DALRADA FINANCIAL CORP
	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-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31	2023-Sep-30	2023-Jun-30	2023-Mar-31	2022-Dec-31	2022-Sep-30	2022-Jun-30	2022-Mar-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
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021	Q3-FY2021	Q2-FY2021	Q1-FY2021	Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020	Q4-FY2019
Total Revenue			6,583,014$	4,574,276$	3,114,858$	6,030,655$	759,115$	3,428,733$	4,357,316$	5,018,080$	10,753,389$	9,474,693$	5,253,120$	4,257,767$	3,625,846$	5,592,150$	5,447,264$	4,602,353$	3,445$	1,588,329$	455,517$	759,393$	777,347$	351,324$	32,166$	17,317$	37,748$	34,407$	0$	0$
Cost Of Revenue			4,684,900$	3,169,317$	2,279,976$	4,867,488$	5,140,825$	5,081,815$	3,911,652$	4,047,222$	8,754,910$	6,612,680$	2,955,132$	2,356,328$	3,726,958$	1,773,630$	2,056,343$	1,204,335$	924,914$	854,791$	458,833$	233,428$	425,910$	185,902$	7,493$	6,611$	65,041$	9,955$	0$	0$
Gross Profit			1,898,114$	1,404,959$	834,882$	1,163,167$	(4,381,710$)	(1,653,082$)	445,664$	970,858$	1,998,479$	2,862,013$	2,297,988$	1,901,439$	(101,112$)	3,818,520$	3,390,921$	3,398,018$	(921,469$)	733,538$	(3,316$)	525,965$	351,437$	165,422$	24,673$	10,706$	(27,293$)	24,452$	0$	0$
Gross Margin			28.83%	30.71%	26.80%	19.29%	(577.21%)	(48.21%)	10.23%	19.35%	18.59%	30.21%	43.75%	44.66%	(2.79%)	68.28%	62.25%	73.83%	(26,748.01%)	46.18%	(.73%)	69.26%	45.21%	47.09%	76.71%	61.82%	(72.30%)	71.07%
Operating Expenses			5,504,835$	5,343,732$	5,888,287$	6,885,241$	8,552,105$	7,001,185$	6,227,434$	6,042,654$	11,122,188$	6,501,233$	7,080,077$	4,857,617$	4,214,755$	6,458,163$	5,293,040$	4,309,873$	3,456,459$	3,043,459$	1,674,588$	1,330,363$	932,830$	1,002,025$	865,197$	271,024$	419,805$	192,913$	34,220$	124,959$
Operating Income			(3,606,721$)	(3,938,773$)	(5,053,405$)	(5,722,074$)	(12,933,815$)	(8,654,267$)	(5,781,770$)	(5,071,796$)	(9,123,709$)	(3,639,220$)	(4,782,089$)	(2,956,178$)	(4,315,867$)	(2,639,643$)	(1,902,119$)	(911,855$)	(4,377,928$)	(2,309,921$)	(1,677,904$)	(804,398$)	(581,393$)	(836,603$)	(840,524$)	(260,318$)	(447,098$)	(168,461$)	(34,220$)	(124,959$)
Other Income			(3,420,961$)	(301,637$)	(1,678,355$)	(1,094,963$)	(760,768$)	(297,553$)	(1,021,430$)	327,610$	520,963$	(111,089$)	1,497,701$	439,060$	(379,020$)	(18,992$)	(89,548$)	58,459$	9,182,165$	21,851$	7,758$	23,592$	(44,505$)	16,583$	1,251,992$	60,761$	(82,540$)	2,185,161$	(108,858$)	208,057$
Interest Income			133,698$	17,881$	22,159$	18,123$	18,537$	26,995$	20,884$	19,243$	19,033$	18,830$	22,826$	19,069$	(829$)	4,232$	521$	527$	2,385$	2,991$	377$	525$	8,769$	0$	0$	0$
Interest Expenses								347,317$	213,960$	113,193$	345,869$	314,319$	1,220,603$	672,127$	706,163$	338,677$	135,070$	123,804$	202,091$	184,370$	154,751$	129,060$	388,654$	219,483$	223,008$	210,587$	215,426$	213,381$	216,311$	208,057$
Income Before Tax			(6,893,984$)	(4,222,529$)	(6,709,601$)	(6,798,914$)	(13,676,046$)	(9,272,142$)	(6,996,276$)	(4,838,136$)	(8,929,582$)	(4,045,798$)	(4,482,165$)	(3,170,176$)	(5,401,879$)	(2,993,080$)	(2,126,216$)	(976,673$)	4,604,531$	(2,469,449$)	(1,824,520$)	(909,341$)	(1,005,783$)	(1,039,503$)	188,460$	(410,144$)	(745,064$)	1,803,319$	(359,389$)	(124,959$)
Tax Expenses																			0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$
Income from Continuing Operations			(6,893,984$)	(4,222,529$)	(6,709,601$)	(6,798,914$)	(13,676,046$)	(9,272,142$)	(6,996,276$)	(4,838,136$)	(8,929,582$)	(4,045,798$)	(4,482,165$)	(3,170,176$)	(5,401,879$)	(2,993,080$)	(2,126,216$)	(976,673$)	4,604,531$	(2,469,449$)	(1,824,520$)	(909,341$)	(1,005,783$)	(1,039,503$)	188,460$	(410,144$)	(745,064$)	1,803,319$	(359,389$)	(124,959$)
