| Jubilant Flame International, Ltd (JFIL) |
| 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 | Q1-CY2014 |
| Balance Sheet Date | | 2025-Nov-30 | 2025-Aug-31 | 2025-May-31 | 2025-Feb-28 | 2024-Nov-30 | 2024-Aug-31 | 2024-May-31 | 2024-Feb-29 | 2023-Nov-30 | 2023-Aug-31 | 2023-May-31 | 2023-Feb-28 | 2022-Nov-30 | 2022-Aug-31 | 2022-May-31 | 2022-Feb-28 | 2021-Nov-30 | 2021-Aug-31 | 2021-May-31 | 2021-Feb-28 | 2020-Nov-30 | 2020-Aug-31 | 2020-May-31 | 2020-Feb-29 | 2019-Nov-30 | 2019-Aug-31 | 2019-May-31 | 2019-Feb-28 | 2018-Nov-30 | 2018-Aug-31 | 2018-May-31 | 2018-Feb-28 | 2017-Nov-30 | 2017-Aug-31 | 2017-May-31 | 2017-Feb-28 | 2016-Nov-30 | 2016-Aug-31 | 2016-May-31 | 2016-Feb-29 | 2015-Nov-30 | 2015-Aug-31 | 2015-May-31 | 2015-Feb-28 | 2014-Nov-30 | 2014-Aug-31 | 2014-May-31 | 2014-Feb-28 |
| Fiscal Period | | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | 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 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | Q3-FY2014 | Q2-FY2014 | Q1-FY2014 | Q4-FY2013 |
| Total Revenue | | | | | | | | | | | | | | | | | (7,780$) | 0$ | 22,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 48$ | 20,434$ | 10,185$ | 6,330$ | 14,953$ | 24,099$ | 5,849$ | 8,241$ | 13,621$ | 0$ | (320$) | (8,198$) | (8,967$) | (30,050$) | (7,335$) | (5,590$) | | | | | 10$ | 0$ | 0$ | 2$ | |
| QoQ% | | | | | | | | | | | | | | | | | .00% | (100.00%) | .00% | .00% | .00% | .00% | .00% | (100.00%) | (99.77%) | 100.63% | 60.90% | (57.67%) | (37.95%) | 312.02% | (29.03%) | (39.50%) | .00% | 100.00% | 96.10% | 8.58% | 70.16% | (309.68%) | (31.22%) | | | | | | .00% | .00% | (100.00%) | | |
| YoY% | | | | | | | | | | | | | | | | | .00% | .00% | .00% | .00% | (100.00%) | (100.00%) | (100.00%) | (100.00%) | (99.68%) | (15.21%) | 74.13% | (23.19%) | 9.78% | .00% | 1,927.81% | 200.53% | 251.90% | 100.00% | 95.64% | (46.66%) | | | | | | | | | | | | | |
| Cost Of Revenue | | | | | | | | | | | | | | | | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 34$ | 5,209$ | 4,832$ | 2,718$ | 28,801$ | 16,856$ | 3,926$ | 3,560$ | 1,473$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | | | | | 0$ | 0$ | 0$ | 0$ | |
| Gross Profit | | | | | | | | | | | | | | | | | (7,780$) | 0$ | 22,000$ | 0$ | 0$ | 0$ | 0$ | 0$ | 14$ | 15,225$ | 5,353$ | 3,612$ | (13,848$) | 7,243$ | 1,923$ | 4,681$ | 12,148$ | 0$ | (320$) | (8,198$) | (8,967$) | (30,050$) | (7,335$) | (5,590$) | | | | | 10$ | 0$ | 0$ | 2$ | |
| Gross Margin | | | | | | | | | | | | | | | | | 100.00% | | 100.00% | | | | | | 29.17% | 74.51% | 52.56% | 57.06% | (92.61%) | 30.06% | 32.88% | 56.80% | 89.19% | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | | | | | 100.00% | | | 100.00% | |
