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

	Horizon Space Acquisition I Corp. (HSPO)
	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	2023-Sep-30	2023-Jun-30	2023-Mar-31
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023
Total Revenue			229,876$	224,752$	710,464$	795,738$	784,220$	881,123$	893,913$	936,211$	824,928$	816,136$
QoQ%			2.28%	(68.37%)	(10.72%)	1.47%	(11.00%)	(1.43%)	(4.52%)	13.49%	1.08%
YoY%			(70.69%)	(74.49%)	(20.52%)	(15.00%)	(4.94%)	7.96%
Cost Of Revenue			0$	0$	0$	0$	0$	0$	0$	0$	0$	0$
Gross Profit			229,876$	224,752$	710,464$	795,738$	784,220$	881,123$	893,913$	936,211$	824,928$	816,136$
Gross Margin			100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Expenses		87,438$	383,865$	378,050$	967,644$	1,295,084$	939,229$	1,028,782$	1,126,830$	1,078,391$	892,570$	933,552$		3,880$
Operating Income		(87,438$)	(153,989$)	(153,298$)	(257,180$)	(499,346$)	(155,009$)	(147,659$)	(232,917$)	(142,180$)	(67,642$)	(117,416$)		(650$)
Operating Margin			(66.99%)	(68.21%)	(36.20%)	(62.75%)	(19.77%)	(16.76%)	(26.06%)	(15.19%)	(8.20%)	(14.39%)
Interest Income
Interest Expenses
Income Before Tax		149,028$	75,887$	71,454$	453,284$	296,392$	629,211$	733,464$	5,161,070$	(794,031$)	(2,154,726$)	(698,720$)		246,730$
Tax Expenses
Net Income		149,028$	75,887$	71,454$	453,284$	296,392$	629,211$	733,464$	5,161,070$	(794,031$)	(2,154,726$)	(698,720$)		(650$)
Profit Margin			33.01%	31.79%	63.80%	37.25%	80.23%	83.24%	577.36%	(84.81%)	(261.20%)	(85.61%)
TTM			45.75%	57.66%	66.60%	203.28%	163.92%	83.30%	43.60%
Earnings to Minority					3,318,134$	(592,784$)	(1,258,422$)	(1,466,928$)	4,500,074$	(1,588,062$)	(2,912,012$)	(1,397,440$)
Earnings to Common Shareholders		149,028$	75,887$	71,454$	453,284$	296,392$	629,211$	733,464$	660,996$	794,031$	757,286$	698,720$		(650$)
QoQ%		96.38%	6.20%	(84.24%)	52.93%	(52.90%)	(14.21%)	10.96%	(16.75%)	4.85%	8.38%
YoY%		(49.72%)	(87.94%)	(90.26%)	(31.42%)	(62.67%)	(16.91%)	4.97%		122,258.62%
Earnings Per Share, Basic
Earnings Per Share, Diluted
Unlevered FCF Per Share, Basic
Unlevered FCF Per Share, Diluted
Average Shares, Basic
Average Shares, Diluted
EBIT		149,028$	75,887$	71,454$	453,284$	296,392$	629,211$	733,464$	5,161,070$	(794,031$)	(2,154,726$)	(698,720$)		246,730$
EBITDA		149,028$	75,887$	71,454$	453,284$	296,392$	629,211$	733,464$	5,161,070$	(794,031$)	(2,154,726$)	(698,720$)		246,730$

Copy Table ✓