Income Statement for FUSTD

	FUSE GROUP HOLDING INC. (FUSTD)
	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-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31																						2018-Jun-30	2018-Mar-31	2017-Dec-31	2017-Sep-30	2017-Jun-30	2017-Mar-31	2016-Dec-31	2016-Sep-30	2016-Jun-30	2016-Mar-31
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024																						Q3-FY2017	Q2-FY2017	Q1-FY2017	Q4-FY2016	Q3-FY2016	Q2-FY2016	Q1-FY2016	Q4-FY2015	Q3-FY2015	Q2-FY2015
Total Revenue			0$	26,000$	0$	19,942$	129,885$	82,353$	99,786$	20,000$																						0$	0$	0$	0$	0$	0$	0$	7,250$	3,600$	7,825$	6,500$	5,150$	8,250$	4,500$
QoQ%			(100.00%)	.00%	(100.00%)	(84.65%)	57.72%	(17.47%)	398.93%																							.00%	.00%	.00%	.00%	.00%	.00%	(100.00%)	101.39%	(53.99%)	20.39%	26.21%	(37.58%)	83.33%
YoY%			(100.00%)	(68.43%)	(100.00%)	(.29%)																										.00%	.00%	.00%	(100.00%)	(100.00%)	(100.00%)	(100.00%)	40.78%	(56.36%)	73.89%
Cost Of Revenue			0$	0$	0$	0$	0$	0$	0$	0$																						0$	0$	0$	0$	0$	0$	0$	1,501$	1,500$	2,076$	1,950$	1,950$	2,249$	2,385$
Gross Profit			0$	26,000$	0$	19,942$	129,885$	82,353$	99,786$	20,000$																						0$	0$	0$	0$	0$	0$	0$	5,749$	2,100$	5,749$	4,550$	3,200$	6,001$	2,115$
Gross Margin				100.00%		100.00%	100.00%	100.00%	100.00%	100.00%																													79.30%	58.33%	73.47%	70.00%	62.14%	72.74%	47.00%
Operating Expenses			77,628$	97,819$	81,218$	66,798$	106,712$	64,422$	114,848$	79,395$	106,746$	99,790$	133,382$	115,201$																		2,602,488$	307,880$	227,791$	483,079$	514,096$	484,750$	37,370$	18,545$	24,311$	14,738$	3,694$	4,142$	4,258$	10,867$
Operating Income			(77,628$)	(71,819$)	(81,218$)	(46,856$)	23,173$	17,931$	(15,062$)	(59,395$)	(106,746$)	(99,790$)	(133,382$)	(115,201$)																		(2,602,488$)	(307,880$)	(227,791$)	(483,079$)	(514,096$)	(484,750$)	(37,370$)	(12,796$)	(22,211$)	(8,989$)	856$
Operating Margin				(276.23%)		(234.96%)	17.84%	21.77%	(15.09%)	(296.98%)																													(176.50%)	(616.97%)	(114.88%)	13.17%
Interest Income
Interest Expenses									1,659$	1,349$			5,076$	4,278$																		60,110$	44,653$	52,668$	52,669$	52,096$	57,821$	0$	0$	0$	0$
Income Before Tax			(79,083$)	(73,198$)	(81,218$)	(47,803$)	22,221$	17,283$	(16,721$)	(60,744$)	(108,105$)	(106,360$)	(138,458$)	(119,479$)																		(2,663,041$)	(352,746$)	(239,389$)	(486,283$)	(515,950$)	(518,040$)	(37,551$)	(12,796$)	(22,211$)	(8,989$)	856$	(942$)	1,743$	(8,752$)
Tax Expenses			0$	0$	0$	2,400$	0$	0$	0$	2,400$	0$	0$	0$	2,400$																		800$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$
Net Income			(79,083$)	(73,198$)	(81,218$)	(50,203$)	22,221$	17,283$	(16,721$)	(63,144$)	(108,105$)	(106,360$)	(138,458$)	(121,879$)																		(2,663,841$)	(352,746$)	(239,389$)	(486,283$)	(515,950$)	(518,040$)	(37,551$)	(12,796$)	(22,211$)	(8,989$)	856$	(942$)	1,743$	(8,752$)
