Income Statement for NIXX

	Nixxy, Inc. (NIXX)
	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-Mar-31				2021-Mar-31				2020-Mar-31				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	2014-Jun-30
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				Q4-FY2021				Q4-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
Total Revenue			51,128,994$	31,914,932$	13,465,176$	1,396,898$	(485,544$)	135,886$	133,101$	222,557$	177,149$	183,722$			575,353$		7,112,450$	6,868,653$		6,257,882$	4,380,894$	3,164,545$		1,992,167$	1,853,414$	2,313,123$		1,945,744$	1,972,481$	163,302$		158,706$	283,885$	244,947$
QoQ%			60.20%	137.02%	863.93%	387.70%	(457.32%)	2.09%	(40.20%)	25.63%	(3.58%)	(68.07%)			(91.91%)		3.55%			42.85%	38.44%			7.49%	(19.87%)			(1.36%)	1,107.87%			(44.10%)	15.90%
YoY%			10,630.25%	23,386.55%	10,016.51%	527.66%	(374.09%)	(26.04%)	(76.87%)	(96.87%)	(97.42%)				(90.81%)		62.35%	117.05%		214.12%	136.37%	36.81%		2.39%	(6.04%)	1,316.47%		1,126.01%	594.82%	(33.33%)
Cost Of Revenue			0$	0$	0$	0$	(468$)	0$	0$	3,029$	557,853$	251,891$			317,974$		4,183,478$	4,178,071$		3,953,660$	2,946,084$	2,254,910$		1,377,523$	1,418,242$	1,751,196$		1,491,805$	1,461,922$	0$		0$	0$	0$
Gross Profit			51,128,994$	31,914,932$	13,465,176$	1,396,898$	(485,076$)	135,886$	133,101$	219,528$	(380,704$)	(68,169$)			257,379$		2,928,972$	2,690,582$		2,304,222$	1,434,810$	909,635$		614,644$	435,172$	561,927$		453,939$	510,559$	163,302$		158,706$	283,885$	244,947$
Gross Margin			100.00%	100.00%	100.00%	100.00%	99.90%	100.00%	100.00%	98.64%	(214.91%)	(37.10%)			44.73%		41.18%	39.17%		36.82%	32.75%	28.75%		30.85%	23.48%	24.29%		23.33%	25.88%	100.00%		100.00%	100.00%	100.00%
Operating Expenses			53,218,495$	34,077,381$	16,191,956$	6,173,168$	5,004,667$	5,629,181$	1,116,290$	1,275,862$	3,981,230$	2,026,366$			1,376,016$		5,262,149$	6,816,319$		8,859,604$	3,887,702$	2,833,281$		2,509,504$	1,858,004$	2,416,452$		2,404,642$	2,701,335$	469,682$	307,836$	453,094$	580,217$	157,690$	64,867$	111,688$	108,320$	81,242$	81,351$	70,598$	78,783$	59,008$	61,061$	101,894$	72,965$	100,366$	115,461$	134,725$	42,706$
Operating Income			(2,089,501$)	(2,162,449$)	(2,726,780$)	(4,776,270$)	(5,490,211$)	(5,493,295$)	(983,189$)	(1,053,305$)	(1,640,727$)	(2,094,535$)			(939,048$)		(2,333,177$)	(4,125,737$)		(6,555,382$)	(2,452,892$)	(1,923,646$)		(1,894,860$)	(1,422,832$)	(1,854,525$)		(1,950,703$)	(2,190,776$)	(306,380$)	(307,836$)	(294,388$)	(296,332$)	(227,253$)	(64,867$)	(111,688$)	(108,320$)	(81,242$)	(81,351$)	(70,598$)	(78,783$)	(59,008$)	(61,061$)	(101,894$)	(72,965$)	(100,366$)	(115,461$)	(134,725$)	(42,706$)
Operating Margin			(4.09%)	(6.78%)	(20.25%)	(341.92%)	1,130.73%	(4,042.58%)	(738.68%)	(473.27%)	(926.19%)	(1,140.06%)			(163.21%)		(32.80%)	(60.07%)		(104.75%)	(55.99%)	(60.79%)		(95.12%)	(76.77%)	(80.17%)		(100.26%)	(111.07%)	(187.62%)		(185.49%)	(104.39%)	(92.78%)
Interest Income
