.00%)	(87.99%)
Earnings to Minority					(44,142$)				(12,162$)
Earnings to Common Shareholders		(2,512$)	8,665$	(31,526$)	(587$)	(303$)	(9,456$)	(12,312$)	(700$)	(500$)	(3,822$)	(1,749$)
QoQ%		(128.99%)	127.49%	(5,270.70%)	(93.73%)	96.80%	23.20%	(1,658.86%)	(40.00%)	86.92%	(118.53%)
YoY%		(729.04%)	191.64%	(156.06%)	16.14%	39.40%	(147.41%)	(603.95%)
Earnings Per Share, Basic		0.00$	0.00$			0.00$	0.00$
Earnings Per Share, Diluted		0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$
Unlevered FCF Per Share, Basic		0.00$	(0.01$)			0.00$	0.00$
Unlevered FCF Per Share, Diluted		0.00$	(0.01$)	0.00$	0.04$	0.00$	0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$
Average Shares, Basic		17,962,640	6,695,000			6,695,000	6,695,000
Average Shares, Diluted		17,962,640	6,695,000	6,695,000	610,300	6,695,000	6,695,000	6,695,000	5,691,767	5,003,533	5,000,000	5,000,000
EBIT		(2,512$)	8,665$	(31,526$)	(587$)	(303$)	(9,456$)	(12,312$)	(700$)	(500$)	(3,822$)	(1,749$)
EBITDA		(2,512$)	8,665$	(31,526$)	(587$)	(303$)	(9,456$)	(12,312$)	(700$)	(500$)	(3,822$)	(1,749$)

Copy Table ✓