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

	Rocky Mountains Group Ltd (RMGL)
	Q4-CY2026	Q3-CY2026	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
Balance Sheet Date		2026-Aug-31	2026-May-31	2026-Feb-28	2025-Nov-30	2025-Aug-31	2025-May-31	2025-Feb-28
Fiscal Period		Q1-FY2027	Q4-FY2026	Q3-FY2026	Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025
Total Revenue		10,000$	10,000$	5,000$	5,000$	5,000$	5,000$	10,100$	10,000$	5,005$
QoQ%		.00%	100.00%	.00%	.00%	.00%	(50.50%)	1.00%	99.80%
YoY%		100.00%	100.00%	(50.50%)	(50.00%)	(.10%)
Cost Of Revenue		0$	0$	0$	0$	0$	0$	0$	0$	0$
Gross Profit		10,000$	10,000$	5,000$	5,000$	5,000$	5,000$	10,100$	10,000$	5,005$
Gross Margin		100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Expenses		10,285$	15,813$	10,528$	10,465$	11,833$	32,321$	6,634$	8,141$	6,644$
Operating Income		(285$)	(5,813$)	(5,528$)	(5,465$)	(6,833$)	(27,321$)	3,466$	1,859$	(1,639$)
Operating Margin		(2.85%)	(58.13%)	(110.56%)	(109.30%)	(136.66%)	(546.42%)	34.32%	18.59%	(32.75%)
Interest Income
Interest Expenses
Income Before Tax		(285$)	(5,813$)	(5,528$)	(17,764$)	(13,666$)	(54,642$)	3,466$	2,079$	(3,278$)
Tax Expenses					(12,299$)	(6,833$)	(27,321$)		220$	(1,639$)
Net Income		(285$)	(5,813$)	(5,528$)	(5,465$)	(6,833$)	(27,321$)	3,466$	1,859$	(1,639$)
Profit Margin		(2.85%)	(58.13%)	(110.56%)	(109.30%)	(136.66%)	(546.42%)	34.32%	18.59%	(32.75%)
TTM		(56.97%)	(94.56%)	(225.74%)	(144.04%)	(95.78%)	(78.51%)
Earnings to Minority
Earnings to Common Shareholders		(285$)	(5,813$)	(5,528$)	(5,465$)	(6,833$)	(27,321$)	3,466$	1,859$	(1,639$)
QoQ%		95.10%	(5.16%)	(1.15%)	20.02%	74.99%	(888.26%)	86.44%	213.42%
YoY%		95.83%	78.72%	(259.49%)	(393.98%)	(316.90%)
Earnings Per Share, Basic		0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$
Earnings Per Share, Diluted		0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$
Unlevered FCF Per Share, Basic		0.00$	0.00$	0.00$	0.00$	0.00$	0.00$		0.00$	0.00$
Unlevered FCF Per Share, Diluted		0.00$	0.00$	0.00$	0.00$	0.00$	0.00$		0.00$	0.00$
Average Shares, Basic		23,200,000	23,200,000	23,200,000	23,200,000	23,200,000	21,279,124	20,000,000	20,000,000	20,000,000
Average Shares, Diluted		23,200,000	23,200,000	23,200,000	23,200,000	23,200,000	21,279,124	20,000,000	20,000,000	20,000,000
EBIT		(285$)	(5,813$)	(5,528$)	(17,764$)	(13,666$)	(54,642$)	3,466$	2,079$	(3,278$)
EBITDA		(285$)	(5,813$)	(5,528$)	(17,764$)	(13,666$)	(54,642$)	3,466$	2,079$	(3,278$)

Copy Table ✓