Interest Expenses							(623,254$)	104,933$	152,468$	365,853$	(1,762,811$)	622,883$			647,213$		64,491$	67,415$			1,592,822$	1,427,588$		882,235$	203,874$	44,206$		10,165$	14,340$	67,025$	2,212$	32,570$	36,421$	35,217$	14,714$	34,202$	35,470$	27,369$	26,973$	23,784$	22,304$	21,797$	18,864$	34,020$	39,947$	36,764$	36,139$	207,485$	68,617$
Income Before Tax			(2,104,073$)	(2,195,985$)	(4,256,779$)	(4,542,163$)	(5,547,278$)	(13,310,023$)	(1,015,272$)	(778,427$)	(1,872,440$)	(1,307,211$)			(1,118,637$)		(1,188,760$)	(4,182,338$)		(7,650,076$)	3,528,279$	(6,280,066$)		1,435,418$	(7,941,215$)	(2,482,605$)		(1,028,034$)	(2,279,989$)	(382,322$)	(310,048$)	(316,958$)	(356,045$)	(306,203$)	22,066$	(236,565$)	(102,752$)	(69,073$)	(178,492$)	(92,904$)	(102,229$)	(80,757$)	(79,240$)	(20,018$)	(125,836$)	(206,483$)	(126,387$)	615,040$	820,971$
Tax Expenses																						0$				0$
Net Income			(3,988,073$)	(2,195,985$)	(4,256,779$)	(4,542,163$)	(7,490,278$)	(13,310,023$)	(1,015,272$)	(778,427$)	(1,333,175$)	(9,622,766$)			(980,273$)		(1,188,760$)	4,182,338$		(7,650,076$)	3,528,279$	6,280,066$		1,435,418$	(7,941,215$)	(2,482,605$)		(1,028,034$)	(2,279,989$)	(382,322$)	(310,048$)	(316,958$)	(356,045$)	(309,303$)	22,066$	(236,565$)	(102,752$)	(69,073$)	(178,492$)	(92,904$)	(102,229$)	(80,757$)	(79,240$)	(20,018$)	(125,836$)	(206,483$)	(126,387$)	615,040$	820,971$
Profit Margin			(7.80%)	(6.88%)	(31.61%)	(325.16%)	1,542.66%	(9,794.99%)	(762.78%)	(349.77%)	(752.57%)	(5,237.68%)			(170.38%)		(16.71%)	60.89%		(122.25%)	80.54%	198.45%		72.05%	(428.46%)	(107.33%)		(52.84%)	(115.59%)	(234.12%)		(199.71%)	(125.42%)	(126.27%)
TTM			(15.30%)	(39.93%)	(203.96%)	(2,233.06%)	(376,566.67%)	(2,458.06%)	(1,779.36%)	(1,097.24%)	(163.07%)	(51.62%)
Earnings to Minority			1,989,777$	(33,022$)	(89,350$)	16,595$	17,046,722$	(13,310,023$)	(1,015,272$)	(778,427$)	503,642$	(1,030,682$)			(980,273$)			8,364,676$		(9,085,494$)		12,560,132$								(30,716$)	606,612$	(17,799$)	(13,653$)	(12,126$)	35,573,626$
Earnings to Common Shareholders			(4,093,850$)	(2,162,963$)	(4,167,429$)	(4,558,758$)	(7,490,278$)	(13,310,023$)	(1,015,272$)	(778,427$)	(1,836,817$)	(1,030,682$)			(980,273$)		(1,188,760$)	(4,182,338$)		1,435,418$	3,528,279$	(6,280,066$)		1,435,418$	(7,941,215$)	(2,482,605$)		(1,028,034$)	(2,279,989$)	(492,016$)	(916,660$)	(443,269$)	(1,068,202$)	(633,092$)	(35,551,560$)	(236,565$)	(102,752$)	(69,073$)	(178,492$)	(92,904$)	(102,229$)	(80,757$)	(79,240$)	(20,018$)	(125,836$)	(206,483$)	(126,387$)	615,040$	820,971$
QoQ%			(89.27%)	48.10%	8.58%	39.14%	43.73%	(1,210.98%)	(30.43%)	57.62%	(78.21%)	(5.14%)			17.54%		71.58%			(59.32%)	156.18%			118.08%	(219.87%)			54.91%	(363.40%)	46.33%	(106.80%)	58.50%	(68.73%)	98.22%	(14,928.24%)	(130.23%)	(48.76%)	61.30%	(92.13%)	9.12%	(26.59%)	(1.91%)	(295.84%)	84.09%	39.06%	(63.37%)	(120.55%)	(25.08%)	492.19%
YoY%			45.34%	83.75%	(310.47%)	(485.64%)	(307.79%)	(1,191.38%)	(3.57%)	34.52%	56.08%				(168.29%)		(133.69%)	33.40%		.00%	144.43%	(152.96%)		239.63%	(248.30%)	(404.58%)		(131.92%)	(113.44%)	22.28%	97.42%	(87.38%)	(939.59%)	(816.56%)	(19,817.73%)	(154.63%)	(.51%)	14.47%	(125.26%)	(364.10%)	18.76%	60.89%	37.30%	(103.26%)	(115.33%)	1.36%	85.60%	122.48%	781.22%
