Income Statement for AMST

	Amesite Inc.
	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	Q4-CY2013
Balance Sheet Date			2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31	2023-Sep-30	2023-Jun-30	2023-Mar-31	2022-Dec-31	2022-Sep-30	2022-Jun-30	2022-Mar-31	2021-Dec-31	2021-Sep-30	2021-Jun-30	2021-Mar-31	2020-Dec-31	2020-Sep-30
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021	Q3-FY2021	Q2-FY2021	Q1-FY2021
Total Revenue			55,759$	30,690$	12,760$	11,250$	27,844$	34,261$	41,443$	63,333$	122,999$	204,589$	237,139$	280,282$	157,618$	209,518$	189,174$	140,691$	256,265$	201,394$	106,812$	110,109$	(1,495$)	20,937$	32,607$	7,700$
Cost Of 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$
Gross Profit			55,759$	30,690$	12,760$	11,250$	27,844$	34,261$	41,443$	63,333$	122,999$	204,589$	237,139$	280,282$	157,618$	209,518$	189,174$	140,691$	256,265$	201,394$	106,812$	110,109$	(1,495$)	20,937$	32,607$	7,700$
Gross Margin			100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Expenses			913,437$	718,412$	1,143,629$	938,594$	1,237,637$	1,498,045$	997,527$	1,013,323$	932,357$	1,033,947$	693,348$	1,568,801$	1,806,248$	1,762,056$	2,058,417$	1,942,440$	1,677,962$	2,106,849$	2,062,958$	1,275,766$	1,010,221$	708,894$	796,377$	802,726$
Operating Income			(857,678$)	(687,722$)	(1,130,869$)	(927,344$)	(1,209,793$)	(1,463,784$)	(956,084$)	(949,990$)	(809,358$)	(829,358$)	(456,209$)	(1,288,519$)	(1,648,630$)	(1,552,538$)	(1,869,243$)	(1,801,749$)	(1,421,697$)	(1,905,455$)	(1,956,146$)	(1,165,657$)	(1,011,716$)	(687,957$)	(763,770$)	(795,026$)
Other Income			(90,869$)	0$	0$	0$	0$	0$	0$	0$	(175,694$)	(116,936$)	(255,783$)	(288,819$)	(494,786$)	(663,574$)	(452,996$)	(576,408$)	(468,277$)	(417,998$)	(332,035$)	(3,920,620$)	(370,192$)	(196,862$)	(201,423$)	(160,518$)
Interest Income			24,561$	24,304$	9,232$	19,299$	28,827$	37,872$	50,473$	59,297$	36,568$	18,297$	12,508$						270$	703$	607$	13$	1,033$	8,134$	5,547$	2,447$
Interest Expenses
Income Before Tax			(923,986$)	(663,418$)	(1,121,637$)	(908,045$)	(1,180,966$)	(1,425,912$)	(905,611$)	(890,693$)	(948,484$)	(927,997$)	(699,484$)	(1,577,338$)	(2,143,416$)	(2,216,112$)	(2,322,239$)	(2,378,157$)	(1,889,704$)	(2,322,750$)	(2,287,574$)	(5,086,264$)	(1,380,875$)	(876,685$)	(959,646$)	(953,097$)
Tax Expenses
Income from Continuing Operations			(923,986$)	(663,418$)	(1,121,637$)	(908,045$)	(1,180,966$)	(1,425,912$)	(905,611$)	(890,693$)	(948,484$)	(927,997$)	(699,484$)	(1,577,338$)	(2,143,416$)	(2,216,112$)	(2,322,239$)	(2,378,157$)	(1,889,704$)	(2,322,750$)	(2,287,574$)	(5,086,264$)	(1,380,875$)	(876,685$)	(959,646$)	(953,097$)
Income from Discontinued Operations
