Valuation for ALDSD - findataslice

	APPlife Digital Solutions Inc (ALDSD)
	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-Jun-30									2021-Mar-31	2020-Dec-31	2020-Sep-30	2020-Jun-30	2020-Mar-31	2019-Dec-31	2019-Sep-30		2019-Mar-31	2018-Dec-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		Q4-FY2023									Q3-FY2021	Q2-FY2021	Q1-FY2021	Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020		Q3-FY2019	Q2-FY2019
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	8,212,128		8,202,083	2,025,025,697	2,002,897,697	2,000,000,000	8,000,000	160,893,635	160,893,635	160,893,635	150,543,635	150,543,635	150,543,635	150,543,635	150,543,635	150,043,635	148,543,635	148,543,635	148,543,635				134,689,404	134,488,320	133,960,606	128,419,298	127,037,531	124,787,531	123,537,531	120,709,674	119,059,674	117,959,674	117,687,764	117,516,336	17,239,093	15,850,202
QoQ%			(99.60%)	1.11%	.15%	24,900.00%	(95.03%)	.00%	.00%	6.88%	.00%	.00%	.00%	.00%	.33%	1.01%	.00%	.00%					.15%	.39%	4.32%	1.09%	1.80%	1.01%	2.34%	1.39%	.93%	.23%	.15%	581.69%	8.76%
YoY%	(99.59%)		2.53%	1,158.61%	1,144.86%	1,143.06%	(94.69%)	6.88%	6.88%	6.88%	.00%	.33%	1.35%	1.35%	1.35%				10.29%				6.02%	7.77%	8.44%	6.39%	6.70%	5.79%	4.97%	2.72%	590.64%	644.22%
Price to Sales
Price to Earnings
Price to Book
Total Revenue			222,058$	716,661$	894,309$	464,172$	305,193$	7,834$	1,135$	968$	(1,170$)	2,348$	1,944$	3,854$	3,505$	12,355$	14,078$							1,410$	1,674$	632$	1,511$	1,312$	146$	0$	0$	0$	0$	0$
QoQ%			(69.02%)	(19.86%)	92.67%	52.09%	3,795.75%	590.22%	17.25%	182.74%	(149.83%)	20.78%	(49.56%)	9.96%	(71.63%)	(12.24%)								(15.77%)	164.87%	(58.17%)	15.17%	798.63%	.00%	.00%	.00%	.00%	.00%
YoY%			(27.24%)	9,048.09%	78,693.74%	47,851.65%	26,184.87%	233.65%	(41.62%)	(74.88%)	(133.38%)	(81.00%)	(86.19%)											7.47%	1,046.58%	.00%	.00%	.00%	.00%	.00%
TTM			2,297,200$	2,380,335$	1,671,508$	778,334$	315,130$	8,767$	3,281$	4,090$	6,976$	11,651$	21,658$	33,792$										5,227$	5,129$	3,601$	2,969$	1,458$	146$	0$	0$
TTM_QoQ%			(3.49%)	42.41%	114.76%	146.99%	3,494.50%	167.21%	(19.78%)	(41.37%)	(40.13%)	(46.21%)	(35.91%)											1.91%	42.43%	21.29%	103.64%	898.63%	.00%	.00%
TTM_YoY%			628.97%	27,051.08%	50,845.08%	18,930.17%	4,417.35%	(24.75%)	(84.85%)	(87.90%)														258.51%	3,413.01%	.00%	.00%
Gross Margin			17.24%	18.16%	25.37%	22.63%	11.33%	99.78%	77.00%	100.10%	3,978.03%	(228.28%)	(458.33%)	62.17%	(262.23%)	21.85%	11.02%							(181.77%)	36.98%	30.54%	(6.16%)	93.67%	4.80%
QoQ			(.92%)	(7.21%)	2.74%	11.30%	(88.45%)	22.78%	(23.10%)	(3,877.93%)	4,206.31%	230.05%	(520.50%)	324.39%	(284.08%)	10.83%								(218.75%)	6.44%	36.69%	(99.83%)	88.88%
YoY			5.91%	(81.63%)	(51.64%)	(77.48%)	(3,966.70%)	328.06%	535.34%	37.93%	4,240.26%	(250.13%)	(469.36%)											(275.45%)	32.18%
