Income Statement for NBND

	NetBrands Corp. (NBND)
	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											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
Fiscal Period			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
Total Revenue			11,155$	7,110$							60,531$	71,938$	194,383$	317,684$								823,400$	400,187$	667,237$	253,341$	339,961$	276,448$	366,354$	418,638$	256,035$	330,040$	250,627$	360,655$	221,195$
QoQ%			56.89%								(15.86%)	(62.99%)	(38.81%)									105.75%	(40.02%)	163.38%	(25.48%)	22.98%	(24.54%)	(12.49%)	63.51%	(22.42%)	31.69%	(30.51%)	63.05%
YoY%																						142.20%	44.76%	82.13%	(39.48%)	32.78%	(16.24%)	46.18%	16.08%	15.75%
Cost Of Revenue			5,319$	3,456$							97,080$	38,610$	134,395$	209,760$								488,853$	214,438$	420,698$	192,917$	171,858$	250,270$	222,357$	288,044$	185,419$	251,763$	163,573$	230,511$	118,531$
Gross Profit			5,836$	3,654$							(36,549$)	33,328$	59,987$	107,924$								334,548$	185,749$	246,539$	60,424$	168,103$	26,178$	143,997$	130,594$	70,616$	78,277$	87,054$	130,144$	102,664$
Gross Margin			52.32%	51.39%							(60.38%)	46.33%	30.86%	33.97%								40.63%	46.42%	36.95%	23.85%	49.45%	9.47%	39.31%	31.20%	27.58%	23.72%	34.73%	36.09%	46.41%
Operating Expenses			121,939$	454,917$	0$	6,191$	6,098$	52,122$	548,761$	211,042$	146,167$	151,697$	409,420$	372,702$								747,770$	208,638$	208,821$	244,800$	26,159,402$	130,666$	123,016$	141,455$	96,894$	148,133$	106,981$	121,620$	63,524$
Operating Income			(116,103$)	(451,263$)	0$	(6,191$)	(6,098$)	(52,122$)	(548,761$)	(211,042$)	(182,716$)	(118,369$)	(349,433$)	(264,778$)								(413,222$)	(22,889$)	37,718$	(184,376$)	(25,991,299$)	(104,488$)	20,981$	(10,861$)	(26,278$)	(42,518$)
Operating Margin			(1,040.82%)	(6,346.88%)							(301.86%)	(164.54%)	(179.77%)	(83.35%)								(50.19%)	(5.72%)	5.65%	(72.78%)	(7,645.38%)	(37.80%)	5.73%	(2.59%)	(10.26%)	(12.88%)
Interest Income
Interest Expenses										228,516$				27,241$									11,126$	7,215$	5,475$	10,483$	7,233$	6,855$	9,102$	6,765$
Income Before Tax			(362,094$)	(1,207,179$)	(23,616$)	(103,045$)	(256,097$)	(56,237$)	(553,345$)	(439,559$)	(180,776$)	(422,740$)	(425,808$)	(292,020$)								(410,545$)	(22,573$)	59,144$	(189,850$)	(26,001,782$)	(111,721$)	14,126$	(10,861$)	(33,043$)	(81,660$)	(19,927$)	8,524$	39,140$
Tax Expenses																									0$	0$	0$	0$	0$	0$	0$	0$	0$	0$
Net Income			(362,094$)	(1,207,179$)	(23,616$)	(103,045$)	(256,096$)	(56,239$)	(533,412$)	(439,559$)	(180,776$)	(422,740$)	(425,807$)	(292,020$)								(410,545$)	(22,573$)	59,144$	(189,850$)	(26,001,782$)	(111,721$)	14,126$	(20,346$)	(33,043$)	(81,660$)	(19,927$)	8,524$	39,140$
Profit Margin			(3,246.02%)	(16,978.61%)							(298.65%)	(587.65%)	(219.06%)	(91.92%)								(49.86%)	(5.64%)	8.86%	(74.94%)	(7,648.46%)	(40.41%)	3.86%	(4.86%)	(12.91%)	(24.74%)	(7.95%)	2.36%	17.70%
