Income Statement for FRHVD

	AnTix Holdings, Inc. (FRHVD)
	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	Q2-CY2014	Q1-CY2014
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																											2014-Oct-31
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																											Q4-FY2014
Total Revenue				4,668$	(1,258$)	(1,292$)	428,384$	456,361$	455,164$	432,692$	480,708$	443,224$	477,117$	420,352$	384,150$	358,552$	291,787$	330,708$	316,566$		71,201$	9,459$	(129,228$)																										0$
QoQ%				471.07%	2.63%	(100.30%)	(6.13%)	.26%	5.19%	(9.99%)	8.46%	(7.10%)	13.50%	9.42%	7.14%	22.88%	(11.77%)	4.47%			652.73%	107.32%																											.00%
YoY%				(98.98%)	(100.28%)	(100.30%)	(10.89%)	2.96%	(4.60%)	2.94%	25.14%	23.62%	63.52%	27.11%	21.35%			364.47%	3,246.72%																														.00%
Cost Of Revenue				0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$		0$	0$	0$																										0$
Gross Profit				4,668$	(1,258$)	(1,292$)	428,384$	456,361$	455,164$	432,692$	480,708$	443,224$	477,117$	420,352$	384,150$	358,552$	291,787$	330,708$	316,566$		71,201$	9,459$	(129,228$)																										0$
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%
Operating Expenses				700,648$	56,659$	1,074,176$	1,255,128$	2,946,992$	865,194$	93,834$	627,515$	1,249,956$	1,399,220$	1,352,754$	1,347,158$	17,978,443$	485,961$	476,579$	614,723$		477,491$	76,654$	33,270$																										58,650$
Operating Income				(700,648$)	(56,659$)	(1,074,176$)	(826,744$)	(2,946,992$)	(865,194$)	(93,834$)	(146,807$)	(806,732$)	(922,103$)	(932,402$)	(963,008$)	(17,619,891$)	(194,174$)	(145,871$)	(298,157$)		(406,290$)	(76,654$)	(33,270$)																										(58,650$)
Operating Margin				(15,009.60%)	4,503.90%	83,140.56%	(192.99%)	(645.76%)	(190.08%)	(21.69%)	(30.54%)	(182.02%)	(193.27%)	(221.82%)	(250.69%)	(4,914.18%)	(66.55%)	(44.11%)	(94.19%)		(570.62%)	(810.38%)	25.75%
Interest Income
Interest Expenses				(3,816$)	42,497$	29,940$	29,587$	37,937$	30,690$	10,352$	21,863$	7,279$	45,226$	63,803$	47,669$	104,045$	28,580$	32,534$	17,341$		15,390$	89,428$	58,505$																										29,292$
Income Before Tax				3,365,517$	(88,750$)	(1,124,333$)	(883,531$)	(6,675,817$)	(909,872$)	(188,145$)	(165,063$)	1,670,383$	3,955,128$	(977,074$)	(1,000,490$)	(17,678,637$)	(837,891$)	717,492$	(259,318$)		(2,167,481$)	(159,940$)	(230,462$)																										285,605$
Tax Expenses																																																	0$
Net Income				3,365,517$	(88,750$)	(1,124,333$)	(883,531$)	(9,201,977$)	1,616,288$	(188,145$)	(165,063$)	1,670,383$	3,955,128$	(977,074$)	(1,000,490$)	(17,678,637$)	(837,891$)	717,492$	(259,318$)		(2,167,481$)	(159,940$)	(230,462$)																										285,605$
Profit Margin				72,097.62%	7,054.85%	87,022.68%	(206.25%)	(2,016.38%)	355.10%	(43.48%)	(34.34%)	376.87%	828.96%	(232.44%)	(260.44%)	(4,930.56%)	(287.16%)	216.96%	(81.92%)		(3,044.17%)	(1,690.88%)	178.34%
TTM				294.75%	(1,280.74%)	(716.68%)	(488.40%)	(435.03%)	161.91%	287.52%	246.15%	211.49%	(957.28%)	(1,408.68%)	(1,377.06%)	(1,391.66%)
Earnings to Minority								(2,526,160$)	2,526,160$			2,541,176$	4,754,718$				(916,348$)	916,348$
Earnings to Common Shareholders				3,365,517$	(88,750$)	(1,124,333$)	(883,531$)	(6,675,817$)	(909,872$)	(188,145$)	(165,063$)	(870,793$)	(799,590$)	(977,074$)	(1,000,490$)	(17,678,637$)	78,457$	(198,856$)	(259,318$)		(2,167,481$)	(159,940$)	(230,462$)																										285,605$
QoQ%				3,892.13%	92.11%	(27.26%)	86.77%	(633.71%)	(383.60%)	(13.98%)	81.05%	(8.91%)	18.17%	2.34%	94.34%	(22,632.90%)	139.45%	23.32%			(1,255.18%)	30.60%																											250.06%
YoY%				150.41%	90.25%	(497.59%)	(435.27%)	(666.64%)	(13.79%)	80.74%	83.50%	95.07%	(1,119.14%)	(391.35%)	(285.82%)			90.83%	(62.14%)																														1,867.91%
Earnings Per Share, Basic																		(0.01$)	(0.02$)			(0.51$)	(0.79$)																										0.00$
Earnings Per Share, Diluted					0.00$	(0.04$)			(0.04$)	(0.01$)								(0.01$)	(0.02$)			(0.51$)	(0.79$)																										0.00$
Unlevered FCF Per Share, Basic																		0.00$	(0.01$)				(0.07$)
Unlevered FCF Per Share, Diluted						0.00$			0.00$	(0.01$)								0.00$	(0.01$)				(0.07$)
Average Shares, Basic																		15,657,327	15,574,718			314,453	292,211																										1,635,610,445
Average Shares, Diluted					52,684,806	30,892,589			21,157,327	21,157,327								15,657,327	15,574,718			314,453	292,211																										1,635,610,445
EBIT				3,361,701$	(46,253$)	(1,094,393$)	(853,944$)	(6,637,880$)	(879,182$)	(177,793$)	(143,200$)	1,677,662$	4,000,354$	(913,271$)	(952,821$)	(17,574,592$)	(809,311$)	750,026$	(241,977$)		(2,152,091$)	(70,512$)	(171,957$)																										314,897$
EBITDA				3,361,701$	(46,253$)	(1,094,393$)	(844,625$)	(6,633,087$)	(856,731$)	(166,890$)	(119,200$)	1,716,233$	4,000,354$	(907,133$)	(941,090$)	(17,556,794$)	(783,209$)	761,386$	(228,268$)		(2,152,091$)	(70,512$)	(171,957$)																										314,897$