Operating Income			(3,094,451$)	(373,339$)	(547,847$)	(362,942$)	288,900$	(117,420$)	(200,020$)	(173,358$)	(3,220,467$)	(558,634$)	(592,495$)	(585,705$)	(885,949$)	(775,725$)	(812,000$)							(760,234$)	(784,261$)	(871,568$)	(1,154,074$)	(511,723$)	(832,851$)	(1,274,166$)	(537,101$)	(478,448$)	(430,593$)	(30,266$)
QoQ%			(728.86%)	31.85%	(50.95%)	(225.63%)	346.04%	41.30%	(15.38%)	94.62%	(476.49%)	5.72%	(1.16%)	33.89%	(14.21%)	4.47%								3.06%	10.02%	24.48%	(125.53%)	38.56%	34.64%	(137.23%)	(12.26%)	(11.11%)	(1,322.70%)
YoY%			(1,171.12%)	(217.95%)	(173.90%)	(109.36%)	108.97%	78.98%	66.24%	70.40%	(263.51%)	27.99%	27.03%											(48.56%)	5.83%	31.60%	(114.87%)	(6.96%)	(93.42%)	(4,109.89%)
TTM			(4,378,579$)	(995,228$)	(739,309$)	(391,482$)	(201,898$)	(3,711,265$)	(4,152,479$)	(4,544,954$)	(4,957,301$)	(2,622,783$)	(2,839,874$)	(3,059,379$)										(3,570,137$)	(3,321,626$)	(3,370,216$)	(3,772,814$)	(3,155,841$)	(3,122,566$)	(2,720,308$)	(1,476,408$)
TTM_QoQ%			(339.96%)	(34.62%)	(88.85%)	(93.90%)	94.56%	10.63%	8.64%	8.32%	(89.01%)	7.64%	7.18%											(7.48%)	1.44%	10.67%	(19.55%)	(1.07%)	(14.79%)	(84.25%)
TTM_YoY%			(2,068.71%)	73.18%	82.20%	91.39%	95.93%	(41.50%)	(46.22%)	(48.56%)														(13.13%)	(6.38%)	(23.89%)	(155.54%)
Operating Margin			(1,393.53%)	(52.09%)	(61.26%)	(78.19%)	94.66%	(1,498.85%)	(17,622.91%)	(17,908.88%)	275,253.59%	(23,791.91%)	(30,478.14%)	(15,197.33%)	(25,276.72%)	(6,278.63%)	(5,767.87%)							(53,917.31%)	(46,849.52%)	(137,906.33%)	(76,378.16%)	(39,003.28%)	(570,445.89%)
QoQ			(1,341.44%)	9.17%	16.93%	(172.85%)	1,593.51%	16,124.06%	285.98%	(293,162.47%)	299,045.50%	6,686.23%	(15,280.81%)	10,079.39%	(18,998.09%)	(510.77%)								(7,067.78%)	91,056.81%	(61,528.17%)	(37,374.88%)	531,442.61%
YoY			(1,488.19%)	1,446.76%	17,561.65%	17,830.69%	(275,158.93%)	22,293.06%	12,855.23%	(2,711.56%)	300,530.31%	(17,513.28%)	(24,710.27%)											(14,914.03%)	523,596.37%
Net Income			(3,328,444$)	(442,562$)	(998,866$)	96,322$	(613,056$)	18,472$	(218,755$)	(997,763$)	(3,261,005$)	(638,494$)	(479,631$)	(671,466$)	(1,114,340$)	(833,296$)	(889,190$)							(763,742$)	(1,006,874$)	(1,061,464$)	(1,165,817$)	(589,628$)	(927,530$)	(1,265,280$)	(545,119$)	(479,005$)	(433,166$)	(31,759$)
QoQ%			(652.09%)	55.69%	(1,137.01%)	115.71%	(3,418.84%)	108.44%	78.08%	69.40%	(410.73%)	(33.12%)	28.57%	39.74%	(33.73%)	6.29%								24.15%	5.14%	8.95%	(97.72%)	36.43%	26.69%	(132.11%)	(13.80%)	(10.58%)	(1,263.92%)
YoY%			(442.93%)	(2,495.85%)	(356.61%)	109.65%	81.20%	102.89%	54.39%	(48.60%)	(192.64%)	23.38%	46.06%											(29.53%)	(8.55%)	16.11%	(113.87%)	(23.09%)	(114.13%)	(3,884.01%)
TTM			(4,673,550$)	(1,958,162$)	(1,497,128$)	(717,017$)	(1,811,102$)	(4,459,051$)	(5,116,017$)	(5,376,893$)	(5,050,596$)	(2,903,931$)	(3,098,733$)	(3,508,292$)										(3,997,897$)	(3,823,783$)	(3,744,439$)	(3,948,255$)	(3,327,557$)	(3,216,934$)	(2,722,570$)	(1,489,049$)
