Income Statement for BCRD

	BlueOne Technologies, Inc. (BCRD)
	Q3-CY2026	Q2-CY2026	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
Balance Sheet Date			2026-Mar-31	2025-Dec-31	2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31											2021-Mar-31	2020-Dec-31
Fiscal Period			Q4-FY2026	Q3-FY2026	Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024											Q4-FY2021	Q3-FY2021
Total Revenue			110,036$	24,771$	29,650$	95,556$	49,198$	60,947$			0$	1,000$	3,000$
QoQ%			344.21%	(16.46%)	(68.97%)	94.23%	(19.28%)				(100.00%)	(66.67%)
YoY%			123.66%	(59.36%)			.00%	5,994.70%
Cost Of Revenue			0$	0$	0$	0$	(15,416$)	47,364$			72,900$	400$	1,200$
Gross Profit			110,036$	24,771$	29,650$	95,556$	64,614$	13,583$			(72,900$)	600$	1,800$
Gross Margin			100.00%	100.00%	100.00%	100.00%	131.34%	22.29%				60.00%	60.00%
Operating Expenses			2,950,350$	487,374$	467,482$	433,479$	520,280$	262,063$	229,816$	257,605$	335,894$	468,954$	425,376$	323,505$	422,461$	132,185$							103,128$	90,494$			63,935$	22,564$
Operating Income			(2,840,315$)	(462,603$)	(437,832$)	(337,923$)	(471,082$)	(201,116$)	(229,816$)	(257,605$)	(408,794$)	(468,354$)	(423,576$)	(323,505$)	(437,846$)	(132,185$)							(103,128$)	(90,494$)			(63,935$)	(22,564$)
Operating Margin			(2,581.26%)	(1,867.52%)	(1,476.67%)	(353.64%)	(957.52%)	(329.99%)				(46,835.40%)	(14,119.20%)
Interest Income
Interest Expenses																920$							661$	1,054$
Income Before Tax			(2,844,057$)	(468,129$)	(443,454$)	(343,513$)	(476,408$)	(205,718$)	(234,061$)	(259,359$)	(408,784$)	(466,191$)	(415,236$)	(322,929$)	(439,264$)	(133,105$)							(103,789$)	(91,548$)			(64,176$)	(22,564$)
Tax Expenses
Net Income			(2,844,057$)	(468,129$)	(443,454$)	(343,513$)	(476,408$)	(205,718$)	(234,061$)	(259,359$)	(408,784$)	(466,191$)	(415,236$)	(322,929$)	(439,264$)	(133,105$)							(103,789$)	(91,548$)			(64,176$)	(22,564$)
Profit Margin			(2,584.66%)	(1,889.83%)	(1,495.63%)	(359.49%)	(968.35%)	(337.54%)				(46,619.10%)	(13,841.20%)
TTM			(1,576.52%)	(869.34%)	(624.21%)
Earnings to Minority			(934,005$)	(71,013$)	(79,447$)	(69,483$)	(120,850$)	(3,453$)	(468,122$)
Earnings to Common Shareholders			(1,910,052$)	(397,116$)	(364,007$)	(274,030$)	(355,563$)	(202,265$)	(234,061$)	(259,359$)	(408,784$)	(466,191$)	(415,236$)	(322,929$)	(439,264$)	(133,105$)							(103,789$)	(91,548$)			(64,176$)	(22,564$)
QoQ%			(380.98%)	(9.10%)	(32.84%)	22.93%	(75.79%)	13.58%	9.75%	36.55%	12.31%	(12.27%)	(28.58%)	26.48%	(230.01%)								(13.37%)				(184.42%)
YoY%			(437.19%)	(96.34%)	(55.52%)	(5.66%)	13.02%	56.61%	43.63%	19.69%	6.94%	(250.24%)
Earnings Per Share, Basic			(0.13$)	(0.03$)	(0.03$)	(0.02$)	(0.03$)	(0.02$)	(0.02$)	(0.02$)	(0.03$)	(0.04$)	(0.03$)	(0.03$)		(0.01$)								(0.01$)				(1.27$)
Earnings Per Share, Diluted			(0.13$)	(0.03$)	(0.03$)	(0.02$)	(0.03$)	(0.02$)	(0.02$)	(0.02$)	(0.03$)	(0.04$)	(0.03$)	(0.03$)		(0.01$)								(0.01$)				(1.27$)
Unlevered FCF Per Share, Basic			(0.02$)	(0.02$)	0.00$	0.00$	0.00$	(0.01$)	(0.01$)	(0.01$)	(0.02$)		(0.03$)	(0.04$)
Unlevered FCF Per Share, Diluted			(0.02$)	(0.02$)	0.00$	0.00$	0.00$	(0.01$)	(0.01$)	(0.01$)	(0.02$)		(0.03$)	(0.04$)
Average Shares, Basic			14,358,519	14,309,632	14,274,724	14,273,353	13,815,253	12,805,227	12,123,758	12,090,050	12,056,840	12,035,905	12,033,704	11,392,159		10,329,172								8,530,352				17,758
Average Shares, Diluted			14,358,519	14,309,632	14,274,724	14,273,353	13,815,253	12,805,227	12,123,758	12,090,050	12,056,840	12,035,905	12,033,704	11,392,159		10,329,172								8,530,352				17,758
EBIT			(2,844,057$)	(468,129$)	(443,454$)	(343,513$)	(476,408$)	(205,718$)	(234,061$)	(259,359$)	(408,784$)	(466,191$)	(415,236$)	(322,929$)	(439,264$)	(132,185$)							(103,128$)	(90,494$)			(64,176$)	(22,564$)
EBITDA			100,958$	(441,412$)	(416,736$)	(316,797$)	(449,385$)	(174,792$)	(201,260$)	(226,557$)	(375,983$)	(433,826$)	(386,485$)	(304,903$)	(432,780$)	(125,700$)							(103,128$)	(90,494$)			(64,176$)	(22,564$)