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

	Ross Acquisition Corp II (ROSS)
	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	Q1-CY2014
Balance Sheet Date			2025-Sep-30			2024-Dec-31					2023-Sep-30	2023-Jun-30	2023-Mar-31	2022-Dec-31	2022-Sep-30	2022-Jun-30	2022-Mar-31	2021-Dec-31	2021-Sep-30	2021-Jun-30	2021-Mar-31
Fiscal Period			Q3-FY2025			Q4-FY2024					Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021	Q3-FY2021	Q2-FY2021	Q1-FY2021
Total Revenue
QoQ%
YoY%
Cost Of Revenue
Gross Profit
Gross Margin
Operating Expenses			1,079,411$			(1,209,518$)	714,235$						1,273,645$			3,229,369$	385,811$	109,049$	765,318$	135,154$	70,262$
Operating Income			(1,079,411$)			4,784,451$	(714,235$)			(339,821$)	(636,498$)	(76,695$)	(1,303,645$)	(1,708,267$)	(3,797$)	(3,259,369$)	(415,811$)	(139,049$)	(795,318$)	(165,154$)	(80,262$)
Operating Margin
Interest Income						1$	1$			1$	1$	2$	4$	8$	5$	6$	26$	40$	46$	42$
Interest Expenses
Income Before Tax			(6,628,150$)	(6,422,831$)	(3,400$)	4,776,672$	450,819$	67,886$	(1,076,832$)	1,033,249$	2,062,652$	2,309,823$	(904,911$)	1,488,332$	3,340,335$	1,614,129$	8,423,391$	(464,803$)	465,930$	9,074,516$	(900,645$)
Tax Expenses
Net Income			(6,628,150$)	(6,422,831$)	(3,400$)	4,776,672$	450,819$	67,886$	(1,076,832$)	1,033,249$	2,062,652$	2,309,823$	(904,911$)	1,488,332$	3,340,335$	1,614,129$	8,423,391$	(464,803$)	465,930$	9,079,728$	(900,645$)
Profit Margin
TTM
Earnings to Minority																	94,152$
Earnings to Common Shareholders			(6,628,150$)	(6,422,831$)	(3,400$)	4,776,672$	450,819$	67,886$	(1,076,832$)	1,033,249$	2,062,652$	2,309,823$	(904,911$)	1,488,332$	3,340,335$	1,614,129$	8,329,239$	(464,803$)	465,930$	9,079,728$	(900,645$)
QoQ%			(3.20%)	(188,806.79%)	(100.07%)	959.55%	564.08%	106.30%	(204.22%)	(49.91%)	(10.70%)	355.25%	(160.80%)	(55.44%)	106.94%	(80.62%)	1,891.99%	(199.76%)	(94.87%)	1,108.14%
YoY%			(1,570.25%)	(9,561.20%)	99.68%	362.30%	(78.14%)	(97.06%)	(19.00%)	(30.58%)	(38.25%)	43.10%	(110.86%)	420.21%	616.92%	(82.22%)	1,024.81%
Earnings Per Share, Basic
Earnings Per Share, Diluted
Unlevered FCF Per Share, Basic
Unlevered FCF Per Share, Diluted
Average Shares, Basic
Average Shares, Diluted
EBIT			(6,628,150$)	(6,422,831$)	(3,400$)	4,776,672$	450,819$	67,886$	(1,076,832$)	1,033,249$	2,062,652$	2,309,823$	(904,911$)	1,488,332$	3,340,335$	1,614,129$	8,423,391$	(464,803$)	465,930$	9,074,516$	(900,645$)
EBITDA			(6,628,150$)	(6,422,831$)	(3,400$)	4,776,672$	450,819$	67,886$	(1,076,832$)	1,033,249$	2,062,652$	2,309,823$	(904,911$)	1,488,332$	3,340,335$	1,614,129$	8,423,391$	(464,803$)	465,930$	9,074,516$	(900,645$)

Copy Table ✓