Income Statement for INTBD

	SENTIENT BRANDS HOLDINGS INC. (INTBD)
	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											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	2015-Sep-30	2015-Jun-30	2015-Mar-31	2014-Dec-31	2014-Sep-30	2014-Jun-30	2014-Mar-31	2013-Dec-31
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023											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	Q3-FY2015	Q2-FY2015	Q1-FY2015	Q4-FY2014	Q3-FY2014	Q2-FY2014	Q1-FY2014	Q4-FY2013
Total Revenue		387,659$							0$	0$	0$	150$									(12,202$)	166$	12,270$	6,783$																	0$	0$	0$	13,000$	0$	0$	0$	0$	(161$)
QoQ%									.00%	.00%	(100.00%)										(7,450.60%)	(98.65%)	80.89%																		.00%	.00%	(100.00%)	.00%	.00%	.00%	.00%	100.00%	(200.00%)
YoY%																																									.00%	.00%	.00%	.00%	100.00%	(100.00%)	(100.00%)	(100.00%)	(104.51%)
Cost Of Revenue		198,261$	115,112$			150,000$	63,477$		0$	(7,780$)	3,600$	30$									(4,785$)	0$	5,551$	3,958$																	0$	0$	0$	12,300$	0$	0$	0$	0$	0$
Gross Profit		189,398$	(4,512$)			(150,000$)	(63,477$)		0$	7,780$	(3,600$)	120$									(7,417$)	166$	6,719$	2,825$																	0$	0$	0$	700$	0$	0$	0$	0$	(161$)
Gross Margin		48.86%										80.00%									60.79%	100.00%	54.76%	41.65%																				5.39%					100.00%
Operating Expenses		143,291$	352,256$	493,550$	139,444$	228,266$	161,169$	352,769$	132,887$	34,916$	44,216$	35,359$								92,820$	166,461$	22,415$	233,215$	306,920$	98,919$	44,169$	36,622$	49,497$	42,736$	16,714$	33,214$	2,297$	16,430$	0$	99$	297$	295$	311$	297$	706$	(90,176$)	44,467$	48,494$	32,083$	13,534$	22,650$	10,980$	4,546$	13,130$
Operating Income		46,107$	(356,768$)	(493,550$)	(139,444$)	(228,266$)	(161,169$)	(352,769$)	(132,887$)	(34,916$)	(47,816$)	(35,239$)								(92,820$)	(173,878$)	(22,249$)	(226,496$)	(304,095$)	(98,919$)	(44,169$)	(36,622$)	(49,497$)				(2,297$)
Operating Margin		11.89%										(23,492.67%)									1,425.00%	(13,403.01%)	(1,845.93%)	(4,483.19%)
Interest Income
Interest Expenses		(39,368$)	39,368$	50,098$	446,343$	(63,575$)	63,985$	63,985$				40,606$
Income Before Tax		23,937$	(396,136$)	(491,297$)	(202,697$)	(291,841$)	(225,154$)	(416,754$)	(235,103$)	(77,074$)	(89,711$)	(75,845$)								(86,070$)	(263,421$)	(22,249$)	(167,918$)	(362,673$)	(122,155$)	(44,169$)	(36,622$)	(49,497$)	(59,450$)	0$	(33,214$)	(2,297$)	(16,430$)	0$	(99$)	(297$)	(295$)	(311$)	(297$)	(706$)	90,176$	(44,467$)	(48,494$)	(31,383$)	(6,767$)	(11,325$)	(8,382$)	(2,273$)	(6,726$)
Tax Expenses																													0$	0$															(800$)	0$	0$	0$	(800$)
Net Income		23,937$	(396,136$)	(491,297$)	(202,697$)	(291,841$)	(225,154$)	(416,754$)	(235,103$)	(77,074$)	(89,711$)	(75,845$)								(86,070$)	(263,421$)	(22,249$)	(167,918$)	(362,673$)	(122,155$)	(44,169$)	(36,622$)	(49,497$)	(59,450$)	0$	(33,214$)	(2,297$)	(16,430$)	0$	(99$)	(297$)	(295$)	(311$)	(297$)	(706$)	90,176$	(44,467$)	(48,494$)	(31,383$)	(6,767$)	(11,325$)	(2,598$)	(2,273$)	(6,726$)
Profit Margin		6.18%										(50,563.33%)									2,158.84%	(13,403.01%)	(1,368.53%)	(5,346.79%)																				(241.41%)					4,177.64%
TTM									(318,488.67%)												(11,632.62%)																				(262.83%)	(1,008.55%)	(753.61%)	(400.56%)		14,237.27%		(355.29%)	(45.15%)
Earnings to Minority		21,048$																						(7,214$)
