| Axil Brands, Inc. (AXIL) |
| 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 | | | | | | | | | | | | 2021-Feb-28 | 2020-Nov-30 | 2020-Aug-31 | 2020-May-31 | 2020-Feb-29 | 2019-Nov-30 | 2019-Aug-31 | 2019-May-31 | 2019-Feb-28 | 2018-Nov-30 | 2018-Aug-31 | 2018-May-31 | 2018-Feb-28 | 2017-Nov-30 | | | | | | | | | | | | | | | |
| Fiscal Period | | Q2-FY2026 | Q1-FY2026 | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | | | | | | | | | | | | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | | | | | | | | | | | | | | | |
| Total Revenue | | 8,134,859$ | 6,856,218$ | 5,751,309$ | 6,922,367$ | 7,732,574$ | 5,851,272$ | 6,501,250$ | 6,469,343$ | 8,421,677$ | 6,106,269$ | 17,414,758$ | 5,656,461$ | | | | | | | | 364,966$ | 644,061$ | 268,454$ | 400,597$ | 157,880$ | 328,552$ | 125,682$ | 330,269$ | 281,062$ | 240,159$ | 141,180$ | 466,810$ | 219,254$ | 135,909$ | 111,245$ | 117,941$ | 157,586$ | 140,341$ | | | | | | | | | | | |
| QoQ% | | 18.65% | 19.21% | (16.92%) | (10.48%) | 32.15% | (10.00%) | .49% | (23.18%) | 37.92% | (64.94%) | 207.87% | | | | | | | | | (43.33%) | 139.92% | (32.99%) | 153.74% | (51.95%) | 161.42% | (61.95%) | 17.51% | 17.03% | 70.11% | (69.76%) | 112.91% | 61.32% | 22.17% | (5.68%) | (25.16%) | 12.29% | | | | | | | | | | | | |
| YoY% | | 5.20% | 17.18% | (11.54%) | 7.00% | (8.18%) | (4.18%) | (62.67%) | 14.37% | | | | | | | | | | | | 131.17% | 96.03% | 113.60% | 21.29% | (43.83%) | 36.81% | (10.98%) | (29.25%) | 28.19% | 76.71% | 26.91% | 295.80% | 39.13% | (3.16%) | | | | | | | | | | | | | | | |
| Cost Of Revenue | | 2,598,622$ | 2,221,284$ | 1,727,864$ | 1,955,939$ | 2,234,527$ | 1,697,624$ | 1,854,380$ | 1,845,017$ | 2,163,738$ | 1,458,703$ | 4,351,513$ | 1,437,976$ | | | | | | | | 93,491$ | 247,828$ | 136,259$ | 220,175$ | 45,736$ | 169,714$ | 45,153$ | 170,779$ | 158,846$ | 159,616$ | 63,776$ | 328,887$ | 135,236$ | 67,618$ | 44,505$ | 78,991$ | 73,738$ | 59,159$ | | | | | | | | | | | |
| Gross Profit | | 5,536,237$ | 4,634,934$ | 4,023,445$ | 4,966,428$ | 5,498,047$ | 4,153,648$ | 4,646,870$ | 4,624,326$ | 6,257,939$ | 4,647,566$ | 13,063,245$ | 4,218,485$ | | | | | | | | 271,475$ | 396,233$ | 132,195$ | 180,422$ | 112,144$ | 158,838$ | 80,529$ | 159,490$ | 122,216$ | 80,543$ | 77,404$ | 137,923$ | 84,018$ | 68,291$ | 66,740$ | 38,950$ | 83,848$ | 81,182$ | | | | | | | | | | | |
| Gross Margin | | 68.06% | 67.60% | 69.96% | 71.75% | 71.10% | 70.99% | 71.48% | 71.48% | 74.31% | 76.11% | 75.01% | 74.58% | | | | | | | | 74.38% | 61.52% | 49.24% | 45.04% | 71.03% | 48.35% | 64.07% | 48.29% | 43.48% | 33.54% | 54.83% | 29.55% | 38.32% | 50.25% | 59.99% | 33.03% | 53.21% | 57.85% | | | | | | | | | | | |
| Operating Expenses | | 4,633,166$ | 4,223,196$ | 3,977,358$ | 4,383,319$ | 4,825,176$ | 4,294,350$ | 4,477,280$ | 4,728,205$ | 4,994,027$ | 4,473,809$ | 4,587,411$ | 4,001,897$ | | | | | | | | 342,103$ | 341,675$ | 200,235$ | 180,013$ | 153,255$ | 188,723$ | 183,403$ | 154,502$ | 125,727$ | 138,607$ | 170,457$ | 138,812$ | 195,996$ | 168,574$ | 192,435$ | 244,015$ | 193,520$ | 191,619$ | | | | | | | | | | | |
