Income Statement for NMHI

	Nature's Miracle Holding Inc. (NMHI)
	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
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023
Total Revenue			79,155$	72,377$	484,009$	1,106,819$	599,169$	3,052,727$	3,404,967$	2,204,720$	1,331,861$	2,690,690$	1,943,528$	2,966,672$
QoQ%			9.37%	(85.05%)	(56.27%)	84.73%	(80.37%)	(10.35%)	54.44%	65.54%	(50.50%)	38.44%	(34.49%)
YoY%			(86.79%)	(97.63%)	(85.79%)	(49.80%)	(55.01%)	13.46%	75.20%	(25.68%)
Cost Of Revenue			734,877$	71,951$	455,051$	931,519$	4,397,014$	2,824,614$	2,952,747$	1,892,403$	2,837,031$	2,531,922$	1,843,257$	2,669,412$
Gross Profit			(655,722$)	426$	28,958$	175,300$	(3,797,845$)	228,113$	452,220$	312,317$	(1,505,170$)	158,768$	100,271$	297,260$
Gross Margin			(828.40%)	.59%	5.98%	15.84%	(633.85%)	7.47%	13.28%	14.17%	(113.01%)	5.90%	5.16%	10.02%
Operating Expenses			2,851,306$	1,331,974$	1,181,609$	1,336,394$	2,267,214$	2,223,550$	1,736,891$	1,315,034$	3,494,676$	579,827$	458,037$	557,009$
Operating Income			(3,507,028$)	(1,331,548$)	(1,152,651$)	(1,161,094$)	(6,065,059$)	(1,995,437$)	(1,284,671$)	(1,002,717$)	(4,999,846$)	(421,059$)	(357,766$)	(259,749$)
Operating Margin			(4,430.58%)	(1,839.74%)	(238.15%)	(104.90%)	(1,012.25%)	(65.37%)	(37.73%)	(45.48%)	(375.40%)	(15.65%)	(18.41%)	(8.76%)
Interest Income				595,156$		0$	0$	738,468$	44,239$	0$	0$	0$	38,890$
Interest Expenses				0$		897,017$	3,829,043$	0$	486,586$	302,389$	354,124$	133,047$	0$	398,910$
Income Before Tax			(5,989,176$)	(2,206,830$)	(1,770,937$)	(2,018,111$)	(6,825,279$)	(2,750,336$)	(1,767,519$)	(2,305,106$)	(5,356,045$)	(559,129$)	(545,610$)	(659,029$)
Tax Expenses			0$	0$	0$	1,700$	2,600$	0$	800$	1,700$	604,211$	(155,163$)	(139,040$)	(91,650$)
Net Income			(5,989,176$)	(2,206,830$)	(1,770,937$)	(2,019,811$)	(6,827,879$)	(2,750,336$)	(1,768,319$)	(2,306,806$)	(5,960,256$)	(403,966$)	(406,570$)	(567,379$)
Profit Margin			(7,566.39%)	(3,049.08%)	(365.89%)	(182.49%)	(1,139.56%)	(90.09%)	(51.93%)	(104.63%)	(447.51%)	(15.01%)	(20.92%)	(19.13%)
TTM			(687.96%)	(566.90%)	(255.00%)	(163.73%)	(147.42%)	(127.93%)	(108.38%)	(111.10%)	(82.15%)
Earnings to Minority
Earnings to Common Shareholders			(5,989,176$)	(2,206,830$)	(1,770,937$)	(2,019,811$)	(6,827,879$)	(2,750,336$)	(1,768,319$)	(2,306,806$)	(5,960,256$)	(403,966$)	(406,570$)	(567,379$)
QoQ%			(171.39%)	(24.61%)	12.32%	70.42%	(148.26%)	(55.53%)	23.34%	61.30%	(1,375.44%)	.64%	28.34%
YoY%			12.28%	19.76%	(.15%)	12.44%	(14.56%)	(580.83%)	(334.94%)	(306.57%)
Earnings Per Share, Basic			(0.16$)	(0.20$)	(0.30$)	(0.43$)	(3.53$)	(2.73$)	(2.01$)	(2.99$)	0.09$	(0.02$)	(0.02$)	(0.03$)
Earnings Per Share, Diluted			(0.16$)	(0.20$)	(0.30$)	(0.43$)	(3.53$)	(2.73$)	(2.01$)	(2.99$)	0.09$	(0.02$)	(0.02$)	(0.03$)
Unlevered FCF Per Share, Basic			(0.06$)	(0.08$)	(0.05$)	(0.13$)	(1.43$)	(1.42$)	(1.10$)	(1.00$)	0.01$	(0.01$)	0.00$	(0.02$)
Unlevered FCF Per Share, Diluted			(0.06$)	(0.08$)	(0.05$)	(0.13$)	(1.43$)	(1.42$)	(1.10$)	(1.00$)	0.01$	(0.01$)	0.00$	(0.02$)
Average Shares, Basic			37,860,911	11,264,018	5,933,784	4,649,263	1,936,345	1,008,037	880,467	772,431	-63,847,770	22,272,478	22,272,478	22,272,478
Average Shares, Diluted			37,860,911	11,264,018	5,933,784	4,649,263	1,936,345	1,008,037	880,467	772,431	-63,847,770	22,272,478	22,272,478	22,272,478
EBIT			(5,989,176$)	(2,206,830$)	(1,770,937$)	(1,121,094$)	(2,996,236$)	(2,750,336$)	(1,280,933$)	(2,002,717$)	(5,001,921$)	(426,082$)	(545,610$)	(260,119$)
EBITDA			(5,989,176$)	(2,206,830$)	(1,770,937$)	(1,121,094$)	(2,996,236$)	(2,750,336$)	(1,280,933$)	(2,002,717$)	(5,001,921$)	(426,082$)	(545,610$)	(260,119$)