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

	Goldenstone Acquisition Ltd. (GDST)
	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
Fiscal Period		Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024
Total Revenue
QoQ%
YoY%
Cost Of Revenue
Gross Profit
Gross Margin
Operating Expenses		198,884$	379,823$	205,191$	136,809$	113,854$	515,363$	(106,017$)	205,304$	355,758$	262,122$	279,850$	170,795$
Operating Income		(207,284$)	(392,423$)	(126,431$)	(152,162$)	(127,686$)	(527,663$)	12,464$	(216,804$)	(368,258$)	(274,522$)	(291,850$)	(183,138$)
Operating Margin
Interest Income		54,234$	194,873$	193,515$	211,618$	232,158$	693,260$	711,169$	983,627$	529,824$	710,259$	632,836$	616,020$
Interest Expenses		0$	50,000$	0$	0$	0$	50,000$
Income Before Tax		(153,050$)	(197,550$)	67,084$	59,456$	104,472$	165,597$	848,633$	766,823$	161,566$	435,737$	340,986$	432,882$
Tax Expenses		26,539$	38,277$	57,177$	41,216$	45,848$	143,002$	156,856$	204,147$	108,639$	146,550$	130,376$	171,120$
Net Income		(179,589$)	(235,827$)	9,907$	18,240$	58,624$	22,595$	691,777$	562,676$	52,927$	289,187$	210,610$	261,762$
Profit Margin
TTM
Earnings to Minority
Earnings to Common Shareholders		(179,589$)	(235,827$)	9,907$	18,240$	58,624$	22,595$	691,777$	562,676$	52,927$	289,187$	210,610$	261,762$
QoQ%		23.85%	(2,480.41%)	(45.69%)	(68.89%)	159.46%	(96.73%)	22.94%	963.12%	(81.70%)	37.31%	(19.54%)
YoY%		(406.34%)	(1,143.71%)	(98.57%)	(96.76%)	10.76%	(92.19%)	228.46%	114.96%
Earnings Per Share, Basic									0.10$				0.05$
Earnings Per Share, Diluted
Unlevered FCF Per Share, Basic
Unlevered FCF Per Share, Diluted
Average Shares, Basic									5,750,000				5,750,000
Average Shares, Diluted
EBIT		(153,050$)	(147,550$)	67,084$	59,456$	104,472$	215,597$	848,633$	766,823$	161,566$	435,737$	340,986$	432,882$
EBITDA		(153,050$)	(147,550$)	67,084$	59,456$	104,472$	215,597$	848,633$	766,823$	161,566$	435,737$	340,986$	432,882$

Copy Table ✓