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

	Kindly MD, Inc. (NAKA)
	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-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024
Total Revenue		388,209$	408,527$	579,655$	603,887$	647,867$	639,057$	829,029$	759,447$	869,268$	979,538$	1,160,345$
QoQ%		(4.97%)	(29.52%)	(4.01%)	(6.79%)	1.38%	(22.92%)	9.16%	(12.63%)	(11.26%)	(15.58%)
YoY%		(40.08%)	(36.07%)	(30.08%)	(20.48%)	(25.47%)	(34.76%)	(28.55%)
Cost Of Revenue		0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$
Gross Profit		388,209$	408,527$	579,655$	603,887$	647,867$	639,057$	829,029$	759,447$	869,268$	979,538$	1,160,345$
Gross Margin		100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Expenses		10,793,731$	2,800,018$	1,621,396$	1,626,520$	1,697,685$	1,676,250$	1,066,156$	1,061,576$	1,380,865$	1,580,827$	1,365,550$
Operating Income		(10,405,522$)	(2,391,491$)	(1,041,741$)	(1,022,633$)	(1,049,818$)	(1,037,193$)	(237,127$)	(302,129$)	(511,597$)	(601,289$)	(205,205$)
Operating Margin		(2,680.39%)	(585.39%)	(179.72%)	(169.34%)	(162.04%)	(162.30%)	(28.60%)	(39.78%)	(58.85%)	(61.39%)	(17.69%)
Interest Income
Interest Expenses								57,239$
Income Before Tax		(86,035,808$)	(2,413,787$)	(1,038,011$)	(1,001,521$)	(1,014,147$)	(1,319,653$)	(282,326$)	(324,928$)	(515,146$)	(596,408$)	(180,979$)
Tax Expenses
Net Income		(86,035,808$)	(2,413,787$)	(1,038,011$)	(1,001,521$)	(1,014,147$)	(1,319,653$)	(282,326$)	(324,928$)	(515,146$)	(596,408$)	(180,979$)
Profit Margin		(22,162.24%)	(590.85%)	(179.07%)	(165.85%)	(156.54%)	(206.50%)	(34.06%)	(42.79%)	(59.26%)	(60.89%)	(15.60%)
TTM		(4,569.52%)	(244.09%)	(177.03%)	(133.01%)	(102.28%)	(78.86%)	(50.01%)	(42.92%)
Earnings to Minority
Earnings to Common Shareholders		(86,035,808$)	(2,413,787$)	(1,038,011$)	(1,001,521$)	(1,014,147$)	(1,319,653$)	(282,326$)	(324,928$)	(515,146$)	(596,408$)	(180,979$)
QoQ%		(3,464.35%)	(132.54%)	(3.64%)	1.25%	23.15%	(367.42%)	13.11%	36.93%	13.63%	(229.55%)
YoY%		(8,383.56%)	(82.91%)	(267.66%)	(208.23%)	(96.87%)	(121.27%)	(56.00%)
Earnings Per Share, Basic		(0.42$)	(0.35$)	(0.17$)	(0.17$)	(0.17$)	(0.26$)	(0.06$)	(0.07$)	(0.11$)	(0.13$)	(0.04$)
Earnings Per Share, Diluted		(0.42$)	(0.35$)	(0.17$)	(0.17$)	(0.17$)	(0.26$)	(0.06$)	(0.07$)	(0.11$)	(0.13$)	(0.04$)
Unlevered FCF Per Share, Basic		(0.06$)	(0.28$)	(0.14$)	(0.15$)	(0.18$)	(0.18$)	(0.05$)	(0.05$)	0.01$	(0.10$)	0.03$
Unlevered FCF Per Share, Diluted		(0.06$)	(0.28$)	(0.14$)	(0.15$)	(0.18$)	(0.18$)	(0.05$)	(0.05$)	0.01$	(0.10$)	0.03$
Average Shares, Basic		203,091,823	6,817,584	6,024,980	5,993,388	5,944,590	5,009,956	4,617,798	4,591,006	4,521,242	4,455,912	4,434,596
Average Shares, Diluted		203,091,823	6,817,584	6,024,980	5,993,388	5,944,590	5,009,956	4,617,798	4,591,006	4,521,242	4,455,912	4,434,596
EBIT		(86,035,808$)	(2,413,787$)	(1,038,011$)	(1,001,521$)	(1,014,147$)	(1,319,653$)	(225,087$)	(324,928$)	(515,146$)	(596,408$)	(180,979$)
EBITDA		(86,035,808$)	(2,413,787$)	(1,038,011$)	(1,001,521$)	(1,014,147$)	(1,319,653$)	(225,087$)	(324,928$)	(515,146$)	(596,408$)	(180,979$)

Copy Table ✓