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

	GREENLIT VENTURES INC. (MSYN)
	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	Q3-CY2014	Q2-CY2014
Balance Sheet Date			2025-Dec-31	2025-Sep-30	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		2022-Dec-31							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
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023		Q4-FY2022							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
Total Revenue																							22,500$	2,000$	7,500$		10,500$	2,000$	3,400$	18,600$
QoQ%																							1,025.00%	(73.33%)			425.00%	(41.18%)	(81.72%)
YoY%																							114.29%	.00%	120.59%
Cost Of Revenue																							8,245$	0$	0$		15,000$	0$	0$	0$
Gross Profit																							14,255$	2,000$	7,500$		(4,500$)	2,000$	3,400$	18,600$
Gross Margin																							63.36%	100.00%	100.00%		(42.86%)	100.00%	100.00%	100.00%
Operating Expenses			5,597$	5,583$	5,432$	17,436$	5,372$	3,976$	15,303$	190,790$	11,577$	9,369$	10,326$	26,000$	21,300$	9,755$	8,645$						85,676$	8,555$	20,639$	(14,311$)	(99,853$)	74,787$	35,075$	73,464$	84,620$	19,364$	16,019$	31,281$	12,355$	250$	250$	789$
Operating Income											(11,577$)	(9,369$)	(10,326$)		(21,300$)	(9,755$)	(8,645$)						(71,421$)	(6,555$)	(13,139$)	14,311$	95,353$	(72,787$)	(31,675$)	(54,864$)	(71,255$)	(19,364$)	(16,019$)	(31,281$)	(12,355$)	(250$)	(250$)	(789$)
Operating Margin																							(317.43%)	(327.75%)	(175.19%)		908.12%	(3,639.35%)	(931.62%)	(294.97%)
Interest Income
Interest Expenses								3,152$	2,808$	2,863$	2,606$	2,280$	816$	615$	469$	397$	327$											2,304$	2,305$	2,304$
Income Before Tax			(9,502$)	(9,371$)	(8,925$)	(20,703$)	(8,595$)	(7,128$)	(405,417$)	(193,653$)	(14,183$)	11,649$	(11,142$)	26,615$	(21,769$)	(10,152$)	(8,972$)	(14,559$)				38,173$	(71,421$)	(6,555$)	(13,139$)	14,311$	102,265$	(74,340$)	(32,105$)	(55,293$)	(80,473$)	(19,364$)	3,981$	(31,281$)	(12,355$)	(250$)	(250$)	(789$)
Tax Expenses
Net Income			(9,502$)	(9,371$)	(8,925$)	(20,703$)	(8,595$)	(7,128$)	(405,417$)	(193,653$)	(112,995$)	87,163$	(11,142$)	26,615$	(21,769$)	(10,152$)	(8,972$)	(14,559$)				(38,173$)	(71,421$)	(6,555$)	(13,139$)	(14,311$)	102,265$	(74,340$)	(32,105$)	(55,293$)	(80,473$)	(19,364$)	3,981$	(31,281$)	(12,355$)	(250$)	(250$)	(789$)
Profit Margin																							(317.43%)	(327.75%)	(175.19%)		973.95%	(3,717.00%)	(944.27%)	(297.27%)
TTM																											(172.39%)
Earnings to Minority							(437,784$)	437,784$	(387,306$)	387,306$	(98,812$)	98,812$		53,230$
Earnings to Common Shareholders			(9,502$)	(9,371$)	(8,925$)	(20,703$)	(8,595$)	(7,128$)	(18,111$)	(193,653$)	(14,183$)	(11,649$)	(11,142$)	(26,615$)	(21,769$)	(10,152$)	(8,972$)	(14,559$)				(38,173$)	(71,421$)	(6,555$)	(13,139$)	(14,311$)	102,265$	(74,340$)	(32,105$)	(55,293$)	(80,473$)	(19,364$)	3,981$	(31,281$)	(12,355$)	(250$)	(250$)	(789$)
QoQ%			(1.40%)	(5.00%)	56.89%	(140.87%)	(20.58%)	60.64%	90.65%	(1,265.39%)	(21.75%)	(4.55%)	58.14%	(22.26%)	(114.43%)	(13.15%)	38.38%					46.55%	(989.57%)	50.11%	8.19%	(113.99%)	237.56%	(131.55%)	41.94%	31.29%	(315.58%)	(586.41%)	112.73%	(153.19%)	(4,842.00%)	.00%	68.31%
YoY%			(10.55%)	(31.47%)	50.72%	89.31%	39.40%	38.81%	(62.55%)	(627.61%)	34.85%	(14.75%)	(24.19%)	(82.81%)				61.86%				(166.74%)	(169.84%)	91.18%	59.08%	74.12%	227.08%	(283.91%)	(906.46%)	(76.76%)	(551.34%)	(7,645.60%)	1,692.40%	(3,864.64%)
Earnings Per Share, Basic																						(0.01$)	(0.01$)	0.00$	0.00$	0.00$	0.02$	(0.01$)	0.00$	(0.01$)	(0.01$)	0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$	0.00$
Earnings Per Share, Diluted			0.00$	0.00$	0.00$	(0.01$)	0.01$	0.00$	0.00$	(0.03$)		0.00$										(0.01$)	(0.01$)	0.00$	0.00$	0.00$	0.02$	(0.01$)	0.00$	(0.01$)	(0.01$)	0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$	0.00$
Unlevered FCF Per Share, Basic																							0.00$	0.00$	0.00$	0.00$	0.02$	(0.01$)	0.00$	(0.01$)	(0.01$)	0.00$	0.00$	0.00$
Unlevered FCF Per Share, Diluted																							0.00$	0.00$	0.00$	0.00$	0.02$	(0.01$)	0.00$	(0.01$)	(0.01$)	0.00$	0.00$	0.00$
Average Shares, Basic																						6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,670,045	6,000,000	6,000,000	6,166,667	13,720,548	20,000,000	20,000,000	20,000,000
Average Shares, Diluted			4,082,479	4,082,479	4,082,479	4,082,479	-1,695,437	4,082,479	4,082,479	6,731,667		6,731,667										6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,670,045	6,000,000	6,000,000	6,166,667	13,720,548	20,000,000	20,000,000	20,000,000
EBIT			(9,502$)	(9,371$)	(8,925$)	(20,703$)	(8,595$)	(3,976$)	(402,609$)	(190,790$)	(11,577$)	13,929$	(10,326$)	27,230$	(21,300$)	(9,755$)	(8,645$)	(14,559$)				38,173$	(71,421$)	(6,555$)	(13,139$)	14,311$	102,265$	(72,036$)	(29,800$)	(52,989$)	(80,473$)	(19,364$)	3,981$	(31,281$)	(12,355$)	(250$)	(250$)	(789$)
EBITDA			(9,502$)	(9,371$)	(8,925$)	(20,703$)	(8,595$)	(3,976$)	(402,609$)	(190,790$)	(11,577$)	13,929$	(10,326$)	27,230$	(21,300$)	(9,755$)	(8,645$)	(14,559$)				38,173$	(71,421$)	(6,555$)	(13,139$)	14,311$	102,265$	(72,036$)	(29,800$)	(52,989$)	(80,473$)	(19,364$)	3,981$	(31,281$)	(12,355$)	(250$)	(250$)	(789$)

Copy Table ✓