TTM											(205.01%)											(26.30%)	(1,574.92%)	(1,707.51%)	(2,126.78%)	(1,863.83%)	(11.46%)	(8.82%)	(12.35%)	(10.53%)	(4.64%)
Earnings to Minority									19,933$
Earnings to Common Shareholders			(362,094$)	(1,207,179$)	(23,616$)	(103,045$)	(256,096$)	(56,239$)	(533,412$)	(439,559$)	(180,776$)	(422,740$)	(425,807$)	(292,020$)								(410,545$)	(22,573$)	59,144$	(189,850$)	(26,001,782$)	(111,721$)	14,126$	(20,346$)	(33,043$)	(81,660$)	(19,927$)	8,524$	39,140$
QoQ%			70.01%	(5,011.70%)	77.08%	59.76%	(355.37%)	89.46%	(21.35%)	(143.15%)	57.24%	.72%	(45.81%)									(1,718.74%)	(138.17%)	131.15%	99.27%	(23,173.85%)	(890.89%)	169.43%	38.43%	59.54%	(309.80%)	(333.78%)	(78.22%)
YoY%			(41.39%)	(2,046.52%)	95.57%	76.56%	(41.67%)	86.70%	(25.27%)	(50.52%)												98.42%	79.80%	318.69%	(833.11%)	(78,590.74%)	(36.81%)	170.89%	(338.69%)	(184.42%)
Earnings Per Share, Basic			0.00$	(0.02$)	0.00$	0.00$	(0.01$)	0.00$	(0.03$)	(0.03$)	(0.01$)	(0.03$)	(0.03$)	(0.02$)								(0.03$)	0.00$	0.00$	(0.01$)	(2.00$)	(0.01$)	0.00$	0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$
Earnings Per Share, Diluted			0.00$	(0.02$)	0.00$	0.00$	(0.01$)	0.00$	(0.03$)	(0.03$)	(0.01$)	(0.03$)	(0.03$)	(0.02$)								(0.03$)	0.00$	0.00$	(0.01$)	(2.00$)	(0.01$)	0.00$	0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$
Unlevered FCF Per Share, Basic			0.00$				0.00$	0.00$	0.00$	(0.01$)	0.00$	0.00$	(0.01$)	(0.01$)								(0.01$)	0.00$	0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$	0.00$	0.00$	(0.01$)	0.01$	0.00$
Unlevered FCF Per Share, Diluted			0.00$				0.00$	0.00$	0.00$	(0.01$)	0.00$	0.00$	(0.01$)	(0.01$)								(0.01$)	0.00$	0.00$	0.00$	(0.01$)	0.00$	0.00$	0.00$	0.00$	0.00$	(0.01$)	0.01$	0.00$
Average Shares, Basic			121,115,672	69,202,994	51,696,177	34,797,133	30,171,138	22,553,849	20,071,502	17,418,907	16,621,877	16,137,930	16,008,009	15,635,756								13,495,706	13,125,499	13,100,461	13,070,200	13,010,200	12,294,340	13,004,765	13,113,936	13,363,311	13,342,872	13,000,000	13,000,000	13,000,000
Average Shares, Diluted			121,115,672	69,202,994	51,696,177	34,797,133	30,171,138	22,553,849	20,071,502	17,418,907	16,621,877	16,137,930	16,008,009	15,635,756								13,495,706	13,125,499	13,100,461	13,070,200	13,010,200	12,294,340	13,004,765	13,113,936	13,363,311	13,342,872	13,000,000	13,000,000	13,000,000
EBIT			(362,094$)	(1,207,179$)	(23,616$)	(103,045$)	(256,097$)	(56,237$)	(553,345$)	(211,043$)	(180,776$)	(422,740$)	(425,808$)	(264,779$)								(410,545$)	(11,447$)	66,359$	(184,375$)	(25,991,299$)	(104,488$)	20,981$	(1,759$)	(26,278$)	(81,660$)	(19,927$)	8,524$	39,140$
EBITDA			(362,094$)	(1,207,179$)	(23,616$)	(103,045$)	(256,097$)	(56,237$)	(553,345$)	(211,043$)	(180,776$)	(422,740$)	(425,808$)	(264,779$)								(410,545$)	(11,447$)	66,359$	(184,375$)	(25,991,299$)	(104,488$)	20,981$	(1,759$)	(26,278$)	(81,660$)	(19,927$)	8,524$	39,140$