Consolidated Income			(923,986$)	(663,418$)	(1,121,637$)	(908,045$)	(1,180,966$)	(1,425,912$)	(905,611$)	(890,693$)	(948,484$)	(927,997$)	(699,484$)	(1,577,338$)	(2,143,416$)	(2,216,112$)	(2,322,239$)	(2,378,157$)	(1,889,704$)	(2,322,750$)	(2,287,574$)	(5,086,264$)	(1,380,875$)	(876,685$)	(959,646$)	(953,097$)
Net Income			(923,986$)	(663,418$)	(1,121,637$)	(908,045$)	(1,180,966$)	(1,425,912$)	(905,611$)	(890,693$)	(948,484$)	(927,997$)	(699,484$)	(1,577,338$)	(2,143,416$)	(2,216,112$)	(2,322,239$)	(2,378,157$)	(1,889,704$)	(2,322,750$)	(2,287,574$)	(5,086,264$)	(1,380,875$)	(876,685$)	(959,646$)	(953,097$)
Profit Margin			(1,657.11%)	(2,161.68%)	(8,790.26%)	(8,071.51%)	(4,241.37%)	(4,161.91%)	(2,185.20%)	(1,406.37%)	(771.13%)	(453.59%)	(294.97%)	(562.77%)	(1,359.88%)	(1,057.72%)	(1,227.57%)	(1,690.34%)	(737.40%)	(1,153.34%)	(2,141.68%)	(4,619.30%)	92,366.22%	(4,187.25%)	(2,943.07%)	(12,377.88%)
Earnings to Minority
Earnings to Common Shareholders			(923,986$)	(663,418$)	(1,121,637$)	(908,045$)	(1,180,966$)	(1,425,912$)	(905,611$)	(890,693$)	(948,484$)	(927,997$)	(699,484$)	(1,577,338$)	(2,143,416$)	(2,216,112$)	(2,322,239$)	(2,378,157$)	(1,889,704$)	(2,322,750$)	(2,287,574$)	(5,086,264$)	(1,380,875$)	(876,685$)	(959,646$)	(953,097$)
Earnings Per Share, Basic			(0.20$)	(0.16$)	(0.40$)	(0.34$)	(0.46$)	(0.56$)	(0.36$)	(0.35$)	(0.37$)	(0.37$)	(0.28$)	(0.69$)	0.06$	(1.12$)	(0.11$)	(0.11$)	(0.09$)	(0.11$)	(0.11$)	(0.31$)	(0.08$)	(0.06$)	(0.07$)	(0.07$)
Earnings Per Share, Diluted				(0.16$)				(0.56$)					(0.02$)	(0.06$)			(0.11$)	(0.11$)	(0.09$)	(0.11$)	(0.11$)	(0.31$)	(0.08$)	(0.06$)	(0.07$)	(0.07$)
Average Shares, Basic			4,548,034	4,054,939	2,792,440	2,707,275	2,542,440	2,542,440	2,542,440	2,542,440	2,540,220	2,528,845	2,525,464	2,285,031	-37,821,684	1,983,572	21,984,947	21,609,693	20,491,481	20,538,461	20,425,165	16,545,897	17,403,998	15,831,820	14,674,861	13,611,997
Average Shares, Diluted				4,054,939				2,542,440					30,305,566	27,420,362			21,984,947	21,609,693	20,491,481	20,538,461	20,425,165	16,545,897	17,403,998	15,831,820	14,674,861	13,611,997
EBIT			(923,986$)	(663,418$)	(1,121,637$)	(908,045$)	(1,180,966$)	(1,425,912$)	(905,611$)	(890,693$)	(948,484$)	(927,997$)	(699,484$)	(1,577,338$)	(2,143,416$)	(2,216,112$)	(2,322,239$)	(2,378,157$)	(1,889,704$)	(2,322,750$)	(2,287,574$)	(5,086,264$)	(1,380,875$)	(876,685$)	(959,646$)	(953,097$)
EBITDA			(821,902$)	(562,909$)	(1,008,702$)	(789,770$)	(1,061,476$)	(1,303,760$)	(765,944$)	(738,335$)	(791,632$)	(764,706$)	(524,180$)	(1,390,302$)	(1,949,880$)	(1,975,893$)	(2,099,828$)	(2,158,719$)	(1,675,318$)	(2,125,591$)	(2,108,595$)	(4,925,290$)	(1,223,967$)	(729,146$)	(843,084$)	(851,849$)