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

	Londax Corp. (LDXC)
	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
Fiscal Period		Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024
Total Revenue		8,405$	3,107$	0$	13,165$	27,537$	25,708$	0$		14,697$	10,600$
QoQ%		170.52%	.00%	(100.00%)	(52.19%)	7.12%	.00%			38.65%
YoY%		(69.48%)	(87.91%)	.00%		87.37%	142.53%
Cost Of Revenue		0$	0$	0$	3,000$	9,000$	0$	0$		0$	0$
Gross Profit		8,405$	3,107$	0$	10,165$	18,537$	25,708$	0$	0$	14,697$	10,600$
Gross Margin		100.00%	100.00%		77.21%	67.32%	100.00%			100.00%	100.00%
Operating Expenses		36,999$	14,848$	25,250$	8,863$	6,084$	15,411$	12,005$	3,684$	3,592$	7,898$
Operating Income		(28,594$)	(11,741$)	(25,250$)	1,302$	12,453$	10,297$	(12,005$)	(3,684$)	11,105$	2,702$
Operating Margin		(340.20%)	(377.89%)		9.89%	45.22%	40.05%			75.56%	25.49%
Interest Income
Interest Expenses
Income Before Tax		(28,442$)	(11,943$)	(25,250$)	1,302$	12,453$	10,297$	(12,005$)	(3,684$)	11,105$	2,702$
Tax Expenses
Net Income		(28,442$)	(11,943$)	(25,250$)	1,302$	12,453$	10,297$	(12,005$)	(3,684$)	11,105$	2,702$
Profit Margin		(338.39%)	(384.39%)		9.89%	45.22%	40.05%			75.56%	25.49%
TTM		(260.70%)	(53.50%)	(1.80%)	18.14%
Earnings to Minority
Earnings to Common Shareholders		(28,442$)	(11,943$)	(25,250$)	1,302$	12,453$	10,297$	(12,005$)	(3,684$)	11,105$	2,702$
QoQ%		(138.15%)	52.70%	(2,039.32%)	(89.55%)	20.94%	185.77%	(225.87%)	(133.17%)	310.99%
YoY%		(328.40%)	(215.99%)	(110.33%)	135.34%	12.14%	281.09%
Earnings Per Share, Basic		(0.01$)	(0.01$)	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$
Earnings Per Share, Diluted		(0.01$)	(0.01$)	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$
Unlevered FCF Per Share, Basic		(0.01$)	0.01$	0.00$	0.01$	0.00$	0.01$	(0.01$)		(0.01$)	0.00$
Unlevered FCF Per Share, Diluted		(0.01$)	0.01$	0.00$	0.01$	0.00$	0.01$	(0.01$)		(0.01$)	0.00$
Average Shares, Basic		2,231,135	2,231,135	5,231,135	5,231,135	5,231,135	5,231,135	5,241,842	4,391,110	4,000,000	4,000,000
Average Shares, Diluted		2,231,135	2,231,135	5,231,135	5,231,135	5,231,135	5,231,135	5,241,842	4,391,110	4,000,000	4,000,000
EBIT		(28,442$)	(11,943$)	(25,250$)	1,302$	12,453$	10,297$	(12,005$)	(3,684$)	11,105$	2,702$
EBITDA		(22,184$)	(5,686$)	(20,605$)	4,865$	15,194$	10,635$	(11,666$)	(3,346$)	11,443$	2,787$

Copy Table ✓