Income Statement for BTCY

	BIOTRICITY INC. (BTCY)
	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														2020-Jun-30				2019-Jun-30				2018-Jun-30				2017-Jun-30					2016-Mar-31		2015-Aug-31	2015-May-31
Fiscal Period			Q4-FY2026	Q3-FY2026	Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024														Q4-FY2020				Q4-FY2019				Q4-FY2018				Q4-FY2017					Q3-FY2016		Q4-FY2015	Q3-FY2015
Total Revenue			4,250,632$	3,987,819$	3,885,795$	3,873,993$	3,702,597$	3,619,108$	3,266,846$	3,201,743$	3,178,311$	2,972,972$	2,891,297$	3,020,765$		2,459,181$								1,001,252$	744,585$	451,898$		381,899$	345,906$	327,000$		117,640$	117,640$	17,660$
QoQ%			6.59%	2.63%	.31%	4.63%	2.31%	10.78%	2.03%	.74%	6.91%		(4.29%)											34.47%	64.77%			10.41%	5.78%			.00%	566.14%
YoY%			14.80%	10.19%	18.95%	21.00%	16.50%	21.73%		10.74%	5.22%													162.18%	115.26%	38.20%		224.63%	194.04%	1,751.64%
Cost Of Revenue			851,608$	736,343$	704,297$	757,193$	724,416$	855,140$	807,672$	838,575$	905,998$	804,986$	892,019$	1,104,061$		1,057,215$								508,877$	420,096$	191,462$		100,782$	114,216$	150,586$		27,504$	27,504$	0$											7,700$	10,400$		3,600$	1,500$
Gross Profit			3,399,024$	3,251,476$	3,181,498$	3,116,800$	2,978,181$	2,763,968$	2,459,174$	2,363,168$	2,272,313$	2,167,986$	1,999,278$	1,916,704$		1,401,966$								492,375$	324,489$	260,436$		281,117$	231,690$	176,414$		90,136$	90,136$	17,660$											(7,700$)	(10,400$)		(3,600$)	(1,500$)
Gross Margin			79.97%	81.54%	81.88%	80.45%	80.44%	76.37%	75.28%	73.81%	71.49%	72.92%	69.15%	63.45%		57.01%								49.18%	43.58%	57.63%		73.61%	66.98%	53.95%		76.62%	76.62%	100.00%
Operating Expenses			2,704,467$	2,810,561$	2,907,679$	2,834,855$	3,833,647$	2,932,950$	2,766,846$	3,480,014$	5,316,649$	3,449,760$	4,184,951$	4,233,190$		5,240,424$								4,370,279$	3,183,538$	3,629,116$		2,627,567$	2,239,804$	2,266,015$		2,262,384$	2,262,384$	2,438,176$		2,095,590$	1,454,899$	1,381,769$	1,546,241$	2,192,101$	1,403,064$	800,808$	576,620$		492,013$	1,806,405$		0$	0$
Operating Income			694,557$	440,915$	273,819$	281,945$	(855,466$)	(168,982$)	(307,672$)	(1,116,846$)	(3,044,336$)	(1,281,774$)	(2,185,673$)	(2,316,486$)		(3,838,458$)
Operating Margin			16.34%	11.06%	7.05%	7.28%	(23.10%)	(4.67%)	(9.42%)	(34.88%)	(95.79%)	(43.11%)	(75.60%)	(76.69%)		(156.09%)
Interest Income
Interest Expenses								849,538$	752,075$	768,673$	814,943$	790,080$	753,268$	660,512$		413,402$
