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

	Trailblazer Merger Corp I (TBMC)
	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-Mar-31
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023			Q1-FY2023
Total Revenue
QoQ%
YoY%
Cost Of Revenue
Gross Profit
Gross Margin
Operating Expenses		1,127,566$	445,636$	665,655$	1,599,374$	1,065,694$	1,144,936$	388,331$	110,877$	194,068$	185,587$	53,004$
Operating Income		(563,783$)	(445,636$)	(665,655$)	(799,687$)	(532,847$)	(572,468$)	(388,331$)	(110,877$)	(194,068$)	(185,587$)	(53,004$)
Operating Margin
Interest Income
Interest Expenses
Income Before Tax		(3,643,204$)	(161,096$)	(385,770$)	(317,672$)	345,257$	414,214$	561,288$	893,286$	700,256$	530,789$	(260,091$)
Tax Expenses		49,807$	79,161$	65,055$	139,877$	199,929$	196,703$	188,920$	210,261$	177,308$	139,917$	(10,500$)
Net Income		(3,693,011$)	(240,257$)	(450,825$)	(457,549$)	145,328$	217,511$	372,368$	683,025$	522,948$	390,872$	(249,591$)
Profit Margin
TTM
Earnings to Minority
Earnings to Common Shareholders		(3,693,011$)	(240,257$)	(450,825$)	(457,549$)	145,328$	217,511$	372,368$	683,025$	522,948$	390,872$	(249,591$)
QoQ%		(1,437.11%)	46.71%	1.47%	(414.84%)	(33.19%)	(41.59%)	(45.48%)	30.61%	33.79%	256.61%
YoY%		(2,641.16%)	(210.46%)	(221.07%)	(166.99%)	(72.21%)	(44.35%)	249.19%
Earnings Per Share, Basic
Earnings Per Share, Diluted
Unlevered FCF Per Share, Basic
Unlevered FCF Per Share, Diluted
Average Shares, Basic
Average Shares, Diluted
EBIT		(3,643,204$)	(161,096$)	(385,770$)	(317,672$)	345,257$	414,214$	561,288$	893,286$	700,256$	530,789$	(260,091$)
EBITDA		(3,643,204$)	(161,096$)	(385,770$)	(317,672$)	345,257$	414,214$	561,288$	893,286$	700,256$	530,789$	(260,091$)

Copy Table ✓