Income Statement for MWRK

	WASTE ENERGY CORP. (MWRK)
	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	Q3-CY2014
Balance Sheet Date			2026-Mar-31	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											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
Fiscal Period			Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023											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
Total Revenue			83,333$	125,000$	132,500$	125,000$	41,667$					(115,000$)	175,200$	320,451$	34,431$								16,500$	165,333$	25,000$		275,000$	0$	0$	250,000$
QoQ%			(33.33%)	(5.66%)	6.00%	200.00%						(165.64%)	(45.33%)	830.71%									(90.02%)	561.33%			.00%	.00%	(100.00%)
YoY%			100.00%																				(94.00%)	.00%	.00%
Cost Of Revenue			30,000$	0$	0$	0$	0$					0$	0$	0$	0$								0$	0$	0$		0$	0$	0$	0$		24,292$	78,421$	185,840$	387,080$
Gross Profit			53,333$	125,000$	132,500$	125,000$	41,667$					(115,000$)	175,200$	320,451$	34,431$								16,500$	165,333$	25,000$		275,000$	0$	0$	250,000$		(24,292$)	(78,421$)	(185,840$)	(387,080$)
Gross Margin			64.00%	100.00%	100.00%	100.00%	100.00%					100.00%	100.00%	100.00%	100.00%								100.00%	100.00%	100.00%		100.00%			100.00%
Operating Expenses			365,839$	334,954$	326,090$	82,252$	46,858$	88,425$	137,987$	444,705$	523,192$	505,854$	501,912$	1,361,002$	407,362$								1,548,742$	315,609$	124,376$	210,783$	144,471$	(223,835$)	645,768$	624,712$	1,140,469$	1,039,081$	992,574$	942,306$	1,006,197$	830,677$	67,022$	5,903$	29,241$	40,427$	12,376$	12,519$	8,861$	18,390$	16,749$	8,863$	11,486$	8,892$	3,672$
Operating Income			(312,506$)	(209,954$)	(193,590$)	42,748$	(5,191$)	(88,425$)	(137,987$)	(444,705$)	(523,192$)	(620,854$)	(326,712$)	(1,040,551$)	(372,931$)								(1,548,742$)	(150,276$)	(99,376$)	(210,783$)	(144,471$)	223,835$	(645,768$)	(374,712$)	(1,140,469$)	(1,039,081$)	(992,574$)	(942,306$)	(1,006,197$)	(330,677$)	(67,022$)	(5,903$)	(29,241$)	(40,427$)	(12,376$)	(12,519$)	(8,861$)	(18,389$)	(16,750$)	(8,863$)	(11,486$)	(8,892$)	(3,672$)
Operating Margin			(375.01%)	(167.96%)	(146.11%)	34.20%	(12.46%)					539.87%	(186.48%)	(324.72%)	(1,083.13%)								(9,386.32%)	(90.89%)	(397.50%)		(52.54%)			(149.89%)
Interest Income
Interest Expenses
Income Before Tax			(3,295,483$)	(91,781$)	382,692$	(1,538,956$)	(21,758$)	(142,465$)	(166,881$)	(2,031,196$)	(539,605$)	(4,074,454$)	(247,908$)	(992,932$)	(348,984$)								(44,872,972$)	(3,920,022$)	(38,653$)	(190,008$)	92,610$	(543,861$)	(2,824,655$)	(383,239$)	(1,136,510$)	(1,034,834$)	(996,958$)	(965,544$)	(1,022,518$)	(343,363$)	(73,112$)	(14,027$)	(36,556$)	(54,440$)	(12,376$)	(12,519$)	(8,861$)	(18,390$)	(16,749$)	(8,863$)	(11,486$)	(8,892$)	(3,672$)
Tax Expenses			(858,326$)		(194,308$)		1,310$
Net Income			(2,437,157$)	(91,781$)	577,000$	(1,538,956$)	(23,068$)	(142,465$)	(166,881$)	(2,031,196$)	(539,605$)	(4,074,454$)	(247,908$)	(992,932$)	(348,984$)								(44,872,972$)	(3,920,022$)	(38,653$)	(190,008$)	92,610$	(543,861$)	(2,824,655$)	(383,239$)	(1,136,510$)	(1,034,834$)	(996,958$)	(965,544$)	(1,022,518$)	(343,363$)	(73,112$)	(14,027$)	(36,556$)	(54,440$)	(12,376$)	(12,519$)	(8,861$)	(18,390$)	(16,749$)	(8,863$)	(11,486$)	(8,892$)	(3,672$)
Profit Margin			(2,924.60%)	(73.43%)	435.47%	(1,231.17%)	(55.36%)					3,543.00%	(141.50%)	(309.86%)	(1,013.58%)								(271,957.41%)	(2,370.99%)	(154.61%)		33.68%			(153.30%)
TTM			(749.39%)	(253.86%)								(1,364.62%)															(696.98%)
Earnings to Minority						1$						0$	19$	1$	(14,195$)								(8,968$)	(26,791$)	(9,167$)	(576$)	(8,092$)	(315,679$)	(6,237$)	31,565$