| Operating Income | | 903,071$ | 411,738$ | 46,087$ | 583,109$ | 672,871$ | (140,702$) | 169,590$ | (103,879$) | 1,263,912$ | 173,757$ | 583,227$ | 216,588$ | | | | | | | | (70,628$) | 54,558$ | (68,040$) | 408$ | (41,111$) | (29,885$) | (102,874$) | 4,988$ | (3,511$) | (58,064$) | (93,053$) | (889$) | (111,978$) | (100,283$) | (125,695$) | (205,065$) | (109,672$) | (110,437$) | | | | | | | | | | | |
| Operating Margin | | 11.10% | 6.01% | .80% | 8.42% | 8.70% | (2.41%) | 2.61% | (1.61%) | 15.01% | 2.85% | 3.35% | 3.83% | | | | | | | | (19.35%) | 8.47% | (25.35%) | .10% | (26.04%) | (9.10%) | (81.85%) | 1.51% | (1.25%) | (24.18%) | (65.91%) | (.19%) | (51.07%) | (73.79%) | (112.99%) | (173.87%) | (69.60%) | (78.69%) | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | (387$) | 1,495$ | | 1,644$ | (2,406$) | 1,714$ | | | | | | | | 1,757$ | 1,467$ | 1,236$ | 603$ | 513$ | 519$ | 117$ | 93$ | 106$ | 0$ | 272$ | 741$ | 965$ | 1,042$ | 1,064$ | | | | | | | | | | | | | | |
| Income Before Tax | | 937,998$ | 449,352$ | 87,918$ | 629,747$ | 700,956$ | (109,805$) | 226,365$ | (46,345$) | 1,382,468$ | 220,441$ | 595,669$ | 221,595$ | | | | | | | | (56,060$) | 53,103$ | (69,269$) | (185$) | (41,599$) | (30,374$) | (100,609$) | 4,936$ | (3,568$) | (58,039$) | (93,304$) | (1,602$) | (112,910$) | (101,298$) | (126,729$) | (205,641$) | (109,667$) | (110,437$) | | | | | | | | | | | |
| Tax Expenses | | 233,115$ | 115,058$ | 333,493$ | 53,085$ | 67,250$ | 0$ | 176,849$ | (827,436$) | 364,393$ | 65,989$ | (164,431$) | 59,547$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | 704,883$ | 334,294$ | (245,575$) | 576,662$ | 633,706$ | (109,805$) | 49,516$ | 781,091$ | 1,018,075$ | 154,452$ | 760,100$ | 162,048$ | | | | | | | | (56,060$) | 53,103$ | (69,269$) | (185$) | (41,599$) | (30,374$) | (100,609$) | 4,936$ | (3,568$) | (58,039$) | (93,304$) | (1,602$) | (112,910$) | (101,298$) | (126,729$) | (205,641$) | (109,667$) | (110,437$) | | | | | | | | | | | |
| Profit Margin | | 8.67% | 4.88% | (4.27%) | 8.33% | 8.20% | (1.88%) | .76% | 12.07% | 12.09% | 2.53% | 4.37% | 2.87% | | | | | | | | (15.36%) | 8.25% | (25.80%) | (.05%) | (26.35%) | (9.25%) | (80.05%) | 1.50% | (1.27%) | (24.17%) | (66.09%) | (.34%) | (51.50%) | (74.53%) | (113.92%) | (174.36%) | (69.59%) | (78.69%) | | | | | | | | | | | |
| TTM | | 4.95% | 4.77% | 3.26% | 4.26% | 5.10% | 6.38% | 7.29% | 7.07% | 5.57% | | | | | | | | | | | (4.32%) | (3.94%) | (12.24%) | (17.06%) | (17.79%) | (12.16%) | (16.10%) | (15.11%) | (13.86%) | (24.91%) | (32.09%) | (36.71%) | (93.54%) | (103.95%) | (104.81%) | | | | | | | | | | | | | | |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | 704,883$ | 334,294$ | (245,575$) | 576,662$ | 633,706$ | (109,805$) | 49,516$ | 781,091$ | 1,018,075$ | 154,452$ | 760,100$ | 162,048$ | | | | | | | | (56,060$) | 53,103$ | (69,269$) | (185$) | (41,599$) | (30,374$) | (100,609$) | 4,936$ | (3,568$) | (58,039$) | (93,304$) | (1,602$) | (112,910$) | (101,298$) | (126,729$) | (205,641$) | (109,667$) | (110,437$) | | | | | | | | | | | |
