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

	LEGEND SPICES, INC. (LGSP)
	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-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
Fiscal Period			Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023
Total Revenue			0$	644$	2,372$	1,566$	1,217$	1,761$	1,505$	1,663$	1,204$	1,236$	2,056$	1,065$	1,293$
QoQ%			(100.00%)	(72.85%)	51.47%	28.68%	(30.89%)	17.01%	(9.50%)	38.12%	(2.59%)	(39.88%)	93.05%	(17.63%)
YoY%			(100.00%)	(63.43%)	57.61%	(5.83%)	1.08%	42.48%	(26.80%)	56.15%	(6.88%)
Cost Of Revenue			0$	359$	1,954$	958$	767$	1,283$	1,326$	1,108$	1,138$	1,453$	1,677$	1,167$	1,271$
Gross Profit			0$	285$	418$	608$	450$	478$	179$	555$	66$	(217$)	379$	(102$)	22$
Gross Margin				44.26%	17.62%	38.83%	36.98%	27.14%	11.89%	33.37%	5.48%	(17.56%)	18.43%	(9.58%)	1.70%
Operating Expenses			5,300$	547$	7,269$	6,970$	13,134$	5,654$	35,247$	14,386$	6,648$	7,292$	2,494$	7,097$	686$
Operating Income			(5,300$)	(262$)	(6,851$)	(6,362$)	(12,684$)	(5,176$)	(35,068$)	(13,831$)	(6,582$)	(7,509$)	(2,115$)	(7,199$)	(664$)
Operating Margin				(40.68%)	(288.83%)	(406.26%)	(1,042.24%)	(293.92%)	(2,330.10%)	(831.69%)	(546.68%)	(607.52%)	(102.87%)	(675.96%)	(51.35%)
Interest Income			0$	0$
Interest Expenses			0$	572$
Income Before Tax			(5,300$)	(3,561$)	(6,851$)	42,082$	(12,684$)	(5,176$)	35,068$	41,978$	(6,582$)	(7,509$)	(2,115$)	(7,199$)	(664$)
Tax Expenses
Net Income			(5,300$)	(3,561$)	(6,851$)	42,082$	(12,684$)	(5,176$)	35,068$	41,978$	(6,582$)	(7,509$)	(2,115$)	(7,199$)	(664$)
Profit Margin				(552.95%)	(288.83%)	2,687.23%	(1,042.24%)	(293.92%)	2,330.10%	2,524.23%	(546.68%)	(607.52%)	(102.87%)	(675.96%)	(51.35%)
TTM			575.51%	327.40%	251.17%	980.16%	963.00%	1,064.54%	1,122.59%	418.45%	(420.88%)	(309.50%)
Earnings to Minority						48,444$			70,136$	55,809$
Earnings to Common Shareholders			(5,300$)	(3,561$)	(6,851$)	(6,362$)	(12,684$)	(5,176$)	(35,068$)	(13,831$)	(6,582$)	(7,509$)	(2,115$)	(7,199$)	(664$)
QoQ%			(48.84%)	48.02%	(7.69%)	49.84%	(145.05%)	85.24%	(153.55%)	(110.13%)	12.35%	(255.04%)	70.62%	(984.19%)
YoY%			58.22%	31.20%	80.46%	54.00%	(92.71%)	31.07%	(1,558.06%)	(92.12%)	(891.27%)
Earnings Per Share, Basic			0.00$	0.00$			0.00$	0.00$
Earnings Per Share, Diluted			0.00$	0.00$	0.00$	0.00$	0.00$	0.00$		0.00$
Unlevered FCF Per Share, Basic			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$
Average Shares, Basic			6,850,000	6,850,000			6,850,000	6,850,000
Average Shares, Diluted			6,850,000	6,850,000	6,850,000	6,850,000	6,850,000	6,850,000		6,850,000
EBIT			(5,300$)	(2,989$)	(6,851$)	42,082$	(12,684$)	(5,176$)	35,068$	41,978$	(6,582$)	(7,509$)	(2,115$)	(7,199$)	(664$)
EBITDA			(5,300$)	(2,989$)	(6,851$)	42,082$	(12,684$)	(5,176$)	35,068$	41,978$	(6,582$)	(7,509$)	(2,115$)	(7,199$)	(664$)

Copy Table ✓