| OZ VISION INC. (UNXP) |
| Q4-CY2026 | 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 |
| Balance Sheet Date | | | 2026-Jun-30 | 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 | | | | | | | | | 2021-Mar-31 | 2020-Dec-31 | 2020-Sep-30 | 2020-Jun-30 | 2020-Mar-31 | 2019-Dec-31 | 2019-Sep-30 | 2019-Jun-30 | 2019-Mar-31 | | | | | | | | | | | | | | | | | |
| Fiscal Period | | | Q4-FY2026 | Q3-FY2026 | Q2-FY2026 | Q1-FY2026 | Q4-FY2025 | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | | | | | | | | | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | | | | | | | | | | | | | | | | | |
| Total Revenue | | | 9,490$ | 10,540$ | 2,100$ | 24,800$ | (10,000$) | 25,000$ | 10,120$ | 29,112$ | 30,267$ | 46,815$ | 48,285$ | 115,350$ | 296,422$ | 99,505$ | 114,342$ | 65,195$ | 1,069,004$ | | | | | 149,470$ | 388,020$ | 108,450$ | 80,000$ | 73,495$ | 80,070$ | 46,100$ | 68,580$ | 7,825$ | 9,547$ | 9,547$ | 35,493$ | 47,471$ | | | | | | | | | | | | | |
| QoQ% | | | (9.96%) | 401.91% | (91.53%) | 348.00% | (140.00%) | 147.04% | (65.24%) | (3.82%) | (35.35%) | (3.04%) | (58.14%) | (61.09%) | 197.90% | (12.98%) | 75.39% | (93.90%) | | | | | | (61.48%) | 257.79% | 35.56% | 8.85% | (8.21%) | 73.69% | (32.78%) | 776.42% | (18.04%) | .00% | (73.10%) | (25.23%) | | | | | | | | | | | | | | |
| YoY% | | | 194.90% | (57.84%) | (79.25%) | (14.81%) | (133.04%) | (46.60%) | (79.04%) | (74.76%) | (89.79%) | (52.95%) | (57.77%) | 76.93% | (72.27%) | | | | | | | | | 103.37% | 384.60% | 135.25% | 16.65% | 839.23% | 738.69% | 382.87% | 93.22% | (83.52%) | | | | | | | | | | | | | | | | | |
| Cost Of Revenue | | | 1,200$ | 9,738$ | 8,908$ | 14,000$ | 20,140$ | 11,852$ | 6,000$ | 16,700$ | 19,000$ | 23,450$ | 17,100$ | 0$ | 285,811$ | 101,220$ | 101,500$ | 58,925$ | 0$ | | | | | 142,700$ | 364,418$ | 95,105$ | 108,555$ | 66,156$ | 49,999$ | 3,997$ | 61,106$ | 3,600$ | 3,883$ | 3,833$ | 30,815$ | 46,955$ | | | | | | | | | | | | | |
| Gross Profit | | | 8,290$ | 802$ | (6,808$) | 10,800$ | (30,140$) | 13,148$ | 4,120$ | 12,412$ | 11,267$ | 23,365$ | 31,185$ | 115,350$ | 10,611$ | (1,715$) | 12,842$ | 6,270$ | 1,069,004$ | | | | | 6,770$ | 23,602$ | 13,345$ | (28,555$) | 7,339$ | 30,071$ | 42,103$ | 7,474$ | 4,225$ | 5,664$ | 5,714$ | 4,678$ | 516$ | | | | | | | | | | | | | |
| Gross Margin | | | 87.36% | 7.61% | (324.19%) | 43.55% | 301.40% | 52.59% | 40.71% | 42.64% | 37.23% | 49.91% | 64.59% | 100.00% | 3.58% | (1.72%) | 11.23% | 9.62% | 100.00% | | | | | 4.53% | 6.08% | 12.31% | (35.69%) | 9.99% | 37.56% | 91.33% | 10.90% | 53.99% | 59.33% | 59.85% | 13.18% | 1.09% | | | | | | | | | | | | | |