Earnings to Common Shareholders		2,889$	(396,136$)	(491,297$)	(202,697$)	(291,841$)	(225,154$)	(416,754$)	(235,103$)	(77,074$)	(89,711$)	(75,845$)								(86,070$)	(263,421$)	(22,249$)	(167,918$)	(355,459$)	(122,155$)	(44,169$)	(36,622$)	(49,497$)	(59,450$)	0$	(33,214$)	(2,297$)	(16,430$)	0$	(99$)	(297$)	(295$)	(311$)	(297$)	(706$)	90,176$	(44,467$)	(48,494$)	(31,383$)	(6,767$)	(11,325$)	(2,598$)	(2,273$)	(6,726$)
QoQ%		100.73%	19.37%	(142.38%)	30.55%	(29.62%)	45.97%	(77.26%)	(205.04%)	14.09%	(18.28%)									67.33%	(1,083.97%)	86.75%	52.76%	(190.99%)	(176.56%)	(20.61%)	26.01%	16.74%	.00%	100.00%	(1,345.97%)	86.02%	.00%	100.00%	66.67%	(.68%)	5.15%	(4.71%)	57.93%	(100.78%)	302.79%	8.30%	(54.52%)	(363.77%)	40.25%	(335.91%)	(14.30%)	66.21%	4.87%
YoY%		100.99%	(75.94%)	(17.89%)	13.78%	(278.65%)	(150.98%)	(449.48%)												75.79%	(115.65%)	49.63%	(358.52%)	(618.14%)	(105.48%)	.00%	(10.26%)	(2,054.85%)	(261.84%)	.00%	(33,449.50%)	(673.40%)	(5,469.49%)	100.00%	66.67%	57.93%	(100.33%)	99.30%	99.39%	97.75%	1,432.59%	(292.65%)	(1,766.59%)	(1,280.69%)	(.61%)	(60.18%)	(497.86%)	(202.76%)	(10.35%)
Earnings Per Share, Basic		0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$	0.00$								0.00$	0.01$	0.00$	(0.02$)	(0.01$)	(0.02$)	(0.01$)	(0.01$)	(0.01$)	(0.01$)	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.01$	(0.01$)	(0.01$)	0.00$	0.00$	0.00$	0.00$	0.00$
Earnings Per Share, Diluted		0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$	0.00$								0.00$	0.01$	0.00$	(0.02$)	(0.01$)	(0.02$)	(0.01$)	(0.01$)	(0.01$)	(0.01$)	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.01$	(0.01$)	(0.01$)	0.00$	0.00$	0.00$	0.00$	0.00$
Unlevered FCF Per Share, Basic		0.02$	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$	(0.04$)	(0.01$)	(0.03$)	0.00$	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$
Unlevered FCF Per Share, Diluted		0.02$	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$	(0.04$)	(0.01$)	(0.03$)	0.00$	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$
Average Shares, Basic		117,575,944	117,575,944	86,322,888	67,873,595	62,435,195	62,380,848	58,100,738	55,483,516	54,698,779	54,580,518	54,460,511								50,782,116	-38,401,825	7,154,602	7,154,602	52,711,029	7,517,080	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	8,146,338	6,938,480	6,494,929	6,494,929	5,889,533	5,889,533	5,889,533	5,889,533
Average Shares, Diluted		117,575,944	117,575,944	86,322,888	67,873,595	62,435,195	62,380,848	58,100,738	55,483,516	54,698,779	54,580,518	54,460,511								50,782,116	-38,401,825	7,154,602	7,154,602	52,711,029	7,517,080	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	8,146,338	6,938,480	6,494,929	6,494,929	5,889,533	5,889,533	5,889,533	5,889,533
EBIT		(15,431$)	(356,768$)	(441,199$)	243,646$	(355,416$)	(161,169$)	(352,769$)	(235,103$)	(77,074$)	(89,711$)	(35,239$)								(86,070$)	(263,421$)	(22,249$)	(167,918$)	(362,673$)	(122,155$)	(44,169$)	(36,622$)	(49,497$)	(59,450$)	0$	(33,214$)	(2,297$)	(16,430$)	0$	(99$)	(297$)	(295$)	(311$)	(297$)	(706$)	90,176$	(44,467$)	(48,494$)	(31,383$)	(6,767$)	(11,325$)	(8,382$)	(2,273$)	(6,726$)
EBITDA		(15,431$)	(356,768$)	(441,199$)	243,646$	(355,416$)	(161,169$)	(352,769$)	(235,103$)	(77,074$)	(89,711$)	(35,239$)								(86,070$)	(263,421$)	(22,249$)	(167,918$)	(362,673$)	(122,155$)	(44,169$)	(36,622$)	(49,497$)	(59,450$)	0$	(33,214$)	(2,297$)	(16,430$)	0$	(99$)	(297$)	(295$)	(311$)	(297$)	(706$)	90,176$	(44,467$)	(48,494$)	(31,383$)	(6,767$)	(11,325$)	(8,382$)	(2,273$)	(6,726$)