Earnings to Common Shareholders			(2,437,157$)	(91,781$)	577,000$	(1,538,957$)	(23,068$)	(142,465$)	(166,881$)	(2,031,196$)	(539,605$)	(4,074,454$)	(247,927$)	(992,933$)	(334,789$)								(44,864,004$)	(3,893,231$)	(29,486$)	(190,008$)	100,702$	(278,838$)	(2,830,892$)	(383,239$)	(1,136,510$)	(1,034,834$)	(996,958$)	(965,544$)	(1,022,518$)	(343,363$)	(73,112$)	(14,027$)	(36,556$)	(54,440$)	(12,376$)	(12,519$)	(8,861$)	(18,390$)	(16,749$)	(8,863$)	(11,486$)	(8,892$)	(3,672$)
QoQ%			(2,555.41%)	(115.91%)	137.49%	(6,571.39%)	83.81%	14.63%	91.78%	(276.42%)	86.76%	(1,543.41%)	75.03%	(196.59%)									(1,052.36%)	(13,103.66%)	84.48%	(288.68%)	136.12%	90.15%	(638.68%)	66.28%	(9.83%)	(3.80%)	(3.25%)	5.57%	(197.80%)	(369.64%)	(421.22%)	61.63%	32.85%	(339.88%)	1.14%	(41.28%)	51.82%	(9.80%)	(88.98%)	22.84%	(29.17%)	(142.16%)	59.38%
YoY%			(10,465.10%)	35.58%	445.76%	24.23%	95.73%	96.50%	32.69%	(104.57%)	(61.18%)												(44,651.25%)	(1,296.23%)	98.96%	50.42%	108.86%	73.06%	(183.95%)	60.31%	(11.15%)	(201.38%)	(1,263.60%)	(6,783.47%)	(2,697.13%)	(530.72%)	(490.76%)	(12.05%)	(312.55%)	(196.03%)	26.11%	(41.25%)	22.85%	(106.82%)	(356.13%)	1.95%	20.82%	(204.83%)	53.18%
Earnings Per Share, Basic			(0.02$)	0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$	(0.02$)	0.00$	(0.04$)	0.00$	(0.01$)	0.00$								(1.00$)	(0.11$)	0.00$	(0.01$)	0.00$	(0.01$)	(0.12$)	(0.02$)	(0.05$)	(0.05$)	(0.05$)	(0.07$)	(0.09$)	(0.04$)	(0.01$)	0.00$	(0.01$)	(0.01$)	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$
Earnings Per Share, Diluted			(0.02$)	0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$	(0.02$)	0.00$	(0.04$)	0.00$	(0.01$)	0.00$								(1.00$)	(0.12$)	0.00$	(0.01$)	0.00$	(0.01$)	(0.12$)	(0.02$)	(0.05$)	(0.05$)	(0.05$)	(0.07$)	(0.09$)	(0.04$)	(0.01$)	0.00$	(0.01$)	(0.01$)	0.00$	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$	(0.01$)	0.00$	0.00$	0.00$								(0.01$)	0.00$	0.00$	(0.01$)	0.00$	(0.01$)	(0.01$)	(0.04$)	(0.04$)	(0.06$)	(0.06$)	(0.07$)	(0.04$)	(0.05$)	(0.01$)	0.00$	(0.01$)
Unlevered FCF Per Share, Diluted			0.00$				0.00$		0.00$	0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$								(0.01$)	0.00$	0.00$	(0.01$)	0.00$	(0.01$)	(0.01$)	(0.04$)	(0.04$)	(0.06$)	(0.06$)	(0.07$)	(0.04$)	(0.05$)	(0.01$)	0.00$	(0.01$)
Average Shares, Basic			151,487,420	163,088,134	138,036,826	138,036,826	134,202,246	127,444,347	125,133,798	118,164,880	112,193,747	95,814,994	108,626,103	97,390,945	94,245,066								44,702,061	35,041,502	34,926,033	25,965,484	23,756,033	23,647,432	23,329,474	22,823,979	22,262,807	21,279,250	20,874,524	14,555,618	11,600,000	9,739,180	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000
Average Shares, Diluted			151,487,420	163,088,134	138,036,826	138,036,826	134,202,246	127,444,347	125,133,798	118,164,880	112,193,747	95,814,994	108,626,103	97,390,945	94,245,066								44,702,061	31,541,502	34,926,033	25,965,484	27,256,033	23,647,432	23,329,474	22,823,979	22,262,807	21,279,250	20,874,524	14,555,618	11,600,000	9,739,180	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000	6,000,000
EBIT			(3,295,483$)	(91,781$)	382,692$	(1,538,956$)	(21,758$)	(142,465$)	(166,881$)	(2,031,196$)	(539,605$)	(4,074,454$)	(247,908$)	(992,932$)	(348,984$)								(44,872,972$)	(3,920,022$)	(38,653$)	(190,008$)	92,610$	(543,861$)	(2,824,655$)	(383,239$)	(1,136,510$)	(1,034,834$)	(996,958$)	(965,544$)	(1,022,518$)	(343,363$)	(73,112$)	(14,027$)	(36,556$)	(54,440$)	(12,376$)	(12,519$)	(8,861$)	(18,390$)	(16,749$)	(8,863$)	(11,486$)	(8,892$)	(3,672$)
EBITDA			(3,295,483$)	(91,781$)	382,692$	(1,538,956$)	(21,758$)	(142,465$)	(166,881$)	(2,031,196$)	(539,605$)	(4,074,454$)	(247,908$)	(992,932$)	(348,984$)								(44,872,972$)	(3,920,022$)	(38,653$)	(190,008$)	92,610$	(543,861$)	(2,824,655$)	(383,239$)	(1,136,510$)	(1,034,834$)	(996,958$)	(965,544$)	(1,022,518$)	(343,363$)	(73,112$)	(14,027$)	(36,556$)	(54,440$)	(12,376$)	(12,519$)	(8,861$)	(18,390$)	(16,749$)	(8,863$)	(11,486$)	(8,892$)	(3,672$)