Income Statement for SNTL

	Sentinel Holdings Ltd. (SNTL)
	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	Q4-CY2013
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	2023-Mar-31	2022-Dec-31
Fiscal Period		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		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%		(.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%		(12.05%)	(18.97%)	(56.65%)	(69.56%)	(58.48%)	(39.67%)	(28.65%)	4,101.01%	(40.69%)
Cost Of Revenue		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		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		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		849,135$	1,464,770$	576,305$	2,475,600$	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		(495,629$)	(1,245,951$)	(540,672$)	(2,675,930$)	(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		(56.96%)	(141.93%)	(63.88%)	(461.43%)	(305.16%)	(210.19%)	24.04%	16.76%	6.82%	(5.96%)	(42.04%)	(622.46%)	(62.13%)
Interest Income
Interest Expenses		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		(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
Net Income		(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		(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		(200.88%)	(273.68%)	(297.82%)	(183.50%)	(168.04%)	(23.17%)	(.90%)	(29.67%)	33.67%	(21.71%)
Earnings to Minority					(9,425,282$)	9,425,282$		2,704,960$	(5,267,972$)	5,267,971$	(4,729,224$)					(1,076$)
Earnings to Common Shareholders		(632,050$)	(1,388,723$)	(618,163$)	(3,737,911$)	(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%		54.49%	(124.65%)	83.46%	(14.33%)	(16.94%)	(306.71%)	8,903.93%	105.60%	(107.54%)	398.37%	(307.99%)	(137.01%)	651.40%	40.53%
YoY%		80.67%	50.33%	(145.71%)	(24,984.57%)	(1,118.23%)	(178.57%)	213.41%	105.14%	(133.98%)	2,584.04%	(395.16%)
Earnings Per Share, Basic						(0.37$)				(0.03$)
Earnings Per Share, Diluted		(0.07$)	(0.15$)	(0.07$)	(0.41$)	(0.37$)	(0.33$)	0.15$		(0.03$)				0.09$
Unlevered FCF Per Share, Basic						(0.05$)				(0.01$)
Unlevered FCF Per Share, Diluted		(0.11$)	(0.02$)	(0.02$)	(0.01$)	(0.05$)	(0.05$)	0.10$		(0.01$)				0.06$
Average Shares, Basic						8,939,799				9,064,129
Average Shares, Diluted		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		(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		(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$)	(241,917$)