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

	Fyntechnical Innovations Inc (SMCE)
	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	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31	2023-Sep-30	2023-Jun-30
Fiscal Period			Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023
Total Revenue			25,404$	24,499$	43,653$									300,000$	20,000$
QoQ%			3.69%	(43.88%)										1,400.00%
YoY%
Cost Of Revenue			0$	0$	0$									0$	0$
Gross Profit			25,404$	24,499$	43,653$									300,000$	20,000$
Gross Margin			100.00%	100.00%	100.00%									100.00%	100.00%
Operating Expenses			178,335$	319,935$	233,856$	(141,959$)	247,246$	488,083$	204,883$	214,363$	286,204$	236,625$	186,625$	151,196$	185,955$	197,340$
Operating Income			(152,931$)	(295,436$)	(190,203$)	141,959$	(247,246$)	(488,083$)	(204,883$)	(214,363$)	(286,204$)	(236,625$)	(186,625$)	(151,196$)	(185,955$)	(197,340$)
Operating Margin			(602.00%)	(1,205.91%)	(435.72%)									(50.40%)	(929.78%)
Interest Income
Interest Expenses			435,329$	429,635$	459,854$	114,156$	118,892$	52,312$	15,751$	35,342$	8,002$	5,470$	7,956$	(147$)	24,451$	16,899$
Income Before Tax			(599,156$)	(653,755$)	(7,588,731$)	341,525$	5,691,766$	(14,619,412$)	(155,813$)	(407,971$)	(1,875,625$)	1,220,945$	(430,907$)	452,153$	44,029$	(507,696$)
Tax Expenses
Net Income			(599,156$)	(653,755$)	(7,588,731$)	341,525$	5,691,766$	(14,619,412$)	(155,813$)	(407,971$)	(1,875,625$)	1,220,945$	(430,907$)	452,153$	44,029$	(507,696$)
Profit Margin			(2,358.51%)	(2,668.50%)	(17,384.21%)									150.72%	220.15%
TTM
Earnings to Minority				(1,307,510$)	(15,176,455$)		(28,927,198$)	28,927,198$	(311,626$)		(1,580,076$)	1,580,076$
Earnings to Common Shareholders			(599,156$)	(653,755$)	7,587,724$	341,525$	5,691,766$	(14,619,412$)	155,813$	(407,971$)	(295,549$)	(359,131$)	(430,907$)	452,153$	44,029$	(507,696$)
QoQ%			8.35%	(108.62%)	2,121.72%	(94.00%)	138.93%	(9,482.67%)	138.19%	(38.04%)	17.70%	16.66%	(195.30%)	926.94%	108.67%
YoY%			(110.53%)	95.53%	4,769.76%	183.71%	2,025.83%	(3,970.77%)	136.16%	(190.23%)	(771.26%)	29.26%
Earnings Per Share, Basic			0.00$	0.00$	0.01$		0.00$	(0.01$)	0.00$		0.00$
Earnings Per Share, Diluted			0.00$	0.00$	0.00$	0.00$	0.00$	(0.01$)	0.00$		0.00$
Unlevered FCF Per Share, Basic			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			1,792,506,331	1,438,725,596	1,356,671,025		1,352,951,483	1,433,371,101	1,425,718,985		1,275,319,438
Average Shares, Diluted			1,792,506,331	1,438,725,596	6,305,533,332	-7,040,311,039	4,930,411,771	1,433,371,101	6,240,805,535		1,275,319,438
EBIT			(163,827$)	(224,120$)	(7,128,877$)	455,681$	5,810,658$	(14,567,100$)	(140,062$)	(372,629$)	(1,867,623$)	1,226,415$	(422,951$)	452,006$	68,480$	(490,797$)
EBITDA			(163,827$)	(224,120$)	(7,128,877$)	455,681$	5,810,658$	(14,567,100$)	(140,062$)	(372,629$)	(1,867,623$)	1,226,415$	(422,951$)	452,006$	68,480$	(490,797$)

Copy Table ✓