| Kun Peng International Ltd. (KPEA) |
| 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-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | | | | | | 2022-Jun-30 | | | | | 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 |
| Fiscal Period | | | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | | | | | | Q3-FY2022 | | | | | 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 |
| Total Revenue | | | 364,521$ | 107,802$ | 609,285$ | 356,519$ | 480,013$ | 672,062$ | 364,508$ | 562,158$ | 2,685,623$ | 460,643$ | 318,951$ | 452,118$ | | | | | | | | | | 0$ | 26$ | 4,146$ | 16,262$ | 18,943$ | 15,186$ | 33,460$ | 43,347$ | 27,544$ | 204,330$ | 229,859$ | 111,935$ | 47,132$ | 15,049$ | 663,461$ | 618,292$ | 763,700$ | 613,811$ | 564,669$ | 519,658$ | 505,350$ | 326,011$ | 330,522$ | 348,248$ | 343,479$ | 257,846$ |
| QoQ% | | | 238.14% | (82.31%) | 70.90% | (25.73%) | (28.58%) | 84.38% | (35.16%) | (79.07%) | 483.02% | 44.42% | (29.45%) | | | | | | | | | | | (100.00%) | (99.37%) | (74.51%) | (14.15%) | 24.74% | (54.61%) | (22.81%) | 57.37% | (86.52%) | (11.11%) | 105.35% | 137.49% | 213.19% | (97.73%) | 7.31% | (19.04%) | 24.42% | 8.70% | 8.66% | 2.83% | 55.01% | (1.37%) | (5.09%) | 1.39% | 33.21% | 16.89% |
| YoY% | | | (24.06%) | (83.96%) | 67.15% | (36.58%) | (82.13%) | 45.90% | 14.28% | 24.34% | | | | | | | | | | | | | | (100.00%) | (99.83%) | (87.61%) | (62.48%) | (31.23%) | (92.57%) | (85.44%) | (61.28%) | (41.56%) | 1,257.77% | (65.36%) | (81.90%) | (93.83%) | (97.55%) | 17.50% | 18.98% | 51.12% | 88.28% | 70.84% | 49.22% | 47.13% | 26.44% | 49.83% | 101.84% | 54.22% | 26.17% |
| Cost Of Revenue | | | 147,756$ | 84,007$ | 98,605$ | 55,683$ | 176,991$ | 180,264$ | 99,456$ | 149,347$ | 187,119$ | 64,878$ | 72,036$ | 109,188$ | | | | | | | | | | 65$ | 88$ | 517$ | 588$ | 767$ | 3,837$ | 7,685$ | 34,597$ | 4,736$ | 12,004$ | 21,253$ | 13,430$ | 5,117$ | 7,911$ | 322,096$ | 395,506$ | 381,716$ | 302,751$ | 259,341$ | 268,027$ | 195,384$ | 179,464$ | 210,804$ | 90,002$ | 154,177$ | 141,066$ |
| Gross Profit | | | 216,765$ | 23,795$ | 510,680$ | 300,836$ | 303,022$ | 491,798$ | 265,052$ | 412,811$ | 2,498,504$ | 395,765$ | 246,915$ | 342,930$ | | | | | | | | | | (65$) | (62$) | 3,629$ | 15,674$ | 18,176$ | 11,349$ | 25,775$ | 8,750$ | 22,808$ | 192,326$ | 208,606$ | 98,505$ | 42,015$ | 7,138$ | 341,365$ | 222,786$ | 381,984$ | 311,060$ | 305,328$ | 251,631$ | 309,966$ | 146,547$ | 119,718$ | 258,246$ | 189,302$ | 116,780$ |
| Gross Margin | | | 59.47% | 22.07% | 83.82% | 84.38% | 63.13% | 73.18% | 72.72% | 73.43% | 93.03% | 85.92% | 77.42% | 75.85% | | | | | | | | | | | (238.46%) | 87.53% | 96.38% | 95.95% | 74.73% | 77.03% | 20.19% | 82.81% | 94.13% | 90.75% | 88.00% | 89.14% | 47.43% | 51.45% | 36.03% | 50.02% | 50.68% | 54.07% | 48.42% | 61.34% | 44.95% | 36.22% | 74.16% | 55.11% | 45.29% |
