Income Statement for BRVO

	Bravo Multinational Inc. (BRVO)
	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-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31								2021-Dec-31	2021-Sep-30	2021-Jun-30	2021-Mar-31	2020-Dec-31	2020-Sep-30	2020-Jun-30	2020-Mar-31	2019-Dec-31	2019-Sep-30	2019-Jun-30	2019-Mar-31	2018-Dec-31	2018-Sep-30	2018-Jun-30	2018-Mar-31	2017-Dec-31	2017-Sep-30	2017-Jun-30	2017-Mar-31	2016-Dec-31	2016-Sep-30	2016-Jun-30	2016-Mar-31	2015-Dec-31	2015-Sep-30	2015-Jun-30	2015-Mar-31	2014-Dec-31	2014-Sep-30	2014-Jun-30	2014-Mar-31	2013-Dec-31
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023								Q4-FY2021	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	Q1-FY2018	Q4-FY2017	Q3-FY2017	Q2-FY2017	Q1-FY2017	Q4-FY2016	Q3-FY2016	Q2-FY2016	Q1-FY2016	Q4-FY2015	Q3-FY2015	Q2-FY2015	Q1-FY2015	Q4-FY2014	Q3-FY2014	Q2-FY2014	Q1-FY2014	Q4-FY2013
Total Revenue																																	0$	564,478$	578,500$	673,000$	692,499$	346$	49,346$	0$			(2,917$)		(493,559$)	29,070$	625,989$		250,000$
QoQ%																																	(100.00%)	(2.42%)	(14.04%)	(2.82%)	200,044.22%	(99.30%)	.00%						(1,797.83%)	(95.36%)			.00%
YoY%																																	(100.00%)	163,043.93%	1,072.33%	.00%			1,791.67%				(100.47%)		(297.42%)	(88.37%)	150.40%
Cost Of Revenue																																	267,326$	270,000$	378,000$	441,000$	445,500$	0$	31,500$	0$			0$		0$	0$	0$		0$
Gross Profit																																	(267,326$)	294,478$	200,500$	232,000$	246,999$	346$	17,846$	0$			(2,917$)		(493,559$)	29,070$	625,989$		250,000$
Gross Margin																																		52.17%	34.66%	34.47%	35.67%	100.00%	36.17%				100.00%		100.00%	100.00%	100.00%		100.00%
Operating Expenses		58,826$	69,035$	71,019$	102,530$	61,509$	91,749$	173,518$	102,015$	107,732$	73,836$	143,462$					127,375$	127,116$	127,555$	145,594$	142,252$	140,213$	130,532$	60,109,405$	13,367$	82,991$	21,569$	60,308$	69,942$	107,830$	109,672$	148,488$	902,473$	390,320$	269,565$	342,727$	465,565$	375,265$	963,772$	342,438$	878,112$	330,755$	113,645$	890,108$	(831,887$)	287,129$	2,377,589$	911,799$	6,562,675$
Operating Income																	(127,375$)	(127,116$)	(127,555$)	(145,594$)	(142,252$)	(140,213$)	(130,532$)	(60,109,405$)	(13,367$)	(82,991$)	(21,569$)	(60,308$)	(69,942$)	(107,830$)	(109,672$)	(148,488$)	(1,169,799$)	(95,842$)	(69,065$)	(110,727$)	(218,566$)	(375,265$)	(945,926$)	(342,438$)	(878,112$)	(330,755$)	(113,645$)	(890,108$)	(4,098,418$)	(258,059$)	(1,751,600$)	(911,799$)	(6,312,675$)
Operating Margin																																		(16.98%)	(11.94%)	(16.45%)	(31.56%)	(108,458.09%)	(1,916.93%)				3,895.96%		830.38%	(887.72%)	(279.81%)		(2,525.07%)
Interest Income
Interest Expenses																	88$	87$	87$	87$	88$	87$	87$	87$	88$	87$	1,575$		168,008$	336,162$	386,009$	30,077$	30,380$	35,857$	33,724$	39,396$	38,851$	16,566$	(141$)	1,858$	2,245$	5,388$	2,917$			482$	529$	58$