Income Before Tax			(324,182$)	(717,067$)	(690,913$)	(671,977$)	(1,935,737$)	(1,229,154$)	(1,561,768$)	(3,694,520$)	(4,182,470$)	(2,808,091$)	(3,690,840$)	(3,412,882$)		(4,517,115$)								(3,900,245$)	(2,962,207$)	(3,157,179$)		(2,371,005$)	(2,008,114$)	(2,089,601$)		(2,172,248$)	(2,172,248$)	(2,420,516$)		(2,095,590$)	(1,454,899$)	(2,303,313$)	(1,797,610$)	(2,624,670$)	(2,342,448$)	(1,044,607$)	(1,269,151$)		(492,013$)	(1,806,405$)		(18,904$)	(21,078$)
Tax Expenses
Net Income			(324,182$)	(717,067$)	(690,913$)	(671,977$)	(1,935,737$)	(1,229,154$)	(1,561,768$)	(3,694,520$)	(4,182,470$)	(2,808,091$)	(3,690,840$)	(3,412,882$)		(4,517,115$)								(3,900,246$)	(2,962,207$)	(3,157,179$)		(2,371,005$)	(2,008,114$)	(2,089,601$)		(2,172,248$)	(2,172,248$)	(2,420,516$)		(2,095,590$)	(1,454,899$)	(2,303,313$)	(1,797,610$)	(2,624,670$)	(2,342,448$)	(1,044,607$)	(1,269,151$)		(492,013$)	(1,806,405$)		(18,904$)	(21,078$)
Profit Margin			(7.63%)	(17.98%)	(17.78%)	(17.35%)	(52.28%)	(33.96%)	(47.81%)	(115.39%)	(131.59%)	(94.45%)	(127.65%)	(112.98%)		(183.68%)								(389.54%)	(397.83%)	(698.65%)		(620.85%)	(580.54%)	(639.02%)		(1,846.52%)	(1,846.52%)	(13,706.21%)
TTM			(15.03%)	(25.99%)	(30.02%)	(37.33%)	(61.07%)	(80.42%)	(97.04%)
Earnings to Minority			129,593$	431,000$	81,410$	82,316$	86,396$	89,392$	91,261$	3,253,772$	217,634$	237,904$	190,442$	188,697$		230,374$								218,903$	193,217$	237,215$		23,671$																		(1,789,065$)
Earnings to Common Shareholders			(453,775$)	(1,148,067$)	(772,323$)	(754,293$)	(2,022,133$)	(1,318,546$)	(1,653,029$)	(6,948,292$)	(4,400,104$)	(3,045,995$)	(3,881,282$)	(3,601,579$)		(4,747,489$)								(4,119,149$)	(3,155,424$)	(3,394,394$)		(2,394,676$)	(2,008,114$)	(2,089,601$)		(2,172,248$)	(2,172,248$)	(2,420,516$)		(2,095,590$)	(1,454,899$)	(2,303,313$)	(1,797,610$)	(2,624,670$)	(2,342,448$)	(1,044,607$)	(1,269,151$)		(492,013$)	(17,340$)		(18,904$)	(21,078$)
QoQ%			60.48%	(48.65%)	(2.39%)	62.70%	(53.36%)	20.24%	76.21%	(57.91%)	(44.46%)		(7.77%)											(30.54%)	7.04%			(19.25%)	3.90%			.00%	10.26%			(44.04%)	36.84%	(28.13%)	31.51%	(12.05%)	(124.24%)	17.69%			(2,737.45%)			10.31%	25.11%
YoY%			77.56%	12.93%	53.28%	89.14%	54.04%	56.71%		(79.02%)	(22.17%)													(72.01%)	(57.13%)	(62.44%)		(10.24%)	7.56%	13.67%		(3.66%)	(49.31%)	(5.09%)		20.16%	37.89%	(120.50%)	(41.64%)			(112.31%)	(7,219.21%)		(2,234.25%)	38.39%
Earnings Per Share, Basic			(0.02$)	(0.04$)	(0.03$)	(0.03$)	(0.08$)	(0.05$)	(0.07$)	(0.49$)		(0.34$)	(0.44$)	(0.41$)		(0.55$)								(0.11$)	(0.08$)	(0.09$)		(0.07$)	(0.06$)	(0.06$)		(0.06$)	(0.06$)	(0.08$)		(0.07$)	(0.05$)	(0.08$)	(0.07$)	(0.10$)	(0.09$)	(0.04$)	(0.05$)		(0.02$)	0.00$		0.00$
