Income Statement for FWAV

	Edgemode, Inc. (FWAV)
	Q2-CY2026	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
Balance Sheet Date		2026-Mar-31	2025-Dec-31	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-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	2019-Mar-31	2018-Dec-31	2018-Sep-30	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	2015-Dec-31
Fiscal Period		Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023										Q2-FY2021	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	Q2-FY2017	Q1-FY2017	Q4-FY2016	Q3-FY2016	Q2-FY2016	Q1-FY2016	Q4-FY2015
Total Revenue																					34,500$	34,500$	34,500$	69,000$	34,500$	34,500$	34,500$	34,500$	0$	18,000$	18,000$		6,000$	6,000$	6,000$
QoQ%																					.00%	.00%	(50.00%)	100.00%	.00%	.00%	.00%	.00%	(100.00%)	.00%			.00%	.00%
YoY%																					.00%	.00%	.00%	100.00%	.00%	91.67%	91.67%		(100.00%)	200.00%	200.00%
Cost Of Revenue																					0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$		0$	0$	0$
Gross Profit																					34,500$	34,500$	34,500$	69,000$	34,500$	34,500$	34,500$	34,500$	0$	18,000$	18,000$		6,000$	6,000$	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%
Operating Expenses		14,242,832$	11,160,141$	734,255$	3,262,408$	22,115,141$	305,772$	380,738$	385,419$	336,599$	127,196$	647,078$	422,247$	1,937,158$							209,553$	456,043$	743,656$	212,689$	334,173$	3,203,521$	218,361$	70,502$	79,656$	47,655$	78,074$	49,622$	51,859$	19,345$	19,457$	8,783$	18,449$	17,351$	22,710$	14,697$	35,905$	22,266$	56,435$	32,245$	19,723$	28,292$
Operating Income		(14,242,832$)	(11,160,141$)	(734,255$)	(3,262,408$)	(22,115,141$)	(305,772$)	(380,738$)	(385,419$)	(336,599$)	(127,196$)	(647,078$)	(422,247$)	(1,937,158$)
Operating Margin
Interest Income
Interest Expenses																					321,598$	216,784$	212,507$	103,587$	58,671$	85,973$	57,169$	39,712$	839$
Income Before Tax		(5,719,067$)	(10,267,202$)	10,337,273$	(3,827,281$)	(20,872,081$)	574,895$	(1,398,272$)	(315,478$)	(451,204$)	(173,939$)	(667,401$)	62,640$	(2,007,046$)							(308,780$)	(1,456,644$)	(699,870$)	(625,947$)	(450,955$)	(3,307,709$)	(297,957$)	(135,934$)	(97,625$)	(47,655$)	(78,074$)	(49,622$)	(51,860$)	(19,345$)	(19,457$)	(8,783$)	(18,449$)	(17,351$)	(22,710$)	(14,697$)	(35,905$)	(22,266$)	(56,435$)	(32,245$)	(19,723$)	(28,292$)
Tax Expenses
Net Income		(5,719,067$)	(10,267,202$)	10,337,273$	(3,827,281$)	(20,872,081$)	574,895$	(1,398,272$)	(315,478$)	(451,204$)	(173,939$)	(667,401$)	62,640$	(2,007,046$)							(308,780$)	(1,456,644$)	(699,870$)	(625,947$)	(450,955$)	(3,307,709$)	(297,957$)	(135,934$)	(97,625$)	(47,655$)	(78,074$)	(49,622$)	(51,860$)	(19,345$)	(19,457$)	(8,783$)	(18,449$)	(17,351$)	(22,710$)	(14,697$)	(35,905$)	(22,266$)	(56,435$)	(32,245$)	(19,723$)	(28,292$)
Profit Margin																					(895.01%)	(4,222.16%)	(2,028.61%)	(907.17%)	(1,307.12%)	(9,587.56%)	(863.64%)	(394.01%)	(282.97%)	(264.75%)	(433.74%)		(864.33%)	(322.42%)	(324.28%)
TTM																					(1,792.02%)	(1,874.44%)	(2,947.53%)	(2,714.53%)	(3,038.08%)	(3,709.40%)	(665.71%)	(509.63%)
Earnings to Minority		(69,162$)