Income Before Tax		58,826$	69,035$	71,019$	102,530$	61,509$	91,749$	137,718$	102,015$	4,527,732$	73,836$	143,462$					(19,600$)	(127,203$)	(127,642$)	(145,681$)	(142,340$)	(100,173$)	(130,619$)	(60,100,697$)	(13,455$)	(83,078$)	(23,144$)	(60,308$)	(237,203$)	(443,992$)	(495,681$)	(223,565$)	(1,380,393$)	(131,699$)	(102,789$)	(150,123$)	(502,417$)	(391,831$)	(945,926$)	(344,296$)	(406,964$)	(336,143$)	(116,562$)	(362,871$)	(4,097,349$)	(258,541$)	(1,752,129$)	(911,857$)	(6,312,675$)
Tax Expenses
Net Income		58,826$	69,035$	71,019$	102,530$	61,509$	91,749$	137,718$	102,015$	4,527,732$	(73,836$)	(143,462$)					(19,600$)	(127,203$)	(127,642$)	(145,681$)	(142,340$)	(100,173$)	(130,619$)	(60,100,697$)	(13,455$)	(83,078$)	(23,144$)	(60,308$)	(237,203$)	(443,992$)	(495,681$)	(223,565$)	(1,380,393$)	(131,699$)	(102,789$)	(150,123$)	(502,417$)	(391,831$)	(945,926$)	(344,296$)	(406,964$)	(336,143$)	(116,562$)	(362,871$)	(4,097,349$)	(258,541$)	(1,752,129$)	(911,857$)	(6,312,675$)
Profit Margin																																		(23.33%)	(17.77%)	(22.31%)	(72.55%)	(113,245.95%)	(1,916.93%)				3,995.96%		830.16%	(889.37%)	(279.90%)		(2,525.07%)
TTM																																	(97.19%)	(35.36%)	(59.00%)	(140.64%)	(294.33%)												(701.99%)
Earnings to Minority		117,652$	138,070$	142,038$	205,060$	123,018$	183,498$	275,436$	204,130$	18$	(147,672$)
Earnings to Common Shareholders		(58,826$)	(69,035$)	(71,019$)	(102,530$)	(61,509$)	(91,749$)	(137,718$)	(102,115$)	(4,527,732$)	(73,836$)	(143,462$)					(19,600$)	(127,203$)	(127,642$)	(145,681$)	(142,340$)	(100,173$)	(130,619$)	(60,100,697$)	(13,455$)	(83,078$)	(23,144$)	(60,308$)	(237,203$)	(443,992$)	(495,681$)	(223,565$)	(1,380,393$)	(131,699$)	(102,789$)	(150,123$)	(502,417$)	(391,831$)	(945,926$)	(344,296$)	(406,964$)	(336,143$)	(116,562$)	(362,871$)	(4,097,349$)	(258,541$)	(1,752,129$)	(911,857$)	(6,312,675$)
QoQ%		14.79%	2.79%	30.73%	(66.69%)	32.96%	33.38%	(34.87%)	97.75%	(6,032.15%)	48.53%						84.59%	.34%	12.38%	(2.35%)	(42.09%)	23.31%	99.78%	(446,579.28%)	83.80%	(258.96%)	61.62%	74.58%	46.58%	10.43%	(121.72%)	83.80%	(948.14%)	(28.13%)	31.53%	70.12%	(28.22%)	58.58%	(174.74%)	15.40%	(21.07%)	(188.38%)	67.88%	91.14%	(1,484.80%)	85.24%	(92.15%)	85.56%	(2,536.07%)
YoY%		4.36%	24.76%	48.43%	(.41%)	98.64%	(24.26%)	4.00%									86.23%	(26.98%)	2.28%	99.76%	(957.90%)	(20.58%)	(464.38%)	(99,556.26%)	94.33%	81.29%	95.33%	73.02%	82.82%	(237.13%)	(382.23%)	(48.92%)	(174.75%)	66.39%	89.13%	56.40%	(23.46%)	(16.57%)	(711.52%)	5.12%	90.07%	(30.02%)	93.35%	60.21%	35.09%	(7.96%)	(731.45%)	(254.81%)	(275.48%)
Earnings Per Share, Basic		0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	(0.09$)	0.00$	0.00$					0.00$	0.00$	0.00$	0.00$	(0.01$)	(0.01$)	(0.01$)	(4.80$)	0.00$	(0.01$)	0.00$	(0.01$)	(0.03$)	(0.05$)	(0.06$)	(0.06$)	(0.27$)	(0.04$)	(0.07$)	(0.17$)	(0.48$)	(0.32$)	(0.91$)	(0.40$)	0.00$	0.00$	0.00$	0.00$	0.03$	0.00$	(0.02$)	(0.02$)	(0.16$)