| Operating Expenses | | 28,992$ | 26,624$ | 38,380$ | 26,604$ | 14,130$ | (10,069$) | 22,171$ | 15,624$ | 14,954$ | (12,943$) | 23,844$ | 14,774$ | 14,754$ | (14,104$) | 17,913$ | 142,631$ | (23,253$) | (18,333$) | 21,528$ | 18,229$ | 22,985$ | (19,872$) | 23,100$ | 22,611$ | 30,874$ | 27,587$ | 32,072$ | 33,816$ | 118,314$ | 99,235$ | 117,876$ | 65,323$ | 171,429$ | 174,318$ | 180,604$ | 175,554$ | 181,705$ | 191,173$ | 167,795$ | 389,682$ | 150,208$ | 112,148$ | 102,074$ | 84,162$ | 49,921$ | 59,311$ | 51,079$ | 546,618$ |
| Operating Income | | (14,496$) | (13,312$) | (19,190$) | (13,302$) | (14,130$) | (10,069$) | (22,171$) | (15,624$) | (14,954$) | (12,943$) | (23,844$) | (14,774$) | (14,754$) | (14,104$) | (17,913$) | (1,454$) | (23,253$) | (18,333$) | (21,528$) | (18,229$) | (22,985$) | (19,872$) | (23,100$) | (22,563$) | (10,440$) | (17,402$) | (25,742$) | (18,863$) | (94,215$) | (93,386$) | (1,109,635$) | (60,220$) | (171,429$) | (174,318$) | (180,604$) | (175,554$) | (181,705$) | (198,508$) | (173,385$) | (194,841$) | (75,104$) | (56,074$) | (51,037$) | (84,152$) | (49,921$) | (59,311$) | (51,077$) | (273,309$) |
| Operating Margin | | | | | | | | | | | | | | | | | 18.69% | | (83.33%) | | | | | | (47,006.25%) | (51.09%) | (170.86%) | (406.67%) | (126.15%) | (390.95%) | (1,596.62%) | (13,464.81%) | (442.11%) | | 54,474.38% | 2,203.03% | 1,957.78% | 604.68% | 2,706.31% | 3,101.70% | | | | | (841,520.00%) | | | (2,553,850.00%) | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10$ | 0$ | 0$ | 2$ | |
| Interest Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | 320$ | | | | | | | | | | | | | | |
| Income Before Tax | | (14,496$) | (13,312$) | (19,190$) | (13,302$) | (14,130$) | (10,069$) | (22,171$) | (15,624$) | (14,954$) | (12,943$) | (23,844$) | 14,774$ | (14,754$) | (14,104$) | (17,913$) | (23,697$) | (23,253$) | 3,667$ | (21,528$) | 65,957$ | (22,985$) | (19,872$) | (23,100$) | 53,585$ | (10,440$) | 17,402$ | (25,742$) | (18,863$) | (94,215$) | (93,386$) | (109,635$) | (60,221$) | (171,429$) | (173,798$) | (188,802$) | (184,520$) | (211,755$) | (205,843$) | (178,975$) | (651,717$) | (75,104$) | (56,074$) | (51,037$) | (84,142$) | (49,921$) | (59,311$) | (51,075$) | (273,309$) |
| Tax Expenses | | | | | | | | | | | | | | | | | | | | | | | | 0$ | | (10,440$) | (17,402$) | 0$ | | (94,215$) | (93,386$) | | | | | | | | | | | | | | | | | | |
| Net Income | | (14,496$) | (13,312$) | (19,190$) | (13,302$) | (78,610$) | (10,069$) | (22,171$) | (15,624$) | (88,528$) | 60,631$ | (23,844$) | 14,774$ | 78,788$ | (14,104$) | (17,913$) | (23,697$) | (23,253$) | 3,667$ | (21,528$) | (18,229$) | (22,985$) | (19,872$) | (23,100$) | (22,564$) | (10,440$) | (17,402$) | (25,742$) | (18,863$) | (94,215$) | (93,386$) | (109,635$) | (60,221$) | (171,429$) | (173,798$) | (188,802$) | (184,520$) | (211,755$) | (205,843$) | (178,975$) | (651,717$) | (75,104$) | (56,074$) | (51,037$) | (84,142$) | (49,921$) | (59,311$) | (51,075$) | (273,309$) |