Earnings to Common Shareholders		(5,649,905$)	(10,267,202$)	10,337,273$	(3,827,281$)	(20,872,081$)	574,895$	(1,398,272$)	(315,478$)	(451,204$)	(173,939$)	(667,401$)	62,640$	(2,007,046$)							(308,780$)	(1,456,644$)	(699,870$)	(625,947$)	(450,955$)	(3,307,709$)	(297,957$)	(135,934$)	(97,625$)	(47,655$)	(78,074$)	(49,622$)	(51,860$)	(19,345$)	(19,457$)	(8,783$)	(18,449$)	(17,351$)	(22,710$)	(14,697$)	(35,905$)	(22,266$)	(56,435$)	(32,245$)	(19,723$)	(28,292$)
QoQ%		44.97%	(199.32%)	370.09%	81.66%	(3,730.59%)	141.12%	(343.22%)	30.08%	(159.40%)	73.94%	(1,165.46%)	103.12%								78.80%	(108.13%)	(11.81%)	(38.81%)	86.37%	(1,010.13%)	(119.19%)	(39.24%)	(104.86%)	38.96%	(57.34%)	4.32%	(168.08%)	.58%	(121.53%)	52.39%	(6.33%)	23.60%	(54.52%)	59.07%	(61.26%)	60.55%	(75.02%)	(63.49%)	30.29%
YoY%		72.93%	(1,885.93%)	839.29%	(1,113.17%)	(4,525.86%)	430.52%	(109.51%)	(603.64%)	77.52%											31.53%	55.96%	(134.89%)	(360.48%)	(361.93%)	(6,840.95%)	(281.63%)	(173.94%)	(88.25%)	(146.34%)	(301.26%)	(464.98%)	(181.10%)	(11.49%)	14.32%	40.24%	48.62%	22.07%	59.76%	54.42%	(82.05%)	21.30%
Earnings Per Share, Basic		0.00$	0.00$	0.00$	0.00$	(0.05$)	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	(0.01$)							(0.01$)	(0.04$)	(0.02$)	(0.02$)	(0.01$)	(0.11$)	(0.01$)	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$	0.00$
Earnings Per Share, Diluted		0.00$	(0.01$)	0.00$	0.00$	(0.05$)	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	(0.01$)							(0.01$)	(0.04$)	(0.02$)	(0.02$)	(0.01$)	(0.11$)	(0.01$)	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$	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$	(0.01$)	(0.01$)	0.00$	(0.01$)	(0.01$)	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$	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$	(0.01$)	(0.01$)	0.00$	(0.01$)	(0.01$)	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$	0.00$	0.00$
Average Shares, Basic		3,112,533,113	2,909,328,010	2,374,178,888	2,119,785,143	390,687,459	390,687,459	390,687,459	390,687,459	390,687,459	390,690,845	390,687,459	390,687,459	390,440,237							44,218,236	40,919,803	39,092,698	36,478,230	35,758,968	30,321,496	29,166,784	29,076,800	29,069,856	29,051,800	29,051,665	29,051,935	29,051,800	29,051,800	-311,355,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000
Average Shares, Diluted		3,112,533,113	1,127,843,789	4,155,663,109	2,119,785,143	390,687,459	390,687,459	390,687,459	390,687,459	390,687,459	304,782,855	390,687,459	476,595,449	390,440,237							50,641,560	40,919,803	39,092,698	36,478,230	35,758,968	30,321,496	29,166,784	29,076,800	29,069,856	29,051,800	29,051,665	29,051,935	29,051,800	29,051,800	-311,355,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000
EBIT		(5,719,067$)	(10,267,202$)	10,337,273$	(3,827,281$)	(20,872,081$)	574,895$	(1,398,272$)	(315,478$)	(451,204$)	(173,939$)	(667,401$)	62,640$	(2,007,046$)							12,818$	(1,239,860$)	(487,363$)	(522,360$)	(392,284$)	(3,221,736$)	(240,788$)	(96,222$)	(96,786$)	(47,655$)	(78,074$)	(49,622$)	(51,860$)	(19,345$)	(19,457$)	(8,783$)	(18,449$)	(17,351$)	(22,710$)	(14,697$)	(35,905$)	(22,266$)	(56,435$)	(32,245$)	(19,723$)	(28,292$)
EBITDA		(5,719,067$)	(10,267,202$)	10,337,273$	(3,827,281$)	(20,872,081$)	574,895$	(1,398,272$)	(315,478$)	(451,204$)	(173,939$)	(667,401$)	62,640$	(2,007,046$)							12,818$	(1,239,860$)	(487,363$)	(522,360$)	(392,284$)	(3,221,736$)	(240,788$)	(96,222$)	(96,786$)	(47,655$)	(78,074$)	(49,622$)	(51,860$)	(19,345$)	(19,457$)	(8,783$)	(18,449$)	(17,351$)	(22,710$)	(14,697$)	(35,905$)	(22,266$)	(56,435$)	(32,245$)	(19,723$)	(28,292$)