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

	New Horizon Aircraft Ltd. (HOVR)
	Q4-CY2026	Q3-CY2026	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
Balance Sheet Date		2026-Aug-31				2025-Aug-31				2024-Aug-31			2023-Dec-31
Fiscal Period		Q3-FY2026				Q3-FY2025				Q3-FY2024			Q4-FY2023
Total Revenue
QoQ%
YoY%
Cost Of Revenue										510,000$
Gross Profit										(510,000$)
Gross Margin
Operating Expenses		9,098,000$		7,589,000$	5,117,000$	5,909,000$		3,554,000$	3,274,000$	2,705,000$		1,259,000$	824,000$	380,000$		293,000$
Operating Income		(9,098,000$)		(7,589,000$)	(5,117,000$)	(5,909,000$)		(3,554,000$)	(3,274,000$)	(2,705,000$)		(1,259,000$)	(824,000$)	(380,000$)		(293,000$)
Operating Margin
Interest Income		610,000$		182,000$	194,000$	118,000$		51,000$	13,000$	11,000$		0$	0$	0$		45,000$
Interest Expenses		0$		0$	0$	0$		0$	0$	0$		15,000$	143,000$	38,000$		21,000$
Income Before Tax		(4,071,000$)		(6,899,000$)	(8,650,000$)	(10,903,000$)		(4,943,000$)	19,664,000$	(2,911,000$)		(5,306,000$)	(740,000$)	(416,000$)		(269,000$)	(385,000$)
Tax Expenses
Net Income		(4,071,000$)		(6,899,000$)	(8,650,000$)	(10,903,000$)		(4,943,000$)	19,664,000$	(2,911,000$)		(5,306,000$)	(740,000$)	(417,000$)		(269,000$)	(385,000$)
Profit Margin
TTM
Earnings to Minority
Earnings to Common Shareholders		(4,071,000$)		(6,899,000$)	(8,650,000$)	(10,903,000$)		(4,943,000$)	19,664,000$	(2,911,000$)		(5,306,000$)	(740,000$)	(417,000$)		(269,000$)	(385,000$)
QoQ%				20.24%	20.66%			(125.14%)	775.51%			(617.03%)	(77.46%)			30.13%
YoY%		62.66%		(39.57%)	(143.99%)	(274.55%)		6.84%	2,757.30%	(518.05%)		(1,872.49%)	(92.21%)
Earnings Per Share, Basic		(0.06$)		(0.16$)	(0.21$)	(0.29$)		(0.17$)	0.83$	(0.15$)		(0.45$)	(0.15$)	(0.08$)		(0.04$)
Earnings Per Share, Diluted		(0.06$)		(0.16$)	(0.21$)	(0.29$)		(0.17$)	0.80$	(0.15$)		(0.45$)	(0.15$)	(0.08$)		(0.04$)
Unlevered FCF Per Share, Basic		(0.12$)				(0.07$)				(0.08$)				(0.08$)
Unlevered FCF Per Share, Diluted		(0.12$)				(0.07$)				(0.08$)				(0.08$)
Average Shares, Basic		65,637,836		44,329,214	42,081,417	37,135,908		29,474,362	23,599,144	19,246,089		11,698,789	5,075,420	5,075,420		6,306,496
Average Shares, Diluted		65,637,836		44,329,214	42,081,417	37,135,908		29,474,362	24,574,247	19,246,089		11,698,789	5,075,420	5,075,420		6,306,496
EBIT		(4,071,000$)		(6,899,000$)	(8,650,000$)	(10,903,000$)		(4,943,000$)	19,664,000$	(2,911,000$)		(5,291,000$)	(597,000$)	(378,000$)		(248,000$)	(385,000$)
EBITDA		(3,943,000$)		(6,899,000$)	(8,650,000$)	(10,852,000$)		(4,943,000$)	19,664,000$	(2,881,000$)		(5,291,000$)	(597,000$)	(372,000$)		(248,000$)	(385,000$)

Copy Table ✓