| Profit Margin | | | | | | | | | | | | | | | | | 304.59% | | 16.67% | | | | | | (47,008.33%) | (51.09%) | (170.86%) | (406.67%) | (126.15%) | (390.95%) | (1,596.62%) | (1,330.36%) | (442.12%) | | 54,311.88% | 2,303.03% | 2,057.77% | 704.68% | 2,806.31% | 3,201.70% | | | | | (841,420.00%) | | | (2,553,750.00%) | |
| TTM | | | | | | | | | | | | | | | | | (455.77%) | (269.74%) | (268.52%) | | | (184,418.75%) | (370.94%) | (239.69%) | (205.82%) | (139.58%) | (281.14%) | (453.25%) | (594.82%) | (689.94%) | (1,568.59%) | (2,391.06%) | (11,645.11%) | 4,109.52% | 1,596.46% | 1,449.90% | 1,503.78% | | | | | | | | (2,037,075.00%) | | | | |
| Earnings to Minority | | | | | | (64,480$) | 64,480$ | | 134,730$ | (73,574$) | 73,574$ | | 29,548$ | 93,542$ | | | | | | | | | | | (1$) | | | | | | | | | | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | (14,496$) | (13,312$) | (19,190$) | (13,302$) | (14,130$) | (10,069$) | (22,171$) | (15,624$) | (14,954$) | (12,943$) | (23,844$) | (14,774$) | (14,754$) | (14,104$) | (17,913$) | (23,697$) | (23,253$) | 3,667$ | (21,528$) | (18,229$) | (22,985$) | (19,872$) | (23,100$) | (22,563$) | (10,440$) | (17,402$) | (25,742$) | (18,863$) | (94,215$) | (93,386$) | (109,635$) | (60,221$) | (171,429$) | (173,798$) | (188,802$) | (184,520$) | (211,755$) | (205,843$) | (178,975$) | (651,717$) | (75,104$) | (56,074$) | (51,037$) | (84,142$) | (49,921$) | (59,311$) | (51,075$) | (273,309$) |
| QoQ% | | (8.89%) | 30.63% | (44.26%) | 5.86% | (40.33%) | 54.59% | (41.90%) | (4.48%) | (15.54%) | 45.72% | (61.39%) | (.14%) | (4.61%) | 21.26% | 24.41% | (1.91%) | (734.12%) | 117.03% | (18.10%) | 20.69% | (15.67%) | 13.97% | (2.38%) | (116.12%) | 40.01% | 32.40% | (36.47%) | 79.98% | (.89%) | 14.82% | (82.05%) | 64.87% | 1.36% | 7.95% | (2.32%) | 12.86% | (2.87%) | (15.01%) | 72.54% | (767.75%) | (33.94%) | (9.87%) | 39.34% | (68.55%) | 15.83% | (16.13%) | 81.31% | (1,264.16%) |
| YoY% | | (2.59%) | (32.21%) | 13.45% | 14.86% | 5.51% | 22.21% | 7.02% | (5.75%) | (1.36%) | 8.23% | (33.11%) | 37.66% | 36.55% | (484.62%) | 16.79% | (30.00%) | (1.17%) | 118.45% | 6.81% | 19.21% | (120.16%) | (14.19%) | 10.26% | (19.62%) | 88.92% | 81.37% | 76.52% | 68.68% | 45.04% | 46.27% | 41.93% | 67.36% | 19.04% | 15.57% | (5.49%) | 71.69% | (181.95%) | (267.09%) | (250.68%) | (674.54%) | (50.45%) | 5.46% | .07% | 69.21% | (149.17%) | (70.61%) | (527.38%) | (198.51%) |
| Earnings 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$ | (0.01$) | (0.01$) | (0.01$) | 0.00$ | (0.01$) | (0.01$) | (0.01$) | (0.01$) | (0.02$) | (0.02$) | (0.02$) | (0.07$) | (0.01$) | (0.01$) | (0.01$) | (0.01$) | (0.01$) | (0.01$) | (0.01$) | (0.02$) |