| QoQ% | | 110.86% | 236.13% | (142.59%) | (9.00%) | 677.12% | (321.76%) | (93.66%) | (23.28%) | 559.15% | (79.68%) | 369.06% | | | | | | | | | (205.57%) | 176.66% | (37,342.70%) | 99.56% | (36.96%) | 69.81% | (2,138.27%) | 238.34% | 93.85% | 37.80% | (5,724.22%) | 98.58% | (11.46%) | 20.07% | 38.37% | (87.51%) | .70% | | | | | | | | | | | | |
| YoY% | | 11.23% | 404.44% | (595.95%) | (26.17%) | (37.75%) | (171.09%) | (93.49%) | 382.01% | | | | | | | | | | | | (34.76%) | 274.83% | 31.15% | (103.75%) | (1,065.89%) | 47.67% | (7.83%) | 408.12% | 96.84% | 42.71% | 26.38% | 99.22% | (2.96%) | 8.28% | | | | | | | | | | | | | | | |
| Earnings Per Share, Basic | | 0.10$ | 0.05$ | (0.04$) | 0.09$ | 0.10$ | (0.02$) | 0.01$ | 0.13$ | 0.17$ | 0.03$ | | 0.03$ | | | | | | | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | 0.00$ | 0.00$ | | | | | | | | | | | |
| Earnings Per Share, Diluted | | 0.09$ | 0.04$ | (0.02$) | 0.07$ | 0.08$ | (0.02$) | 0.01$ | 0.04$ | 0.05$ | 0.01$ | | 0.01$ | | | | | | | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 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 | | 0.13$ | (0.11$) | 0.02$ | (0.04$) | 0.16$ | 0.15$ | (0.07$) | | 0.14$ | 0.06$ | | | | | | | | | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | (0.01$) | | 0.00$ | | | | | | | | | | | | |
| Unlevered FCF Per Share, Diluted | | 0.11$ | (0.09$) | 0.01$ | (0.03$) | 0.12$ | 0.15$ | (0.04$) | | 0.04$ | 0.02$ | | | | | | | | | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | (0.01$) | | 0.00$ | | | | | | | | | | | | |
| Average Shares, Basic | | 6,744,444 | 6,638,785 | 6,622,447 | 6,516,852 | 6,450,226 | 6,172,379 | 5,892,555 | 5,863,939 | 5,863,939 | 5,853,847 | | 5,849,501 | | | | | | | | 41,485,881 | 41,485,881 | 41,377,185 | 41,285,881 | 41,285,881 | 41,285,881 | 41,285,881 | 41,272,974 | 41,277,547 | 40,649,936 | 40,505,047 | 49,510,557 | 40,505,047 | 40,262,456 | 30,752,308 | | 38,311,277 | 38,180,611 | | | | | | | | | | | |
| Average Shares, Diluted | | 8,234,071 | 8,243,025 | 10,324,894 | 8,202,402 | 8,168,657 | 6,172,379 | 8,840,524 | 18,576,914 | 18,632,689 | 18,622,597 | | 18,629,501 | | | | | | | | 41,485,881 | 41,485,881 | 41,377,185 | 41,285,881 | 41,285,881 | 41,285,881 | 41,285,881 | 41,272,974 | 41,277,547 | 40,649,936 | 40,505,047 | 49,510,557 | 40,505,047 | 40,262,456 | 30,752,308 | | 38,311,277 | 38,180,611 | | | | | | | | | | | |
| EBIT | | 937,998$ | 449,352$ | 87,918$ | 629,747$ | 700,956$ | (109,805$) | 225,978$ | (44,850$) | 1,382,468$ | 222,085$ | 593,263$ | 223,309$ | | | | | | | | (54,303$) | 54,570$ | (68,033$) | 418$ | (41,086$) | (29,855$) | (100,492$) | 5,029$ | (3,462$) | (58,039$) | (93,032$) | (861$) | (111,945$) | (100,256$) | (125,665$) | (205,641$) | (109,667$) | (110,437$) | | | | | | | | | | | |
| EBITDA | | 1,005,512$ | 511,439$ | 143,415$ | 675,413$ | 735,396$ | (96,910$) | 272,954$ | (17,238$) | 1,410,253$ | 250,322$ | 660,205$ | 247,238$ | | | | | | | | (54,303$) | 54,570$ | (68,033$) | 418$ | (41,086$) | (29,855$) | (100,492$) | 5,029$ | (3,462$) | (58,039$) | (93,032$) | (861$) | (111,945$) | (100,256$) | (125,665$) | (205,641$) | (109,667$) | (110,437$) | | | | | | | | | | | |