| Operating Expenses | | | 547,813$ | 459,529$ | 825,522$ | 998,922$ | 869,130$ | 776,281$ | 848,683$ | 979,807$ | 2,026,537$ | 1,654,946$ | 947,904$ | 1,103,616$ | | | | | | | 40,226$ | 31,808$ | 120,691$ | 35,522$ | 34,272$ | 79,298$ | 69,215$ | 79,695$ | 54,992$ | 146,075$ | 104,431$ | 191,196$ | 367,347$ | 403,667$ | 364,579$ | 194,667$ | 101,525$ | 292,862$ | 400,973$ | 494,901$ | 339,281$ | 205,552$ | 172,673$ | 221,699$ | 166,333$ | 162,989$ | 171,033$ | 183,483$ | 150,215$ |
| Operating Income | | | (331,048$) | (435,734$) | (314,842$) | (698,086$) | (566,108$) | (284,484$) | (583,631$) | (566,996$) | 471,967$ | (1,259,181$) | (700,989$) | (760,686$) | | | | | | | (40,226$) | (31,808$) | (124,193$) | (35,587$) | (34,334$) | (75,669$) | (53,541$) | (61,519$) | (43,643$) | (120,300$) | (95,681$) | (168,388$) | (175,021$) | (195,061$) | (266,074$) | (152,652$) | (94,387$) | 48,503$ | (178,187$) | (112,917$) | (28,221$) | 99,776$ | 78,958$ | 88,267$ | (19,786$) | | | | |
| Operating Margin | | | (90.82%) | (404.20%) | (51.67%) | (195.81%) | (117.94%) | (42.33%) | (160.12%) | (100.86%) | 17.57% | (273.35%) | (219.78%) | (168.25%) | | | | | | | | | | | (132,053.85%) | (1,825.11%) | (329.24%) | (324.76%) | (287.39%) | (359.53%) | (220.73%) | (611.34%) | (85.66%) | (84.86%) | (237.70%) | (323.88%) | (627.20%) | 7.31% | (28.82%) | (14.79%) | (4.60%) | 17.67% | 15.19% | 17.47% | (6.07%) | | | | |
| Interest Income | | | 3$ | 0$ | 12$ | 10$ | 33$ | 23$ | 22$ | 357$ | | 122$ | 47$ | 49$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,025$ | 2,990$ | 2,367$ | 18,539$ | 11,125$ | 11,225$ | 6,944$ | 1,569$ | 1,569$ | (4,099$) | 3,325$ | 3,325$ | 3,325$ | 3,325$ | 3,325$ | 3,110$ |
| Income Before Tax | | | (380,164$) | (44,865$) | (192,877$) | (651,007$) | (585,233$) | (285,571$) | (584,071$) | (534,806$) | 472,532$ | (1,269,411$) | (592,021$) | (760,313$) | | | | | | | (40,226$) | (30,029$) | (118,329$) | (36,006$) | (33,265$) | (78,378$) | (26,147$) | (61,830$) | (12,274$) | (106,494$) | (98,274$) | (179,180$) | (75,529$) | (195,383$) | (414,519$) | (151,244$) | (94,596$) | 37,378$ | (189,412$) | (119,861$) | (29,790$) | 103,832$ | 83,057$ | 84,942$ | (23,111$) | (46,596$) | 83,888$ | 2,494$ | (36,545$) |
| Tax Expenses | | | | | | | (13,542$) | 2,665$ | 13,364$ | | | | | | | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | 1,890$ | | 0$ | 0$ | 0$ | 800$ | 350$ | 800$ | 160$ | 250$ | | | |
| Net Income | | | (380,164$) | (44,865$) | (192,877$) | (651,007$) | (571,691$) | (288,236$) | (597,435$) | (534,806$) | 472,532$ | (1,269,411$) | (592,021$) | (760,313$) | | | | | | | (40,226$) | (30,029$) | (118,329$) | (36,006$) | (33,265$) | (78,378$) | (26,147$) | (61,830$) | (12,274$) | (106,494$) | (98,274$) | (179,180$) | (75,529$) | (195,383$) | (414,519$) | (151,244$) | (94,596$) | 37,378$ | (189,412$) | (119,861$) | (29,790$) | 103,032$ | 82,707$ | 84,142$ | (23,271$) | (46,846$) | 82,343$ | 2,494$ | (36,545$) |