| Earnings 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$ | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | (0.01$) | (0.01$) | (0.01$) | 0.00$ | (0.01$) | (0.01$) | (0.01$) | (0.01$) | (0.02$) | (0.02$) | (0.02$) | (0.07$) | (0.01$) | (0.01$) | (0.01$) | (0.01$) | (0.01$) | (0.01$) | (0.01$) | (0.02$) |
| 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$ | 0.00$ | 0.00$ | (0.01$) | 0.00$ | 0.00$ | 0.00$ | 0.00$ | (0.01$) | 0.00$ | 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$ | | 0.00$ | 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$ | (0.01$) | 0.00$ | 0.00$ | 0.00$ | 0.00$ | (0.01$) | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ |
| Average Shares, Basic | | | | | | | | | | | | | | | | | | 19,548,208 | 19,548,208 | 19,548,208 | 19,053,688 | 19,048,208 | 19,048,208 | 19,048,208 | 18,921,848 | 18,799,582 | 18,674,567 | 18,549,567 | 18,514,889 | 18,460,983 | 18,435,980 | 18,410,980 | 18,381,803 | 18,360,983 | 18,437,998 | 17,904,212 | 16,514,058 | 13,125,872 | 9,163,663 | 8,678,571 | 8,795,553 | 8,558,655 | 8,500,000 | 8,500,000 | 8,500,000 | 8,500,000 | 8,500,000 | 8,500,000 | 12,163,424 |
| Average Shares, Diluted | | 19,985,708 | 19,985,708 | 19,985,708 | 19,985,708 | 19,985,708 | 19,985,708 | 19,985,708 | 19,985,708 | 19,985,708 | 19,985,708 | 19,985,708 | | 19,985,708 | 19,985,708 | 19,985,708 | | 19,674,567 | 19,674,567 | 19,548,208 | 19,053,688 | 19,048,208 | 19,048,208 | 19,048,208 | 18,921,848 | 18,799,582 | 18,674,567 | 18,549,567 | 18,514,889 | 18,460,983 | 18,435,980 | 18,410,980 | 18,381,803 | 18,360,983 | 18,437,998 | 17,904,212 | 16,514,058 | 13,125,872 | 9,163,663 | 8,678,571 | 8,795,553 | 8,558,655 | 8,500,000 | 8,500,000 | 8,500,000 | 8,500,000 | 8,500,000 | 8,500,000 | 12,163,424 |
| EBIT | | (14,496$) | (13,312$) | (19,190$) | (13,302$) | (14,130$) | (10,069$) | (22,171$) | (15,624$) | (14,954$) | (12,943$) | (23,844$) | 14,774$ | (14,754$) | (14,104$) | (17,913$) | (23,697$) | (23,253$) | 3,667$ | (21,528$) | 65,957$ | (22,985$) | (19,872$) | (23,100$) | 53,585$ | (10,440$) | 17,402$ | (25,742$) | (18,863$) | (94,215$) | (93,386$) | (109,635$) | (60,221$) | (171,429$) | (173,478$) | (188,802$) | (184,520$) | (211,755$) | (205,843$) | (178,975$) | (651,717$) | (75,104$) | (56,074$) | (51,037$) | (84,142$) | (49,921$) | (59,311$) | (51,075$) | (273,309$) |
| EBITDA | | (14,496$) | (13,312$) | (19,190$) | (13,302$) | (14,130$) | (10,069$) | (22,171$) | (15,624$) | (14,954$) | (12,943$) | (23,844$) | 14,774$ | (14,754$) | (14,104$) | (17,913$) | (23,697$) | (23,253$) | 3,667$ | (21,528$) | 65,957$ | (22,985$) | (19,872$) | (23,100$) | 53,585$ | (10,440$) | 17,402$ | (25,742$) | (18,863$) | (94,215$) | (93,386$) | (109,635$) | (60,221$) | (171,429$) | (173,478$) | (188,802$) | (184,520$) | (211,755$) | (205,843$) | (178,975$) | (651,717$) | (75,104$) | (56,074$) | (51,037$) | (84,142$) | (49,921$) | (59,311$) | (51,075$) | (273,309$) |