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

	FORGE INNOVATION DEVELOPMENT CORP. (FGNV)
	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-Sep-30	2018-Jun-30	2018-Mar-31	2017-Dec-31	2017-Sep-30
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	Q3-FY2018	Q2-FY2018	Q1-FY2018	Q4-FY2017	Q3-FY2017
Total Revenue		16,000$	193,275$	175,200$	177,841$	178,380$	175,899$	136,219$	127,704$	132,760$	133,010$	45,000$								9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	6,000$
QoQ%		(91.72%)	10.32%	(1.49%)	(.30%)	1.41%	29.13%	6.67%	(3.81%)	(.19%)	195.58%									.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	50.00%
YoY%		(91.03%)	9.88%	28.62%	39.26%	34.36%	32.25%	202.71%												.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	50.00%
Cost Of Revenue		0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$								0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$
Gross Profit		16,000$	193,275$	175,200$	177,841$	178,380$	175,899$	136,219$	127,704$	132,760$	133,010$	45,000$								9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	9,000$	6,000$
Gross Margin		100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%								100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Expenses		15,763$	223,676$	307,157$	698,182$	37,279$	679,401$	689,627$	664,763$	673,764$	288,283$	63,324$								82,962$	89,022$	94,933$	86,251$	85,123$	85,714$	78,191$	79,714$	77,169$	84,838$	117,700$	104,659$	58,326$	31,710$	87,866$	108,323$	95,892$	60,467$	1,510$
Operating Income
Operating Margin
Interest Income
Interest Expenses		(182,960$)	92,008$	91,202$		98,772$	97,877$	131,014$															0$	0$	0$	0$		0$				0$
Income Before Tax		277$	(121,359$)	(222,109$)	(511,517$)	(35,519$)	(689,371$)	(680,209$)	(667,164$)	(665,605$)	(389,129$)	471,656$								(54,562$)	(80,022$)	(85,933$)	(77,251$)	(76,123$)	(76,164$)	(67,041$)	(70,164$)	(67,619$)	(76,018$)	(107,650$)	(94,609$)	(47,776$)	(21,160$)	(80,316$)	(106,773$)	(95,892$)	(60,467$)	(1,510$)
Tax Expenses																					0$	800$			0$	1,600$	0$	800$
Net Income		(856,852$)	(121,359$)	(222,109$)	(85,315$)	(105,518$)	(689,371$)	(680,209$)	(667,164$)	(665,605$)	(389,129$)	471,656$								(54,562$)	(80,022$)	(86,733$)	(77,251$)	(76,123$)	(76,164$)	(68,641$)	(70,164$)	(68,419$)	(76,018$)	(107,650$)	(94,609$)	(47,776$)	(21,160$)	(80,316$)	(106,773$)	(95,892$)	(60,467$)	(1,510$)
Profit Margin		(5,355.33%)	(62.79%)	(126.78%)	(47.97%)	(59.15%)	(391.91%)	(499.35%)	(522.43%)	(501.36%)	(292.56%)	1,048.12%								(606.24%)	(889.13%)	(963.70%)	(858.34%)	(845.81%)	(846.27%)	(762.68%)	(779.60%)	(760.21%)	(844.64%)	(1,196.11%)	(1,051.21%)	(530.84%)	(235.11%)	(1,338.60%)
TTM		(228.63%)	(73.73%)	(155.84%)	(233.48%)	(346.53%)	(471.96%)	(453.49%)	(285.14%)											(829.36%)	(889.25%)	(878.53%)	(828.28%)	(808.59%)	(787.19%)	(786.78%)	(895.14%)	(963.04%)	(905.70%)	(753.32%)	(738.97%)
Earnings to Minority			(60,098$)	(101,336$)	(47,801$)	(46,060$)	(102,188$)	(95,871$)	(94,074$)	(81,880$)	(153,933$)
Earnings to Common Shareholders		(856,852$)	(61,261$)	(120,773$)	(37,514$)	(59,458$)	(587,183$)	(584,338$)	(573,090$)	(583,725$)	(235,196$)	471,656$								(54,562$)	(80,022$)	(86,733$)	(77,251$)	(76,123$)	(76,164$)	(68,641$)	(70,164$)	(68,419$)	(76,018$)	(107,650$)	(94,609$)	(47,776$)	(21,160$)	(80,316$)	(106,773$)	(95,892$)	(60,467$)	(1,510$)
QoQ%		(1,298.69%)	49.28%	(221.94%)	36.91%	89.87%	(.49%)	(1.96%)	1.82%	(148.19%)	(149.87%)									31.82%	7.74%	(12.27%)	(1.48%)	.05%	(10.96%)	2.17%	(2.55%)	10.00%	29.38%	(13.78%)	(98.03%)	(125.78%)	73.65%	24.78%	(11.35%)	(58.59%)	(3,904.44%)
YoY%		(1,341.11%)	89.57%	79.33%	93.45%	89.81%	(149.66%)	(223.89%)												28.32%	(5.07%)	(26.36%)	(10.10%)	(11.26%)	(.19%)	36.24%	25.84%	(43.21%)	(259.25%)	(34.03%)	11.39%	50.18%	65.01%	(5,218.94%)
Earnings Per Share, Basic		(0.02$)	0.00$	0.00$	0.00$	0.00$	(0.01$)	(0.01$)	(0.01$)	(0.01$)	0.00$	0.01$								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$
Earnings Per Share, Diluted		(0.02$)	0.00$	0.00$	0.00$	0.00$	(0.01$)	(0.01$)	(0.01$)	(0.01$)	0.00$	0.01$								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$
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$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	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$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$
Average Shares, Basic		50,389,011	50,389,011	50,389,011	50,389,011	50,389,011	50,389,011	50,389,011	50,464,896	50,389,011	47,712,088	45,791,085								45,621,868	45,621,868	45,621,868	45,621,868	45,621,868	45,621,868	45,621,868	45,621,868	45,621,868	45,347,875	45,621,868	58,555,201	57,621,868	58,136,314	57,771,868	57,353,425	57,353,425		15,403,751
Average Shares, Diluted		50,389,011	50,389,011	50,389,011	50,389,011	50,389,011	50,389,011	50,389,011	50,464,896	50,389,011	47,712,088	45,791,085								45,621,868	45,621,868	45,621,868	45,621,868	45,621,868	45,621,868	45,621,868	45,621,868	45,621,868	45,347,875	45,621,868	58,555,201	57,621,868	58,136,314	57,771,868	57,353,425	57,353,425		15,403,751
EBIT		(182,683$)	(29,351$)	(130,907$)	(511,517$)	63,253$	(591,494$)	(549,195$)	(667,164$)	(665,605$)	(389,129$)	471,656$								(54,562$)	(80,022$)	(85,933$)	(77,251$)	(76,123$)	(76,164$)	(67,041$)	(70,164$)	(67,619$)	(76,018$)	(107,650$)	(94,609$)	(47,776$)	(21,160$)	(80,316$)	(106,773$)	(95,892$)	(60,467$)	(1,510$)
EBITDA		(177,179$)	(23,847$)	(130,907$)	(511,517$)	68,259$	(586,488$)	(549,195$)	(667,164$)	(665,605$)	(389,129$)	471,656$								(54,562$)	(80,022$)	(85,933$)	(77,251$)	(76,123$)	(76,164$)	(67,041$)	(70,164$)	(67,619$)	(76,018$)	(107,650$)	(94,609$)	(47,776$)	(21,160$)	(80,316$)	(106,773$)	(95,892$)	(60,467$)	(1,510$)

Copy Table ✓