Income Statement for CRCW

	Crypto Co (CRCW)
	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-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-Jun-30	2018-Mar-31		2017-Sep-30	2017-Jun-30	2017-Mar-31	2016-Dec-31
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023											Q1-FY2021	Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020	Q4-FY2019	Q3-FY2019	Q2-FY2019	Q1-FY2019	Q4-FY2018		Q2-FY2018	Q1-FY2018		Q3-FY2017	Q2-FY2017	Q1-FY2017	Q4-FY2016
Total Revenue		7,123$	4,230$	2,856$	8,868$	10,299$	9,841$	15,806$	(181,648$)	122,006$	28,645$	29,109$								1,400$	3,900$	8,000$	0$	2,500$	17,302$	44,466$	0$	3,975$	(3,339,308$)	1,227,971$	586,747$	1,529,590$		487,692$	82,640$	0$				0$
QoQ%		68.39%	48.11%	(67.79%)	(13.90%)	4.65%	(37.74%)	108.70%	(248.88%)	325.92%	(1.59%)									(64.10%)	(51.25%)	.00%	(100.00%)	(85.55%)	(61.09%)	.00%	(100.00%)	100.12%	(371.94%)	109.29%	(61.64%)			490.14%	.00%
YoY%		(30.84%)	(57.02%)	(81.93%)	104.88%	(91.71%)	(90.77%)	(89.93%)												(44.00%)	(77.46%)	(82.01%)	.00%	(37.11%)	100.52%	(96.38%)	(100.00%)	(99.74%)		151.79%	610.00%	.00%				.00%
Cost Of Revenue		0$	0$	0$	(7,224$)	7,360$	7,734$	1,525$	65,620$	14,900$	117,315$	97,868$								0$	0$	0$	0$	0$	0$	30,500$	0$	0$	(590,791$)	200,615$	325,115$	65,061$		0$	0$	0$				0$
Gross Profit		7,123$	4,230$	2,856$	16,092$	2,939$	2,107$	14,281$	(247,268$)	107,106$	(88,670$)	(68,759$)								1,400$	3,900$	8,000$	0$	2,500$	17,302$	13,966$	0$	3,975$	(2,748,517$)	1,027,356$	261,632$	1,464,529$		487,692$	82,640$	0$				0$
Gross Margin		100.00%	100.00%	100.00%	181.46%	28.54%	21.41%	90.35%	136.13%	87.79%	(309.55%)	(236.21%)								100.00%	100.00%	100.00%		100.00%	100.00%	31.41%		100.00%	82.31%	83.66%	44.59%	95.75%		100.00%	100.00%
Operating Expenses		393,512$	775,128$	478,743$	721,786$	3,060,986$	1,487,324$	906,029$	2,386,274$	368,834$	451,252$	828,442$								311,442$	557,378$	(234,186$)	2,167,947$	(112,092$)	732,415$	380,019$	315,116$	(353,618$)		1,302,963$	6,395,315$	1,163,674$		1,688,941$	1,672,565$	28,076$				0$
Operating Income		(386,389$)	(770,898$)	(475,887$)	(705,694$)	(3,058,047$)	(1,485,217$)	(891,748$)	(2,633,542$)	(261,728$)	(539,922$)	(897,201$)								(310,042$)	(553,478$)	(226,186$)	(2,167,947$)	(109,592$)	(715,113$)	(335,553$)	(315,116$)	(349,643$)		(1,302,963$)	(6,395,315$)	(1,163,674$)		(1,682,941$)	(1,308,825$)	(28,076$)				0$
Operating Margin		(5,424.53%)	(18,224.54%)	(16,662.71%)	(7,957.76%)	(29,692.66%)	(15,092.14%)	(5,641.83%)	1,449.81%	(214.52%)	(1,884.87%)	(3,082.21%)								(22,145.86%)	(14,191.74%)	(2,827.33%)		(4,383.68%)	(4,133.12%)	(754.63%)		(8,796.05%)		(106.11%)	(1,089.96%)	(76.08%)		(345.08%)	(1,583.77%)
Interest Income
Interest Expenses								200,157$	677,378$	99,306$	346,402$	1,970,913$								3,822$	3,857$	3,096$	34,331$	26,752$	78,789$	4,067$	2,427$	2,291$								480$				0$
Income Before Tax		(1,631,017$)	(1,008,125$)	(611,582$)	(738,541$)	(3,134,854$)	(1,678,409$)	(1,091,905$)	(3,308,321$)	(361,034$)	(860,549$)	(2,899,115$)								(153,056$)	(506,907$)	27,812$	(2,202,279$)	(136,344$)	(879,856$)	(346,525$)	(314,687$)	(350,804$)	(145,048$)	(1,314,583$)	(6,419,073$)	(1,163,674$)	(7,400,923$)	(1,203,268$)	(919,754$)	(28,556$)				0$
Tax Expenses																									0$	1,600$					0$	800$			800$
Net Income		(1,631,017$)	(1,008,125$)	(611,582$)	(738,541$)	(3,134,854$)	(1,678,409$)	(1,091,905$)	(3,308,321$)	(361,034$)	(860,549$)	(2,899,115$)								(153,056$)	(506,907$)	27,812$	(2,202,279$)	(136,344$)	(881,531$)	(348,401$)	(242,053$)	(336,638$)		(2,199,343$)	(7,227,633$)	(1,676,564$)	(7,400,923$)	(1,203,268$)	(920,554$)	(28,556$)				0$