TTM_QoQ%			(138.67%)	(30.80%)	(108.80%)	60.41%	59.38%	12.84%	4.85%	(6.46%)	(73.92%)	6.29%	11.67%											(4.55%)	(2.12%)	5.16%	(18.65%)	(3.44%)	(18.16%)	(82.84%)
TTM_YoY%			(158.05%)	56.09%	70.74%	86.67%	64.14%	(53.55%)	(65.10%)	(53.26%)														(20.15%)	(18.86%)	(37.53%)	(165.15%)
Profit Margin			(1,498.91%)	(61.75%)	(111.69%)	20.75%	(200.88%)	235.79%	(19,273.57%)	(103,074.69%)	278,718.38%	(27,193.10%)	(24,672.38%)	(17,422.57%)	(31,792.87%)	(6,744.61%)	(6,316.17%)							(54,166.10%)	(60,147.79%)	(167,953.17%)	(77,155.33%)	(44,941.16%)	(635,294.52%)
QoQ			(1,437.15%)	49.94%	(132.44%)	221.63%	(436.67%)	19,509.36%	83,801.12%	(381,793.07%)	305,911.48%	(2,520.72%)	(7,249.80%)	14,370.29%	(25,048.26%)	(428.44%)								5,981.69%	107,805.38%	(90,797.84%)	(32,214.17%)	590,353.36%
YoY			(1,298.03%)	(297.55%)	19,161.88%	103,095.44%	(278,919.25%)	27,428.89%	5,398.81%	(85,652.12%)	310,511.24%	(20,448.50%)	(18,356.21%)											(9,224.94%)	575,146.73%
Equity to Common Shareholders			(5,258,043$)	(2,011,183$)	(1,691,140$)	(715,456$)	(811,778$)	(2,202,746$)	(2,263,347$)	(811,778$)	(2,092,496$)	(1,853,573$)	(1,677,138$)	(1,443,211$)	(1,436,061$)	(1,082,701$)	(983,229$)	(983,229$)	(818,858$)					(998,290$)	(763,311$)	(814,087$)	(444,971$)	(617,124$)	(504,060$)	(495,123$)	253,593$	337,148$	447,970$	514,573$	(87,587$)
QoQ			(3,246,860$)	(320,043$)	(975,684$)	96,322$	1,390,968$	60,601$	(1,451,569$)	1,280,718$	(238,923$)	(176,435$)	(233,927$)	(7,150$)	(353,360$)	(99,472$)	0$	(164,371$)						(234,979$)	50,776$	(369,116$)	172,153$	(113,064$)	(8,937$)	(748,716$)	(83,555$)	(110,822$)	(66,603$)	602,160$
QoQ%			(161.44%)	(18.93%)	(136.37%)	11.87%	63.15%	2.68%	(178.81%)	61.21%	(12.89%)	(10.52%)	(16.21%)	(.50%)	(32.64%)	(10.12%)	.00%	(20.07%)						(30.78%)	6.24%	(82.95%)	27.90%	(22.43%)	(1.81%)	(295.24%)	(24.78%)	(24.74%)	(12.94%)	687.50%
YoY			(4,446,265$)	191,563$	572,207$	96,322$	1,280,718$	(349,173$)	(586,209$)	631,433$	(656,435$)	(770,872$)	(693,909$)	(459,982$)	(617,203$)									(381,166$)	(259,251$)	(318,964$)	(698,564$)	(954,272$)	(952,030$)	(1,009,696$)	341,180$
YoY%			(547.72%)	8.70%	25.28%	11.87%	61.21%	(18.84%)	(34.95%)	43.75%	(45.71%)	(71.20%)	(70.58%)	(46.78%)	(75.37%)									(61.77%)	(51.43%)	(64.42%)	(275.47%)	(283.04%)	(212.52%)	(196.22%)	389.53%
Dividends Paid
Additional Paid-In Capital QoQ			2,098,408$	100,391$	20,284$	(1,992,000$)	(17,144,067$)	42,129$	59,701$	162,277$	3,022,082$	462,059$												528,235$	1,052,109$	690,966$	1,335,720$	475,314$	915,765$	514,914$	460,464$	367,911$
Treasury Stock
QoQ
Goodwill				2,697,728$	2,697,728$	2,697,728$	2,696,018$
QoQ%				.00%	.00%	.06%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets			69,827$	2,818,503$	2,851,767$	2,765,327$	2,832,751$	203,709$	258,423$	259,256$	161,691$	209,223$	249,118$		158,264$									614,596$	551,500$	551,684$	525,382$	227,908$	261,836$	706,626$	580,347$	595,764$	598,646$		121,490$