Earnings Per Share, Basic			(0.16$)	(0.10$)	(0.22$)	(0.30$)	(0.54$)	(2.66$)	(0.35$)	(0.40$)										0.28$	0.99$	(0.96$)		0.28$	(1.64$)	(0.59$)		(0.56$)	(1.27$)		(0.01$)	0.00$	(0.01$)	0.00$	(0.40$)	(0.09$)	(0.04$)	(0.03$)	(0.07$)	(0.04$)	(0.04$)	(0.03$)	(0.03$)	(0.01$)	(0.05$)	(0.08$)	(0.05$)	0.27$	0.43$
Earnings Per Share, Diluted			(0.16$)	(0.10$)	(0.22$)	(0.30$)	(0.54$)	(2.66$)	(0.35$)	(0.40$)										0.11$	0.60$	(0.96$)		0.16$	(4.11$)	(0.59$)		(0.56$)	(1.27$)		(0.01$)	0.00$	(0.01$)	0.00$	(0.40$)	(0.09$)	(0.04$)	(0.03$)	(0.07$)	(0.04$)	(0.04$)	(0.03$)	(0.03$)	(0.01$)	(0.05$)	(0.08$)	(0.05$)	0.27$	0.43$
Unlevered FCF Per Share, Basic			(0.02$)	(0.05$)	(0.06$)	(0.12$)	(0.17$)	(0.10$)	(0.19$)	(0.34$)												(0.20$)				(0.02$)					0.00$	0.00$	0.00$	0.00$		(0.02$)	(0.03$)	(0.04$)	(0.03$)	(0.05$)	(0.03$)	(0.02$)	(0.03$)	(0.04$)	(0.04$)	(0.05$)	(0.04$)	(0.04$)	(0.03$)
Unlevered FCF Per Share, Diluted			(0.02$)	(0.05$)	(0.06$)	(0.12$)	(0.17$)	(0.10$)	(0.19$)	(0.34$)												(0.20$)				(0.02$)					0.00$	0.00$	0.00$	0.00$		(0.02$)	(0.03$)	(0.04$)	(0.03$)	(0.05$)	(0.03$)	(0.02$)	(0.03$)	(0.04$)	(0.04$)	(0.05$)	(0.04$)	(0.04$)	(0.03$)
Average Shares, Basic			25,545,938	21,590,783	19,144,354	15,412,809	13,830,743	5,001,209	2,860,568	1,947,492										5,127,443	3,560,745	6,537,308		5,127,443	4,834,531	4,182,256		1,837,150	1,788,401		138,954,197	135,334,632	131,554,197	129,131,715	88,152,023	2,554,197	2,554,197	2,554,611	2,554,197	2,553,990	2,553,990	2,553,990	2,553,990	2,553,990	2,553,990	2,554,698	2,553,646	2,300,030	1,910,726
Average Shares, Diluted			25,545,938	21,590,783	19,144,354	15,412,809	13,830,743	5,001,209	2,860,568	1,947,492										13,592,644	5,879,481	6,537,308		8,780,886	1,933,812	4,182,256		1,837,150	1,788,401		138,954,197	135,334,632	131,554,197	129,131,715	88,152,023	2,554,197	2,554,197	2,554,611	2,554,197	2,553,990	2,553,990	2,553,990	2,553,990	2,553,990	2,553,990	2,554,698	2,553,646	2,300,030	1,910,726
EBIT			(2,104,073$)	(2,195,985$)	(4,256,779$)	(4,542,163$)	(6,170,532$)	(13,205,090$)	(862,804$)	(412,574$)	(3,635,251$)	(684,328$)			(471,424$)		(1,124,269$)	(4,114,923$)		(7,650,076$)	5,121,101$	(4,852,478$)		2,317,653$	(7,737,341$)	(2,438,399$)		(1,017,869$)	(2,265,649$)	(315,297$)	(307,836$)	(284,388$)	(319,624$)	(270,986$)	36,780$	(202,363$)	(67,282$)	(41,704$)	(151,519$)	(69,120$)	(79,925$)	(58,960$)	(60,376$)	14,002$	(85,889$)	(169,719$)	(90,248$)	822,525$	889,588$
EBITDA			(1,269,550$)	(1,447,480$)	(3,695,663$)	(4,264,307$)	(5,959,623$)	(12,963,194$)	(581,276$)	(91,907$)	(3,307,031$)	(356,107$)			(471,424$)		(1,124,269$)	(3,106,450$)		(7,650,076$)	5,121,101$	(4,852,478$)		2,317,653$	(7,737,341$)	(2,438,399$)		(1,017,869$)	(2,265,649$)	(315,297$)	(307,836$)	(284,388$)	(319,624$)	(270,986$)	36,780$	(202,363$)	(67,282$)	(41,704$)	(151,519$)	(69,120$)	(79,925$)	(58,960$)	(60,376$)	14,002$	(85,889$)	(169,719$)	(90,248$)	822,525$	889,588$