| Operating Expenses | | | 19,513$ | 14,014$ | 30,458$ | 7,769$ | 15,615$ | 10,429$ | 7,875$ | 31,313$ | 487,611$ | 24,752$ | 2,134,087$ | 15,875$ | 12,408$ | 2,992$ | 10,099$ | 9,637$ | | | | | | 2,482$ | 23,407$ | 4,013$ | 167$ | 5,040$ | 25,178$ | 21,018$ | 7,599$ | 1,962$ | 4,204$ | 4,204$ | 7,267$ | 11,584$ | | | | | | | | | | | | | |
| Operating Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Income Before Tax | | | (11,223$) | (13,212$) | (37,266$) | 3,031$ | (45,756$) | 2,721$ | (3,755$) | (18,901$) | (476,344$) | (1,387$) | (2,102,902$) | 99,475$ | (1,797$) | (4,707$) | 2,743$ | (3,367$) | | | | | 14,010$ | 4,288$ | 195$ | 9,332$ | (28,722$) | 2,299$ | 4,893$ | 42,103$ | (7,791$) | 4,225$ | 5,664$ | 5,664$ | (22,019$) | 516$ | | | | | | | | | | | | | |
| Tax Expenses | | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | | | | | | 0$ | 0$ | 0$ | (366$) | 0$ | 0$ | 0$ | (366$) | 0$ | 0$ | 0$ | 0$ | 0$ | | | | | | | | | | | | | |
| Net Income | | | (11,223$) | (13,212$) | (37,266$) | 3,031$ | (45,756$) | 2,721$ | (3,755$) | (18,901$) | (476,344$) | (1,387$) | (2,102,902$) | 99,475$ | (1,797$) | (4,707$) | 2,743$ | (3,367$) | | | | | 14,010$ | 4,287$ | 195$ | 9,332$ | (28,356$) | 2,298$ | (16,125$) | 42,103$ | (7,425$) | 4,225$ | 5,664$ | 5,664$ | (22,019$) | 516$ | | | | | | | | | | | | | |
| Profit Margin | | | (118.26%) | (125.35%) | (1,774.57%) | 12.22% | 457.56% | 10.88% | (37.11%) | (64.93%) | (1,573.81%) | (2.96%) | (4,355.19%) | 86.24% | (.61%) | (4.73%) | 2.40% | (5.17%) | | | | | | 2.87% | .05% | 8.61% | (35.45%) | 3.13% | (20.14%) | 91.33% | (10.83%) | 53.99% | 59.33% | 59.33% | (62.04%) | 1.09% | | | | | | | | | | | | | |
| TTM | | | (125.02%) | (339.66%) | (184.42%) | (87.66%) | (121.13%) | (525.17%) | (430.20%) | (1,682.78%) | (1,030.74%) | (395.88%) | (359.20%) | 15.30% | (1.24%) | | | | | | | | | (2.00%) | (2.54%) | (9.61%) | (.03%) | 7.77% | 11.24% | 33.75% | 8.51% | (10.36%) | (9.97%) | | | | | | | | | | | | | | | | |
| Earnings to Minority | | | | | | | | | | | | | | | | | | | | | | | | (1$) | | | (51,236$) | (1$) | (21,018$) | 21,018$ | (6,934$) | 1,962$ | 4,204$ | 4,204$ | (19,431$) | 11,584$ | | | | | | | | | | | | | |
| Earnings to Common Shareholders | | | (11,223$) | (13,212$) | (37,266$) | 3,031$ | (45,756$) | 2,721$ | (3,755$) | (18,901$) | (476,344$) | (1,387$) | (2,102,902$) | 99,475$ | (1,797$) | (4,707$) | 2,743$ | (3,367$) | | | | | 14,010$ | 4,288$ | 195$ | 9,332$ | (28,356$) | 2,299$ | 4,893$ | 21,085$ | (491$) | 2,263$ | 1,460$ | 1,460$ | (2,588$) | (11,068$) | | | | | | | | | | | | | |
| QoQ% | | | 15.05% | 64.55% | (1,329.50%) | 106.62% | (1,781.59%) | 172.46% | 80.13% | 96.03% | (34,243.48%) | 99.93% | (2,214.00%) | 5,635.62% | 61.82% | (271.60%) | 181.47% | | | | | | 226.73% | 2,098.97% | (97.91%) | 132.91% | (1,333.41%) | (53.02%) | (76.79%) | 4,394.30% | (121.70%) | 55.00% | .00% | 156.41% | 76.62% | | | | | | | | | | | | | | |