QoQ			(2,748,676$)	(33,264$)	86,440$	(67,424$)	2,629,042$	(54,714$)	(833$)	97,565$	(47,532$)	(39,895$)												63,096$	(184$)	26,302$	297,474$	(33,928$)	(444,790$)	126,279$	(15,417$)	(2,882$)
YoY			(2,762,924$)	2,614,794$	2,593,344$	2,506,071$	2,671,060$	(5,514$)	9,305$		3,427$													386,688$	289,664$	(154,942$)	(54,965$)	(367,856$)	(336,810$)		458,857$
Total Liabilities			5,327,870$	4,829,686$	4,542,907$	3,480,783$	3,644,529$	2,406,455$	2,521,770$	2,363,549$	2,254,187$	2,062,796$	1,926,256$		1,594,325$									1,612,886$	1,314,811$	1,365,771$	970,353$	845,032$	765,896$	1,201,749$	326,754$	258,616$	150,676$		209,077$
QoQ			498,184$	286,779$	1,062,124$	(163,746$)	1,238,074$	(115,315$)	158,221$	109,362$	191,391$	136,540$												298,075$	(50,960$)	395,418$	125,321$	79,136$	(435,853$)	874,995$	68,138$	107,940$
YoY			1,683,341$	2,423,231$	2,021,137$	1,117,234$	1,390,342$	343,659$	595,514$		659,862$													767,854$	548,915$	164,022$	643,599$	586,416$	615,220$		117,677$
Current Ratio			.02x	.03x	.04x	.03x	.05x	.01x	.03x	.03x	.03x	.06x			.11x												.54x	.27x	.34x	.16x	.20x	.27x	2.08x		.10x
Total Current Assets			68,327$	119,275$	152,539$	66,599$	134,733$	22,979$	74,162$	77,995$	61,691$	109,223$			158,264$												525,382$	227,908$	261,836$	197,065$	65,654$	70,637$	312,930$		21,490$
QoQ			(50,948$)	(33,264$)	85,940$	(68,134$)	111,754$	(51,183$)	(3,833$)	16,304$	(47,532$)																297,474$	(33,928$)	64,771$	131,411$	(4,983$)	(242,293$)
Total Current Liabilities			4,080,949$	3,662,448$	3,418,288$	2,490,559$	2,690,817$	2,406,455$	2,521,770$	2,363,549$	2,254,187$	1,938,286$	1,778,148$		1,442,548$									441,141$	687,918$	931,805$	970,353$	845,032$	765,896$	1,201,749$	326,754$	258,616$	150,676$		209,077$
QoQ			418,501$	244,160$	927,729$	(200,258$)	284,362$	(115,315$)	158,221$	109,362$	315,901$	160,138$												(246,777$)	(243,887$)	(38,548$)	125,321$	79,136$	(435,853$)	874,995$	68,138$	107,940$
Debt to Asset Ratio			76.30x	1.71x	1.59x	1.26x	1.29x	11.81x	9.76x	9.12x	13.94x	9.86x	7.73x		10.07x									2.62x	2.38x	2.48x	1.85x	3.71x	2.93x	1.70x	.56x	.43x	.25x		1.72x
Long Term Debt				485,118$	920,440$
QoQ				(435,322$)
YoY
Capital Lease Obligations
Cash and Cash Equivalents			21,725$	16,305$	137,330$	47,257$	111,397$	9,511$	49,296$	54,174$	22,894$	28,740$	157,875$		57,619$									433,945$	284,014$		85,707$	120,357$	128,348$		65,654$
QoQ			5,420$	(121,025$)	90,073$	(64,140$)	101,886$	(39,785$)	(4,878$)	31,280$	(5,846$)	(129,135$)												149,931$			(34,650$)	(7,991$)
YoY			(89,672$)	6,794$	88,034$	(6,917$)	88,503$	(19,229$)	(108,579$)		(34,725$)													313,588$	155,666$		20,053$
Interest Expenses						46,418$	472,628$	56,390$	118,810$	155,761$	136,961$	159,650$	223,074$	138,798$	165,832$	148,812$	212,613$							79,241$	200,927$	172,880$	72,137$	45,215$	61,514$	6,646$	9,215$	557$	2,573$	1,493$
Interest Income