Income Statement for SNTL

	Sentinel Holdings Ltd. (SNTL)
	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	Q3-CY2014
Balance Sheet Date			2026-Mar-31	2025-Dec-31	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	2023-Mar-31	2022-Dec-31
Fiscal Period			Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022
Total Revenue			2,242,566$	(661,065$)	870,215$	877,856$	846,416$	579,928$	989,486$	1,083,371$	1,952,553$	1,905,243$	2,382,896$	1,795,806$	2,736,403$	45,352$	4,017,770$
QoQ%			439.24%	(175.97%)	(.87%)	3.71%	45.95%	(41.39%)	(8.67%)	(44.52%)	2.48%	(20.05%)	32.69%	(34.37%)	5,933.70%	(98.87%)
YoY%			164.95%	(213.99%)	(12.05%)	(18.97%)	(56.65%)	(69.56%)	(58.48%)	(39.67%)	(28.65%)	4,101.01%	(40.69%)
Cost Of Revenue			2,120,497$	(491,071$)	516,709$	659,037$	810,783$	780,258$	975,139$	1,154,705$	1,281,776$	1,058,112$	1,043,945$	1,910,790$	2,040,863$	45,352$	3,168,252$
Gross Profit			122,069$	(169,994$)	353,506$	218,819$	35,633$	(200,330$)	14,347$	(71,334$)	670,777$	847,131$	1,338,951$	(114,984$)	695,540$	0$	849,518$
Gross Margin			5.44%	25.72%	40.62%	24.93%	4.21%	(34.54%)	1.45%	(6.58%)	34.35%	44.46%	56.19%	(6.40%)	25.42%	.00%	21.14%
Operating Expenses			996,318$	2,010,451$	849,135$	1,464,770$	611,938$	2,889,060$	3,033,815$	2,205,751$	201,408$	527,898$	1,176,414$	903,501$	1,845,840$	282,300$	2,496,398$	143,241$	240,841$
Operating Income			(874,249$)	(2,180,445$)	(495,629$)	(1,245,951$)	(576,305$)	(3,089,390$)	(3,019,468$)	(2,277,085$)	469,369$	319,233$	162,537$	(107,018$)	(1,150,299$)	(282,300$)	(2,496,398$)	(143,241$)	(240,841$)
Operating Margin			(38.98%)	329.84%	(56.96%)	(141.93%)	(68.09%)	(532.72%)	(305.16%)	(210.19%)	24.04%	16.76%	6.82%	(5.96%)	(42.04%)	(622.46%)	(62.13%)
Interest Income
Interest Expenses			118,700$	121,081$	128,083$	126,815$	122,058$	1,408$	199,912$	366,945$	208,731$	330,834$	430,910$	141,151$	183,745$	117$	766,462$
Income Before Tax			44,818$	866,323$	(632,050$)	(1,388,723$)	(618,163$)	(3,737,911$)	(3,269,390$)	(2,795,731$)	1,352,480$	(5,252,951$)	4,999,598$	(1,171,060$)	(1,192,552$)	(292,299$)	789,826$	(143,241$)	(241,917$)
Tax Expenses			1,400$
Net Income			43,418$	866,323$	(632,050$)	(1,388,723$)	(618,163$)	(3,737,911$)	(3,269,390$)	(2,795,731$)	1,352,480$	(5,252,951$)	4,999,598$	(1,171,060$)	(1,192,552$)	(292,299$)	789,826$	(143,241$)	(241,917$)
Profit Margin			1.94%	(131.05%)	(72.63%)	(158.20%)	(73.03%)	(644.55%)	(330.41%)	(258.06%)	69.27%	(275.71%)	209.81%	(65.21%)	(43.58%)	(644.51%)	19.66%
TTM			(33.37%)	(91.68%)	(200.88%)	(273.68%)	(297.82%)	(183.50%)	(168.04%)	(23.17%)	(.90%)	(29.67%)	33.67%	(21.71%)
Earnings to Minority			(4,726,582$)	(3,437,430$)			(5,388,163$)	(9,425,282$)	9,425,282$		2,704,960$	(5,267,972$)	5,267,971$	(4,729,224$)					(1,076$)
Earnings to Common Shareholders			4,770,000$	4,303,753$	(632,050$)	(1,388,723$)	4,770,000$	(3,737,911$)	(3,269,390$)	(2,795,731$)	1,352,480$	15,021$	(268,373$)	3,558,164$	(1,192,552$)	(292,299$)	789,826$	(143,241$)	(240,841$)
QoQ%			10.83%	780.92%	54.49%	(129.11%)	227.61%	(14.33%)	(16.94%)	(306.71%)	8,903.93%	105.60%	(107.54%)	398.37%	(307.99%)	(137.01%)	651.40%	40.53%
YoY%			.00%	215.14%	80.67%	50.33%	252.69%	(24,984.57%)	(1,118.23%)	(178.57%)	213.41%	105.14%	(133.98%)	2,584.04%	(395.16%)
Earnings Per Share, Basic			0.49$						(0.37$)				(0.03$)
Earnings Per Share, Diluted			0.25$	0.43$	(0.07$)	(0.15$)	0.53$	(0.41$)	(0.37$)	(0.33$)	0.15$		(0.03$)				0.09$
Unlevered FCF Per Share, Basic			(0.02$)						(0.05$)				(0.01$)
Unlevered FCF Per Share, Diluted			(0.01$)	0.01$	(0.11$)	(0.02$)	(0.02$)	(0.02$)	(0.05$)	(0.05$)	0.10$		(0.01$)				0.06$
Average Shares, Basic			9,690,429						8,939,799				9,064,129
Average Shares, Diluted			18,845,804	9,968,210	9,506,429	9,412,967	8,921,014	9,127,458	8,939,799	8,586,759	9,030,040		9,064,129				8,414,462
EBIT			163,518$	987,404$	(503,967$)	(1,261,908$)	(496,105$)	(3,736,503$)	(3,069,478$)	(2,428,786$)	1,561,211$	(4,922,117$)	5,430,508$	(1,029,909$)	(1,008,807$)	(292,182$)	1,556,288$	(143,241$)	(241,917$)
EBITDA			358,226$	1,123,705$	(493,681$)	(1,252,757$)	(486,863$)	(3,730,456$)	(3,059,139$)	(2,405,365$)	1,584,632$	(4,820,742$)	5,287,853$	(402,853$)	(402,685$)	(292,182$)	1,556,288$	(143,241$)	(241,917$)