| YoY% | | | 75.47% | (585.56%) | (892.44%) | 116.04% | 90.39% | 296.18% | 99.82% | (119.00%) | (26,407.74%) | 70.53% | (76,764.31%) | 3,054.41% | | | | | | | | | 149.41% | 86.52% | (96.02%) | (55.74%) | (5,675.15%) | 1.59% | 235.14% | 1,344.18% | 81.03% | 120.45% | | | | | | | | | | | | | | | | | |
| Earnings Per Share, Basic | | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | (0.02$) | 0.00$ | (0.07$) | 0.01$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | | | | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | 0.00$ | | | | | | | | | | | | | |
| Earnings Per Share, Diluted | | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | (0.02$) | 0.00$ | (0.07$) | 0.01$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | | | | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | 0.00$ | | | | | | | | | | | | | |
| Unlevered FCF Per Share, Basic | | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | 0.01$ | 0.00$ | 0.00$ | | 0.00$ | | | | | | 0.00$ | 0.00$ | 0.00$ | 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$ | 0.00$ | 0.00$ | | 0.01$ | 0.00$ | 0.00$ | | 0.00$ | | | | | | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | 0.00$ | | 0.00$ | 0.00$ | | | | | | | | | | | | | | | |
| Average Shares, Basic | | | 29,372,951 | 29,372,951 | 29,372,951 | 29,372,951 | 29,372,951 | 29,372,951 | 29,372,951 | 29,372,951 | 29,750,239 | 29,372,951 | 29,372,951 | 16,830,095 | 15,592,000 | 15,592,000 | 15,592,000 | 15,592,000 | | | | | | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | | 15,582,000 | | | | | | | | | | | | | |
| Average Shares, Diluted | | | 29,372,951 | 29,372,951 | 29,372,951 | 29,372,951 | 29,372,951 | 29,372,951 | 29,372,951 | 29,372,951 | 29,750,239 | 29,372,951 | 29,372,951 | 16,830,095 | 15,592,000 | 15,592,000 | 15,592,000 | 15,592,000 | | | | | | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | 15,582,000 | | 15,582,000 | | | | | | | | | | | | | |
| EBIT | | | (11,223$) | (13,212$) | (37,266$) | 3,031$ | (45,756$) | 2,721$ | (3,755$) | (18,901$) | (476,344$) | (1,387$) | (2,102,902$) | 99,475$ | (1,797$) | (4,707$) | 2,743$ | (3,367$) | | | | | 14,010$ | 4,288$ | 195$ | 9,332$ | (28,722$) | 2,299$ | 4,893$ | 42,103$ | (7,791$) | 4,225$ | 5,664$ | 5,664$ | (22,019$) | 516$ | | | | | | | | | | | | | |
| EBITDA | | | (11,223$) | (13,212$) | (37,266$) | 3,031$ | (45,756$) | 2,721$ | (3,755$) | (18,901$) | (476,344$) | (1,387$) | (2,102,902$) | 99,475$ | (1,797$) | (4,707$) | 2,743$ | (3,367$) | | | | | 14,010$ | 4,288$ | 195$ | 9,332$ | (28,722$) | 2,299$ | 4,893$ | 42,103$ | (7,791$) | 4,225$ | 5,664$ | 5,664$ | (22,019$) | 516$ | | | | | | | | | | | | | |