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

	Oyocar Group Inc. (OYCG)
	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-Aug-31	2025-May-31	2025-Feb-28	2024-Nov-30	2024-Aug-31	2024-May-31
Fiscal Period		Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024
Total Revenue		17,741$	20,110$	44,085$		7,359$	22,100$	17,500$
QoQ%		(11.78%)	(54.38%)			(66.70%)	26.29%
YoY%		141.08%	(9.01%)	151.91%
Cost Of Revenue		16,854$	15,851$	41,962$		6,359$	17,580$	16,000$
Gross Profit		887$	4,259$	2,123$		1,000$	4,520$	1,500$
Gross Margin		5.00%	21.18%	4.82%		13.59%	20.45%	8.57%
Operating Expenses		5,076$	5,457$	4,417$	30,973$	4,013$	11,487$	7,054$	8,066$
Operating Income
Operating Margin
Interest Income
Interest Expenses
Income Before Tax		(4,189$)	(1,198$)	(2,294$)	(30,973$)	(3,013$)	(6,967$)	(5,554$)	(8,066$)
Tax Expenses
Net Income		(4,189$)	(1,198$)	(2,294$)	(30,973$)	17,574$	(6,967$)	(5,554$)	(8,066$)
Profit Margin		(23.61%)	(5.96%)	(5.20%)		238.81%	(31.53%)	(31.74%)
TTM
Earnings to Minority					61,946$	20,587$			16,132$
Earnings to Common Shareholders		(4,189$)	(1,198$)	(2,294$)	(30,973$)	(3,013$)	(6,967$)	(5,554$)	(8,066$)
QoQ%		(249.67%)	47.78%	92.59%	(927.98%)	56.75%	(25.44%)	31.14%
YoY%		(39.03%)	82.81%	58.70%	(284.00%)
Earnings Per Share, Basic
Earnings Per Share, Diluted		0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$
Unlevered FCF Per Share, Basic
Unlevered FCF Per Share, Diluted		0.00$	0.00$	0.00$	0.00$	0.00$		0.00$	0.00$
Average Shares, Basic
Average Shares, Diluted		15,337,250	15,337,250	15,337,250	15,337,250	13,174,936	11,985,000	11,985,000	11,985,000
EBIT		(4,189$)	(1,198$)	(2,294$)	(30,973$)	(3,013$)	(6,967$)	(5,554$)	(8,066$)
EBITDA		(4,189$)	(1,198$)	(2,294$)	(30,973$)	(3,013$)	(6,967$)	(5,554$)	(8,066$)

Copy Table ✓