Profit Margin		(22,897.89%)	(23,832.74%)	(21,413.94%)	(8,328.16%)	(30,438.43%)	(17,055.27%)	(6,908.17%)	1,821.28%	(295.92%)	(3,004.19%)	(9,959.51%)								(10,932.57%)	(12,997.62%)	347.65%		(5,453.76%)	(5,094.97%)	(783.52%)		(8,468.88%)		(179.10%)	(1,231.81%)	(109.61%)		(246.73%)	(1,113.93%)
TTM		(17,286.76%)	(20,923.71%)	(19,342.79%)	(14,825.08%)	6,323.52%	20,246.71%	(8,653.86%)	393,486.18%											(21,311.50%)	(19,567.49%)	(11,482.42%)	(5,552.62%)	(2,502.54%)	(2,751.05%)
Earnings to Minority																														289,129$	126,766$	468,628$			(800$)
Earnings to Common Shareholders		(1,631,017$)	(1,008,125$)	(611,582$)	(738,541$)	(3,134,854$)	(1,678,409$)	(1,091,905$)	(3,308,321$)	(361,034$)	(860,549$)	(2,899,115$)								(153,056$)	(506,907$)	27,812$	(2,202,279$)	(136,344$)	(881,531$)	(348,401$)	(242,053$)	(336,638$)		(1,910,215$)	(7,238,399$)	(2,145,192$)	(7,400,923$)	(1,203,268$)	(920,554$)	(28,556$)				0$
QoQ%		(61.79%)	(64.84%)	17.19%	76.44%	(86.78%)	(53.71%)	67.00%	(816.35%)	58.05%	70.32%									69.81%	(1,922.62%)	101.26%	(1,515.24%)	84.53%	(153.02%)	(43.94%)	28.10%			73.61%	(237.42%)	71.02%	(515.07%)	(30.71%)	(3,123.68%)
YoY%		47.97%	39.94%	43.99%	77.68%	(768.30%)	(95.04%)	62.34%												(12.26%)	42.50%	107.98%	(809.83%)	59.50%		81.76%	96.66%	84.31%		(58.75%)	(686.31%)	(7,412.23%)				.00%
Earnings Per Share, Basic		0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	(0.01$)	0.00$	(0.02$)	(0.12$)								(0.01$)	(0.02$)	0.00$	(0.10$)	(0.01$)	(0.04$)	(0.02$)	(0.01$)	(0.02$)		(0.09$)	(0.34$)	(0.10$)	(0.31$)	(0.06$)	(0.07$)	0.00$				0.00$
Earnings Per Share, Diluted		0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	(0.01$)	0.00$	(0.02$)	(0.12$)								(0.01$)	(0.02$)	0.00$	(0.10$)	(0.01$)	(0.04$)	(0.02$)	(0.01$)	(0.02$)		(0.09$)	(0.34$)	(0.10$)	(0.31$)	(0.06$)	(0.07$)	0.00$				0.00$
Unlevered FCF Per Share, Basic		0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	(0.01$)	(0.01$)								0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$	(0.01$)	(0.02$)	(0.02$)			(0.12$)	(0.10$)			(0.10$)
Unlevered FCF Per Share, Diluted		0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	(0.01$)	(0.01$)								0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$	(0.01$)	(0.02$)	(0.02$)			(0.12$)	(0.10$)			(0.10$)
Average Shares, Basic		3,485,390,921	3,485,390,921	3,243,246,640	2,880,225,382	2,007,990,481	1,981,881,172	902,542,121	368,127,322	110,774,232	35,731,866	25,097,908								21,840,822	21,403,043	21,400,591	21,400,591	21,400,591	21,238,948	21,212,860	21,212,860	21,212,860	21,260,412	21,131,457	21,131,457	20,864,198	23,897,406	18,565,062	13,197,033	11,327,667				10,000,000
Average Shares, Diluted		3,485,390,921	3,485,390,921	3,243,246,640	2,880,225,382	2,007,990,481	1,981,881,172	902,542,121	368,127,322	110,774,232	35,731,866	25,097,908								21,840,822	21,403,043	21,400,591	21,400,591	21,400,591	21,232,426	21,219,382	21,212,860	21,212,860	21,219,087	21,172,782	21,131,457	20,864,198	23,897,406	18,565,062	13,197,033	11,327,667				10,000,000
EBIT		(1,631,017$)	(1,008,125$)	(611,582$)	(738,541$)	(3,134,854$)	(1,678,409$)	(891,748$)	(2,630,943$)	(261,728$)	(514,147$)	(928,202$)								(149,234$)	(503,050$)	30,908$	(2,167,948$)	(109,592$)	(801,067$)	(342,458$)	(312,260$)	(348,513$)	(145,048$)	(1,314,583$)	(6,419,073$)	(1,163,674$)	(7,400,923$)	(1,203,268$)	(919,754$)	(28,076$)				0$
EBITDA		(1,631,017$)	(1,008,125$)	(611,582$)	(738,541$)	(3,134,854$)	(1,667,576$)	(880,915$)	(2,620,110$)	(250,895$)	(503,314$)	(917,369$)								(149,234$)	(503,050$)	30,908$	(2,167,948$)	(109,592$)	(795,495$)	(336,885$)	(306,554$)	(342,807$)	(145,048$)	(1,314,583$)	(6,072,316$)	(935,391$)	(7,400,923$)	(1,203,268$)	(919,213$)	(28,076$)				0$