| Profit Margin | | | (104.29%) | (41.62%) | (31.66%) | (182.60%) | (119.10%) | (42.89%) | (163.90%) | (95.13%) | 17.60% | (275.57%) | (185.62%) | (168.17%) | | | | | | | | | | | (127,942.31%) | (1,890.45%) | (160.79%) | (326.40%) | (80.82%) | (318.27%) | (226.72%) | (650.52%) | (36.96%) | (85.00%) | (370.32%) | (320.90%) | (628.59%) | 5.63% | (30.64%) | (15.70%) | (4.85%) | 18.25% | 15.92% | 16.65% | (7.14%) | (14.17%) | 23.65% | .73% | (14.17%) |
| TTM | | | (88.23%) | (94.00%) | (80.45%) | (112.56%) | (95.84%) | (22.13%) | (47.36%) | (47.77%) | (54.86%) | | | | | | | | | | | | | (850.52%) | (506.95%) | (327.54%) | (246.56%) | (251.38%) | (331.46%) | (148.85%) | (108.57%) | (150.72%) | (141.03%) | (211.83%) | (74.38%) | (29.61%) | (17.79%) | (11.35%) | (9.22%) | 1.47% | 10.90% | 12.87% | 5.75% | 6.38% | 1.09% | .11% | 1.37% | 40.24% | 50.10% |
| Earnings to Minority | | | 0$ | 0$ | 0$ | (5,529$) | 9,700$ | 4,297$ | (20,434$) | (13,872$) | (47$) | | | | | | | | | | | | | | | | | | | | | 49$ | | (6,583$) | | | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | | (380,164$) | (44,865$) | (192,877$) | (645,478$) | (581,391$) | (292,533$) | (577,001$) | (520,934$) | 472,579$ | (1,269,411$) | (592,021$) | (760,313$) | | | | | | | (40,226$) | (30,029$) | (118,329$) | (36,006$) | (33,265$) | (78,378$) | (26,147$) | (61,830$) | (12,274$) | (106,494$) | (98,274$) | (179,180$) | (75,529$) | (195,383$) | (414,519$) | (151,244$) | (94,596$) | 37,378$ | (189,412$) | (119,861$) | (29,790$) | 103,032$ | 82,707$ | 84,142$ | (23,271$) | (46,846$) | 82,343$ | 2,494$ | (36,545$) |
| QoQ% | | | (747.35%) | 76.74% | 70.12% | (11.02%) | (98.74%) | 49.30% | (10.76%) | (210.23%) | 137.23% | (114.42%) | 22.14% | | | | | | | | (33.96%) | 74.62% | (228.64%) | (8.24%) | 57.56% | (199.76%) | 57.71% | (403.75%) | 88.47% | (8.36%) | 45.15% | (137.23%) | 61.34% | 52.87% | (174.07%) | (59.88%) | (353.08%) | 119.73% | (58.03%) | (302.35%) | (128.91%) | 24.58% | (1.71%) | 461.57% | 50.32% | (156.89%) | 3,201.64% | 106.82% | (13.07%) |
| YoY% | | | 34.61% | 84.66% | 66.57% | (23.91%) | (223.03%) | 76.96% | 2.54% | 31.48% | | | | | | | | | | | (20.93%) | 61.69% | (352.55%) | 41.77% | (171.02%) | 26.40% | 73.39% | 65.49% | 83.75% | 45.50% | 76.29% | (18.47%) | 20.16% | (622.72%) | (118.85%) | (26.18%) | (217.54%) | (63.72%) | (329.02%) | (242.45%) | (28.01%) | 319.94% | .44% | 3,273.78% | 36.32% | (44.94%) | (82.35%) | (93.77%) | (150.38%) |
| Earnings Per Share, Basic | | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | | | | | | 0.00$ | 0.00$ | (0.01$) | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | (0.01$) | 0.00$ | (0.01$) | (0.01$) | (0.04$) | 0.11$ | (0.03$) | (0.02$) | 0.00$ | 0.00$ | (0.01$) | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ |
| 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$ | (0.01$) | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | (0.01$) | 0.00$ | (0.01$) | (0.01$) | (0.04$) | 0.11$ | (0.03$) | (0.02$) | 0.00$ | 0.00$ | (0.01$) | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | 0.00$ |
| 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$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | (0.01$) | (0.03$) | (0.04$) | 0.06$ | (0.04$) | (0.04$) | 0.00$ | 0.00$ | (0.01$) | 0.00$ | 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$ | (0.01$) | (0.03$) | (0.04$) | 0.06$ | (0.04$) | (0.04$) | 0.00$ | 0.00$ | (0.01$) | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | 0.00$ |
| Average Shares, Basic | | | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | | | | | | | 21,376,918 | 21,376,918 | 21,376,918 | 21,376,918 | 21,376,918 | 21,376,918 | 21,376,379 | 21,376,918 | 21,376,918 | 21,311,701 | 21,035,386 | 19,896,011 | 7,140,487 | 5,350,000 | -3,832,912 | 5,350,000 | 5,350,000 | 14,532,912 | -371,699,999 | 13,766,667 | 206,500,000 | 206,500,000 | 206,500,000 | 206,500,000 | 206,500,000 | 206,500,000 | 206,493,075 | 206,500,000 | 206,500,000 |
| Average Shares, Diluted | | | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | 400,000,000 | | | | | | | 21,376,918 | 21,376,918 | 21,376,918 | 21,376,918 | 21,376,918 | 21,376,918 | 21,376,379 | 21,376,918 | 21,376,918 | 21,311,701 | 21,035,386 | 19,896,011 | 7,140,487 | 5,350,000 | -3,832,912 | 5,350,000 | 5,350,000 | 14,532,912 | -371,699,999 | 13,766,667 | 206,500,000 | 206,500,000 | 206,500,000 | 206,500,000 | 206,500,000 | 206,500,000 | 618,650,684 | | 206,500,000 |
| EBIT | | | (380,164$) | (44,865$) | (192,877$) | (651,007$) | (585,233$) | (285,571$) | (584,071$) | (534,806$) | 472,532$ | (1,269,411$) | (592,021$) | (760,313$) | | | | | | | (40,226$) | (30,029$) | (118,329$) | (36,006$) | (33,265$) | (78,378$) | (26,147$) | (61,830$) | (12,274$) | (106,494$) | (98,274$) | (179,180$) | (75,529$) | (192,358$) | (411,529$) | (148,877$) | (76,057$) | 48,503$ | (178,187$) | (112,917$) | (28,221$) | 105,401$ | 78,958$ | 88,267$ | (19,786$) | (43,271$) | 87,213$ | 5,819$ | (33,435$) |
| EBITDA | | | (382,008$) | (18,082$) | (148,591$) | (606,668$) | (563,404$) | (231,680$) | (562,758$) | (522,130$) | 486,535$ | (1,253,957$) | (576,173$) | (745,090$) | | | | | | | (40,226$) | (30,029$) | (118,329$) | (36,006$) | (33,265$) | (78,378$) | (26,147$) | (61,830$) | (12,274$) | (106,494$) | (98,274$) | (179,180$) | (75,529$) | (192,358$) | (411,529$) | (148,877$) | (75,431$) | 49,266$ | (177,404$) | (112,174$) | (27,458$) | 106,120$ | 79,085$ | 88,807$ | (19,039$) | (42,524$) | 87,652$ | 6,447$ | (32,867$) |