Profit Margin				(281.53%)		(251.75%)	17.11%	20.99%	(16.76%)	(315.72%)																													(176.50%)	(616.97%)	(114.88%)	13.17%	(18.29%)	21.13%	(194.49%)
TTM			(617.52%)	(103.74%)	(39.59%)	(8.26%)	(12.16%)																													(14,956.37%)	(5,443.30%)	(436.66%)	(171.36%)	(135.58%)	(26.45%)	(29.08%)
Earnings to Minority
Earnings to Common Shareholders			(79,083$)	(73,198$)	(81,218$)	(50,203$)	22,221$	17,283$	(16,721$)	(63,144$)	(108,105$)	(106,360$)	(138,458$)	(121,879$)																		(2,663,841$)	(352,746$)	(239,389$)	(486,283$)	(515,950$)	(518,040$)	(37,551$)	(12,796$)	(22,211$)	(8,989$)	856$	(942$)	1,743$	(8,752$)
QoQ%			(8.04%)	9.88%	(61.78%)	(325.93%)	28.57%	203.36%	73.52%		(1.64%)	23.18%	(13.60%)																			(655.17%)	(47.35%)	50.77%	5.75%	.40%	(1,279.56%)	(193.46%)	42.39%	(147.09%)	(1,150.12%)	190.87%	(154.05%)	119.92%
YoY%			(455.89%)	(523.53%)	(385.73%)	20.49%																										(416.30%)	31.91%	(537.50%)	(3,700.27%)	(2,222.95%)	(5,663.04%)	(4,486.80%)	(1,258.39%)	(1,374.30%)	(2.71%)
Earnings Per Share, Basic			(0.01$)	(0.01$)	(0.01$)	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$																		(0.06$)	(0.01$)	(0.01$)	(0.01$)	(0.01$)	(0.01$)	0.00$	0.00$	0.00$	0.00$	0.00$		0.00$	0.00$
Earnings Per Share, Diluted																																(0.06$)	(0.01$)	(0.01$)	(0.01$)	(0.01$)	(0.01$)	0.00$	0.00$	0.00$	0.00$	0.00$		0.00$	0.00$
Unlevered FCF Per Share, Basic			(0.01$)	(0.01$)	(0.01$)	0.00$	0.00$	0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$	0.00$																		(0.06$)	(0.01$)	(0.01$)	(0.01$)	(0.01$)	(0.04$)	0.00$	0.00$	0.00$		0.00$		0.00$
Unlevered FCF Per Share, Diluted																																(0.06$)	(0.01$)	(0.01$)	(0.01$)	(0.01$)	(0.04$)	0.00$	0.00$	0.00$		0.00$		0.00$
Average Shares, Basic			13,297,143	13,297,143	13,297,143	13,297,143	13,297,041	13,285,953	13,274,173	13,274,173	-142,211,474	64,778,050	64,778,050	64,778,050																		45,150,000	45,150,000	45,150,000	81,270,000	45,150,000	45,150,000	9,030,000	89,260,110	40,259,890	5,500,000	5,500,000		5,500,000	5,500,000
Average Shares, Diluted																																45,150,000	45,150,000	45,150,000	80,622,843	45,150,000	45,150,000	9,677,157	89,260,110	40,259,890	5,500,000	5,500,000		5,500,000	5,500,000
EBIT			(79,083$)	(73,198$)	(81,218$)	(47,803$)	22,221$	17,283$	(15,062$)	(59,395$)	(108,105$)	(106,360$)	(133,382$)	(115,201$)																		(2,602,931$)	(308,093$)	(186,721$)	(433,614$)	(463,854$)	(460,219$)	(37,551$)	(12,796$)	(22,211$)	(8,989$)	856$	(942$)	1,743$	(8,752$)
EBITDA			(79,083$)	(73,198$)	(81,218$)	(47,803$)	22,221$	17,283$	(15,062$)	(59,395$)	(108,105$)	(106,360$)	(133,382$)	(115,201$)																		(2,602,931$)	(308,093$)	(186,721$)	(433,614$)	(463,854$)	(460,219$)	(37,551$)	(12,796$)	(22,211$)	(8,989$)	856$	(942$)	1,743$	(8,752$)