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

	Mag Magna Corp (MGNC)
	Q4-CY2026	Q3-CY2026	Q2-CY2026	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
Balance Sheet Date				2026-Apr-30	2026-Jan-31	2025-Oct-31	2025-Jul-31	2025-Apr-30	2025-Jan-31	2024-Oct-31	2024-Jul-31	2024-Apr-30	2024-Jan-31
Fiscal Period				Q4-FY2026	Q3-FY2026	Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024
Total Revenue					0$	0$		6,277$	22,294$	16,041$	5,293$	0$	4,200$	1,400$
QoQ%					.00%			(71.84%)	38.98%	203.06%	.00%	(100.00%)	200.00%
YoY%					(100.00%)	(100.00%)		.00%	430.81%	1,045.79%
Cost Of Revenue					0$	0$		6,277$	12,307$	9,339$	4,400$	0$	0$	1,400$
Gross Profit					0$	0$		0$	9,987$	6,702$	893$	0$	4,200$	0$
Gross Margin								.00%	44.80%	41.78%	16.87%		100.00%	.00%
Operating Expenses				13,442,615$	131,125$	7,288$	90,425$	(25,825$)	26,964$	27,075$	19,321$	35,695$	6,284$	7,071$	7,424$	3,534$	7,497$
Operating Income				(13,442,615$)	(131,125$)	(7,288$)	(90,425$)	(17,803$)	(4,670$)	(11,034$)	(14,028$)	(35,695$)	(2,084$)	(5,671$)	(7,424$)		7,497$
Operating Margin								(283.62%)	(20.95%)	(68.79%)	(265.03%)		(49.62%)	(405.07%)
Interest Income
Interest Expenses								0$	0$	0$	2$	5$	6$	5$	5$		3$
Income Before Tax				(14,488,758$)	(131,125$)	(7,289$)	90,425$	(22,524$)	(4,670$)	(11,034$)	(14,026$)	(35,690$)	(2,078$)	(5,666$)	(7,419$)	(3,530$)	(7,494$)
Tax Expenses
Net Income				(14,488,758$)	(131,125$)	(7,289$)	90,425$	(22,524$)	(4,670$)	(11,034$)	(14,026$)	(35,690$)	(2,078$)	(5,666$)	(7,419$)	(3,530$)	(7,494$)
Profit Margin								(358.83%)	(20.95%)	(68.79%)	(264.99%)		(49.48%)	(404.71%)
TTM								(104.71%)	(149.95%)	(246.06%)	(527.50%)
Earnings to Minority							180,850$
Earnings to Common Shareholders				(14,488,758$)	(131,125$)	(7,289$)	(90,425$)	(22,524$)	(4,670$)	(11,034$)	(14,026$)	(35,690$)	(2,078$)	(5,666$)	(7,419$)	(3,530$)	(7,494$)
QoQ%				(10,949.58%)	(1,698.94%)	91.94%	(301.46%)	(382.31%)	57.68%	21.33%	60.70%	(1,617.52%)	63.33%	23.63%	(110.17%)	52.90%
YoY%				(64,225.87%)	(2,707.82%)	33.94%	(544.70%)	36.89%	(124.74%)	(94.74%)	(89.06%)	(911.05%)	72.27%
Earnings Per Share, Basic					(0.02$)	0.00$			0.00$	0.00$
Earnings Per Share, Diluted				(1.06$)	(0.02$)	0.00$	(0.02$)	0.00$	0.00$	0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$		0.00$
Unlevered FCF Per Share, Basic					0.00$	0.00$			(0.01$)	0.00$
Unlevered FCF Per Share, Diluted				(0.02$)	0.00$	0.00$	(0.01$)	0.00$	(0.01$)	0.00$	0.00$	(0.02$)	0.00$		0.00$
Average Shares, Basic					6,089,917	5,829,047			5,829,047	5,829,047
Average Shares, Diluted				13,684,769	6,089,917	5,829,047	5,829,047	5,829,047	5,829,047	5,829,047	5,829,047	5,245,573	5,289,847	4,500,000	4,500,000		4,500,000
EBIT				(14,488,758$)	(131,125$)	(7,289$)	90,425$	(22,524$)	(4,670$)	(11,034$)	(14,024$)	(35,685$)	(2,072$)	(5,661$)	(7,414$)	(3,530$)	(7,491$)
EBITDA				(14,488,758$)	(131,125$)	(7,289$)	97,713$	(17,986$)	(133$)	(6,494$)	(11,689$)	(34,652$)	(639$)	(4,878$)	(6,630$)	(3,530$)	(7,491$)

Copy Table ✓