Earnings Per Share, Diluted		0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	(0.09$)	0.00$	0.00$					0.00$	0.00$	0.00$	0.00$	(0.01$)	(0.01$)	(0.01$)	(4.80$)	0.00$	(0.01$)	0.00$	(0.01$)	(0.03$)	(0.05$)	(0.06$)	(0.06$)	(0.27$)	(0.04$)	(0.07$)	(0.17$)	(0.48$)	(0.32$)	(0.91$)	(0.40$)	0.00$	0.00$	0.00$	0.00$	0.03$	0.00$	(0.02$)	(0.02$)	(0.16$)
Unlevered FCF Per Share, Basic		0.00$	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$	0.00$	0.00$	0.00$	(0.01$)	0.00$	(0.01$)	(0.01$)	0.00$	0.00$	0.00$	(0.27$)		(0.06$)	0.38$	0.48$									0.00$		0.00$
Unlevered FCF 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$					0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	(0.01$)	0.00$	(0.01$)	(0.01$)	0.00$	0.00$	0.00$	(0.27$)		(0.06$)	0.38$	0.48$									0.00$		0.00$
Average Shares, Basic		47,641,010	47,641,010	47,641,010	47,641,010	47,641,010	47,641,010	47,641,010	53,105,002	47,952,366	47,641,010	47,641,010					47,641,010	47,641,010	47,641,010	47,641,010	25,356,303	17,025,791	17,025,791	12,520,419	8,929,955	8,901,035	8,779,057	8,779,057	8,844,876	8,779,057	8,779,057	3,974,242	5,097,883	3,432,531	1,485,519	862,439	1,047,842	1,238,434	1,042,838	864,314	-549,105,068	204,710,749	189,234,696	157,859,347	-155,186,023	141,451,433	116,013,408	56,797,246	39,837,010
Average Shares, Diluted		47,641,010	47,641,010	47,641,010	47,641,010	47,641,010	47,641,010	47,641,010	53,105,002	47,952,366	47,641,010	47,641,010					47,641,010	47,641,010	47,641,010	47,641,010	25,356,303	17,025,791	17,025,791	12,520,419	8,929,955	8,901,035	8,779,057	8,779,057	8,844,876	8,779,057	8,779,057	3,974,242	5,097,883	3,432,531	1,485,519	862,439	1,047,842	1,238,434	1,042,838	864,314	-549,105,068	204,710,749	189,234,696	157,859,347	-155,186,023	141,451,433	116,013,408	56,797,246	39,969,010
EBIT		58,826$	69,035$	71,019$	102,530$	61,509$	91,749$	137,718$	102,015$	4,527,732$	73,836$	143,462$					(19,512$)	(127,116$)	(127,555$)	(145,594$)	(142,252$)	(100,086$)	(130,532$)	(60,100,610$)	(13,367$)	(82,991$)	(21,569$)	(60,308$)	(69,195$)	(107,830$)	(109,672$)	(193,488$)	(1,350,013$)	(95,842$)	(69,065$)	(110,727$)	(463,566$)	(375,265$)	(946,067$)	(342,438$)	(404,719$)	(330,755$)	(113,645$)	(362,871$)	(4,097,349$)	(258,059$)	(1,751,600$)	(911,799$)	(6,312,675$)
EBITDA		58,826$	69,035$	71,019$	102,530$	61,509$	91,749$	137,718$	102,015$	4,527,732$	73,836$	143,462$					(19,512$)	(127,116$)	(127,555$)	(145,594$)	(142,252$)	(100,086$)	(130,532$)	(60,100,610$)	(13,240$)	(82,934$)	(21,512$)	(60,251$)	(69,139$)	(107,660$)	(109,559$)	(193,431$)	(1,453,287$)	7,545$	(69,008$)	(110,670$)	(458,495$)	(375,265$)	(946,067$)	(342,438$)	(404,719$)	(330,755$)	(113,645$)	(362,871$)	(4,097,349$)	(258,059$)	(1,751,600$)	(911,799$)	(6,312,675$)