Earnings Per Share, Diluted			(0.02$)	(0.04$)	(0.03$)	(0.03$)	(0.08$)	(0.05$)	(0.07$)	(0.49$)		(0.34$)	(0.44$)	(0.41$)		(0.55$)								(0.11$)	(0.08$)	(0.09$)		(0.07$)	(0.06$)	(0.06$)		(0.06$)	(0.06$)	(0.08$)		(0.07$)	(0.05$)	(0.08$)	(0.07$)	(0.10$)	(0.09$)	(0.04$)	(0.05$)		(0.02$)	0.00$		0.00$
Unlevered FCF Per Share, Basic			0.00$	(0.03$)	0.02$	(0.01$)	(0.02$)	0.00$	(0.02$)	(0.11$)				(0.21$)												(0.07$)				(0.04$)				(0.04$)				(0.05$)	(0.04$)			(0.02$)	(0.02$)		0.00$	(0.02$)		0.00$
Unlevered FCF Per Share, Diluted			0.00$	(0.03$)	0.02$	(0.01$)	(0.02$)	0.00$	(0.02$)	(0.11$)				(0.21$)												(0.07$)				(0.04$)				(0.04$)				(0.05$)	(0.04$)			(0.02$)	(0.02$)		0.00$	(0.02$)		0.00$
Average Shares, Basic			28,574,398	27,590,766	26,767,370	26,284,734	25,204,100	24,232,369	22,493,626	14,169,441		8,979,430	8,795,742	8,752,510		8,690,506								37,256,315	37,172,815	36,768,299		36,176,520	35,659,133	35,397,458		33,892,765	33,892,765	31,945,349		30,799,342	30,590,667	27,512,483	26,440,190	26,162,293	25,542,107	24,999,978	24,999,978		21,247,744	24,999,978		4,500,000
Average Shares, Diluted			28,574,398	27,590,766	26,767,370	26,284,734	25,204,100	24,232,369	22,493,626	14,169,441		8,979,430	8,795,742	8,752,510		8,690,506								37,256,315	37,172,815	36,768,299		36,176,520	35,659,133	35,397,458		33,892,765	33,892,765	31,945,349		30,799,342	30,590,667	27,512,483	26,440,190	26,162,293	25,542,107	24,999,978	24,999,978		21,247,744	24,999,978		4,500,000
EBIT			(324,182$)	(717,067$)	(690,913$)	(671,977$)	(1,935,737$)	(379,616$)	(809,693$)	(2,925,847$)	(3,367,527$)	(2,018,011$)	(2,937,572$)	(2,752,370$)		(4,103,713$)								(3,900,245$)	(2,962,207$)	(3,157,179$)		(2,371,005$)	(2,008,114$)	(2,089,601$)		(2,172,248$)	(2,172,248$)	(2,420,516$)		(2,095,590$)	(1,454,899$)	(2,303,313$)	(1,797,610$)	(2,624,670$)	(2,342,448$)	(1,044,607$)	(1,269,151$)		(492,013$)	(1,806,405$)		(18,904$)	(21,078$)
EBITDA			(324,182$)	(717,067$)	(690,913$)	(671,977$)	(1,935,737$)	(379,616$)	(809,693$)	(2,925,847$)	(3,367,527$)	(2,018,011$)	(2,937,572$)	(2,752,370$)		(4,103,713$)								(3,900,245$)	(2,962,207$)	(3,157,179$)		(2,371,005$)	(2,008,114$)	(2,089,601$)		(2,172,248$)	(2,172,248$)	(2,420,516$)		(2,095,590$)	(1,454,899$)	(2,303,313$)	(1,797,610$)	(2,624,670$)	(2,342,448$)	(1,044,607$)	(1,269,151$)		(492,013$)	(1,806,405$)		(18,904$)	(21,078$)