Income from Discontinued Operations
Consolidated Income			(6,903,584$)	(4,222,529$)	(6,747,163$)	(6,798,914$)	(13,681,646$)	(9,272,142$)	(6,996,276$)	(4,838,136$)	(8,929,582$)	(4,045,798$)	(4,482,165$)	(3,170,176$)	(5,534,392$)	(2,993,080$)	(4,761,292$)	(976,673$)	4,604,531$	(2,469,449$)	(1,824,520$)	(909,341$)	(1,005,783$)	(1,039,503$)	188,460$	(620,731$)	(745,064$)	1,803,319$	(359,389$)	(333,016$)
Net Income			(6,930,482$)	(4,195,499$)	(6,709,601$)	(6,810,999$)	(13,524,468$)	(9,247,355$)	(6,962,294$)	(4,816,242$)	(8,236,148$)	(4,025,564$)	(4,413,018$)	(3,617,789$)	(5,024,071$)	(3,423,227$)	(3,443,754$)	(2,265,842$)	4,670,415$	(2,464,725$)	(1,799,901$)	(914,356$)	(1,005,668$)	(1,028,439$)	188,460$	(620,731$)	(745,064$)	1,803,319$	(359,389$)	(333,016$)
Profit Margin			(105.28%)	(91.72%)	(215.41%)	(112.94%)	(1,781.61%)	(269.70%)	(159.78%)	(95.98%)	(76.59%)	(42.49%)	(84.01%)	(84.97%)	(138.56%)	(61.22%)	(63.22%)	(49.23%)	135,570.83%	(155.18%)	(395.13%)	(120.41%)	(129.37%)	(292.73%)	585.90%	(3,584.52%)	(1,973.78%)	5,241.14%
Earnings to Minority			26,898$	(27,030$)	(37,562$)	12,085$	(157,178$)	(24,787$)	(33,982$)	(21,894$)	(693,434$)	(20,234$)	(69,147$)	447,613$	(510,321$)	430,147$	(1,317,538$)	1,289,169$	(65,884$)	(4,724$)	(24,619$)	5,015$	(115$)	(11,064$)	0$	0$	0$	0$
Earnings to Common Shareholders			(6,930,482$)	(4,195,499$)	(6,709,601$)	(6,810,999$)	(13,524,468$)	(9,247,355$)	(6,962,294$)	(4,816,242$)	(8,236,148$)	(4,025,564$)	(4,413,018$)	(3,617,789$)	(5,024,071$)	(3,423,227$)	(3,443,754$)	(976,673$)	4,670,415$	(2,464,725$)	(1,799,901$)	(2,477,557$)	(1,005,668$)	(1,028,439$)	188,460$	(620,731$)	(745,064$)	1,803,319$	(359,389$)	(333,016$)
Earnings Per Share, Basic			(0.04$)	(0.05$)	(0.07$)	(0.07$)	(0.14$)	(0.10$)	(0.08$)	(0.05$)	(0.09$)	(0.05$)	(0.05$)	(0.05$)	(0.07$)	(0.05$)	(0.05$)	(0.01$)	0.06$	(0.04$)	(0.03$)	(0.04$)	(0.01$)	(0.02$)	0.00$	(0.01$)	(0.02$)	0.04$	(0.01$)	(0.01$)
Earnings Per Share, Diluted			(0.04$)	(0.05$)	(0.07$)	(0.07$)	(0.14$)	(0.10$)	(0.08$)	(0.05$)	(0.09$)	(0.05$)	(0.05$)	(0.05$)	(0.07$)	(0.05$)	(0.05$)	(0.01$)	0.02$	(0.04$)	(0.03$)	(0.04$)	(0.08$)	(0.02$)	0.00$	(0.01$)	0.00$	0.02$	(0.01$)	(0.01$)
Average Shares, Basic			155,949,138	92,934,331	92,934,331	92,135,080	96,957,745	92,934,331	89,962,164	89,120,328	92,663,190	85,728,770	84,437,801	72,217,851	70,776,911	70,235,384	73,903,689	73,955,420	74,064,733	70,278,075	68,464,742	68,464,742	68,244,463	60,737,965	49,943,628	48,281,128	47,872,908	47,281,128	47,281,128	47,281,128
Average Shares, Diluted			155,949,138	92,934,331	92,934,331	92,135,080	96,957,745	92,934,331	89,962,164	89,120,328	92,663,190	85,728,770	84,437,801	72,217,851	70,776,911	70,235,384	73,903,689	73,955,420	308,577,909	70,278,075	68,464,742	68,464,742	12,477,000	60,737,965	105,711,091	48,281,128	217,137,615	98,604,657	47,281,128	47,281,128
EBIT			(6,893,984$)	(4,222,529$)	(6,709,601$)	(6,798,914$)	(13,676,046$)	(8,924,825$)	(6,782,316$)	(4,724,943$)	(8,583,713$)	(3,731,479$)	(3,261,562$)	(2,498,049$)	(4,695,716$)	(2,654,403$)	(1,991,146$)	(852,869$)	4,806,622$	(2,285,079$)	(1,669,769$)	(780,281$)	(617,129$)	(820,020$)	411,468$	(199,557$)	(529,638$)	2,016,700$	(143,078$)	83,098$
EBITDA			(6,296,181$)	(4,092,321$)	(6,596,396$)	(6,547,277$)	(13,113,195$)	(8,754,137$)	(6,654,557$)	(4,654,877$)	(8,488,918$)	(3,637,148$)	(3,179,202$)	(2,454,390$)	(4,546,345$)	(2,645,090$)	(1,920,425$)	(829,337$)	4,852,910$	(2,278,479$)	(1,649,695$)	(769,637$)	(570,527$)	(820,020$)	411,468$	(199,557$)	(529,638$)	2,016,700$	(143,078$)	83,098$

• Income Statement
• Balance Sheet
• Cash Flow
• Ratios
• Market Data
• Valuation