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

	Pyrophyte Acquisition Corp. (PHYT)
	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-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31				2022-Dec-31	2022-Sep-30	2022-Jun-30	2022-Mar-31
Fiscal Period				Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023				Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022
Total Revenue				0$	0$	100,000$	0$	0$	0$	100,000$
QoQ%				.00%	(100.00%)	.00%	.00%	.00%	(100.00%)
YoY%				.00%	.00%	.00%
Cost Of Revenue				0$	0$	0$	0$	0$	0$	0$
Gross Profit				0$	0$	100,000$	0$	0$	0$	100,000$
Gross Margin						100.00%				100.00%
Operating Expenses				110,387$	272,990$	235,492$	448,064$	275,154$	412,583$	817,287$	1,796,697$	547,392$	594,735$	432,765$	664,947$	254,584$	446,213$			13,551$
Operating Income				(110,387$)	(272,990$)	(135,492$)	(448,064$)	(275,154$)	(412,583$)	(717,287$)	(1,796,697$)	(547,392$)	(594,735$)	(432,765$)	(664,947$)	(254,584$)	(446,213$)	(622,137$)		(13,551$)
Operating Margin						(135.49%)				(717.29%)
Interest Income				147,451$	297,157$		652,256$	776,421$	867,824$
Interest Expenses
Income Before Tax				(6,149,551$)	(5,030,521$)	(3,190,203$)	1,215,130$	299,080$	50,866$	1,939,948$	(819,958$)	1,362,105$	983,460$	1,005,015$	3,014,403$	3,599,837$	2,198,284$	1,830,593$		(13,551$)
Tax Expenses					(5$)
Net Income				(6,149,551$)	(5,030,516$)	(3,190,203$)	1,215,130$	299,080$	50,866$	1,939,948$	(819,958$)	1,362,105$	983,460$	1,005,015$	3,014,403$	3,599,837$	2,198,284$	1,830,593$		(13,551$)
Profit Margin						(3,190.20%)				1,939.95%
TTM				(13,155.14%)	(6,706.51%)	(1,625.13%)	3,505.02%
Earnings to Minority																	(711,461$)	711,461$
Earnings to Common Shareholders				(6,149,551$)	(5,030,516$)	(3,190,203$)	1,215,130$	299,080$	50,866$	1,939,948$	(819,958$)	1,362,105$	983,460$	1,005,015$	3,014,403$	3,599,837$	2,909,745$	1,119,132$		(13,551$)
QoQ%				(22.25%)	(57.69%)	(362.54%)	306.29%	487.98%	(97.38%)	336.59%	(160.20%)	38.50%	(2.15%)	(66.66%)	(16.26%)	23.72%	160.00%
YoY%				(2,156.16%)	(9,989.74%)	(264.45%)	248.19%	(78.04%)	(94.83%)	93.03%	(127.20%)	(62.16%)	(66.20%)	(10.20%)		26,665.10%
Earnings Per Share, Basic																				0.00$
Earnings Per Share, Diluted										0.22$				0.05$				0.06$		0.00$
Unlevered FCF Per Share, Basic
Unlevered FCF Per Share, Diluted										0.00$				0.00$				(0.01$)
Average Shares, Basic																				4,375,000
Average Shares, Diluted										8,973,837				20,125,000				20,125,000		4,375,000
EBIT				(6,149,551$)	(5,030,521$)	(3,190,203$)	1,215,130$	299,080$	50,866$	1,939,948$	(819,958$)	1,362,105$	983,460$	1,005,015$	3,014,403$	3,599,837$	2,198,284$	1,830,593$		(13,551$)
EBITDA				(6,149,551$)	(5,030,521$)	(3,190,203$)	1,215,130$	299,080$	50,866$	1,939,948$	(819,958$)	1,362,105$	983,460$	1,005,015$	3,014,403$	3,599,837$	2,198,284$	1,830,593$		(13,551$)

Copy Table ✓