Valuation for ASNBD - findataslice

	Nordicus Partners Corp (ASNBD)
	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											2021-Mar-31	2020-Dec-31	2020-Sep-30	2020-Jun-30	2020-Mar-31	2019-Dec-31				2018-Dec-31	2018-Sep-30	2018-Jun-30	2018-Mar-31	2017-Dec-31	2017-Sep-30	2017-Jun-30	2017-Mar-31	2016-Dec-31	2016-Sep-30	2016-Jun-30	2016-Mar-31	2015-Dec-31	2015-Sep-30	2015-Jun-30	2015-Mar-31	2014-Dec-31	2014-Sep-30
Fiscal Period			Q4-FY2026	Q3-FY2026	Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024											Q4-FY2021	Q3-FY2021	Q2-FY2021	Q1-FY2021	Q4-FY2020	Q3-FY2020				Q3-FY2019	Q2-FY2019	Q1-FY2019	Q4-FY2018	Q3-FY2018	Q2-FY2018	Q1-FY2018	Q4-FY2017	Q3-FY2017	Q2-FY2017	Q1-FY2017	Q4-FY2016	Q3-FY2016	Q2-FY2016	Q1-FY2016	Q4-FY2015	Q3-FY2015	Q2-FY2015
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	19,173,896		19,128,896	18,882,396	18,399,002	17,341,502	17,252,502	17,197,826	4,965,626	4,946,226	1,110,226	1,097,626	1,087,626	1,079,626	829,626	5,681,248	5,681,248	5,681,248	5,681,248		28,262,371		28,262,371	28,339,063	28,339,063	28,339,063	28,262,371	28,262,371	21,491	21,491	21,490,621	21,490,621	21,491,000	21,490,621	21,490,621	21,491	21,490,621	21,490,621	21,490,621	21,490,621	21,490,621	21,490,621	21,491	21,490,621	21,490,621	21,490,621	21,490,621	21,490,621	21,490,621
QoQ%			1.31%	2.63%	6.10%	.52%	.32%	246.34%	.39%	345.52%	1.15%	.92%	.74%	30.13%	(85.40%)	.00%	.00%	.00%					(.27%)	.00%	.00%	.27%	.00%	131,407.94%	.00%	(99.90%)	.00%	.00%	.00%	.00%	99,898.24%	(99.90%)	.00%	.00%	.00%	.00%	.00%	99,898.24%	(99.90%)	.00%	.00%	.00%	.00%	.00%	99,898.24%
YoY%	4.21%		10.88%	9.80%	270.53%	250.60%	1,453.96%	1,466.82%	356.56%	358.14%	33.82%	(80.68%)	(80.86%)	(81.00%)	(85.40%)		(79.90%)		(79.90%)		(.27%)		.00%	.27%	131,764.80%	131,764.80%	31.51%	31.51%	(99.90%)	(99.90%)	.00%	99,898.24%	.00%	.00%	.00%	(99.90%)	.00%	.00%	99,898.24%	.00%	.00%	.00%	(99.90%)	.00%	.00%	99,898.24%	.00%	.00%	.00%
Price to Sales
Price to Earnings
Price to Book
Total Revenue							0$	2,500$	2,500$																							889,000$	794,000$	589,000$	930,000$	610,000$	702,000$	677,000$	492,000$	467,000$	525,000$	800,000$	376,000$	592,000$	1,041,000$	1,171,000$	1,543,000$	497,000$	554,000$
QoQ%							(100.00%)	.00%																								11.97%	34.81%	(36.67%)	52.46%	(13.11%)	3.69%	37.60%	5.35%	(11.05%)	(34.38%)	112.77%	(36.49%)	(43.13%)	(11.10%)	(24.11%)	210.46%	(10.29%)	(10.79%)
YoY%																																45.74%	13.11%	(13.00%)	89.02%	30.62%	33.71%	(15.38%)	30.85%	(21.12%)	(49.57%)	(31.68%)	(75.63%)	19.12%	87.91%	88.57%	86.80%	(27.45%)	(2.98%)
TTM																																3,202,000$	2,923,000$	2,831,000$	2,919,000$	2,481,000$	2,338,000$	2,161,000$	2,284,000$	2,168,000$	2,293,000$	2,809,000$	3,180,000$	4,347,000$	4,252,000$	3,765,000$	3,215,000$	2,498,000$	2,686,000$
TTM_QoQ%																																9.55%	3.25%	(3.02%)	17.65%	6.12%	8.19%	(5.39%)	5.35%	(5.45%)	(18.37%)	(11.67%)	(26.85%)	2.23%	12.94%	17.11%	28.70%	(7.00%)	(.63%)
TTM_YoY%																																29.06%	25.02%	31.00%	27.80%	14.44%	1.96%	(23.07%)	(28.18%)	(50.13%)	(46.07%)	(25.39%)	(1.09%)	74.02%	58.30%	39.29%	24.90%	15.81%	14.74%
Gross Margin								100.00%	100.00%																							70.87%	69.90%	70.63%	78.93%	70.82%	69.23%	69.13%	48.78%	62.74%	67.81%	67.63%	43.88%	59.12%	70.70%	72.50%	67.98%	63.38%	61.91%
QoQ								.00%																								.97%	(.73%)	(8.30%)	8.11%	1.59%	.10%	20.35%	(13.96%)	(5.07%)	.19%	23.74%	(15.24%)	(11.58%)	(1.80%)	4.52%	4.60%	1.47%	(1.37%)
YoY																																.05%	.67%	1.50%	30.15%	8.08%	1.42%	1.50%	4.90%	3.62%	(2.89%)	(4.88%)	(24.10%)	(4.26%)	8.79%	9.22%	13.63%	(12.09%)	(5.16%)
Operating Income			(1,205,462$)	(1,122,172$)	(1,211,478$)	(831,886$)	(888,491$)	(1,265,310$)	(507,395$)	(258,169$)	(84,128$)	(74,990$)	(96,881$)	(51,589$)	(2,539,420$)	(852,978$)
QoQ%			(7.42%)	7.37%	(45.63%)	6.37%	29.78%	(149.37%)	(96.54%)	(206.88%)	(12.19%)	22.60%	(87.79%)	97.97%	(197.71%)
YoY%			(35.68%)	11.31%	(138.76%)	(222.23%)	(956.12%)	(1,587.31%)	(423.73%)	(400.43%)	96.69%	91.21%
TTM			(4,370,998$)	(4,054,027$)	(4,197,165$)	(3,493,082$)	(2,919,365$)	(2,115,002$)	(924,682$)	(514,168$)	(307,588$)	(2,762,880$)	(3,540,868$)
TTM_QoQ%			(7.82%)	3.41%	(20.16%)	(19.65%)	(38.03%)	(128.73%)	(79.84%)	(67.16%)	88.87%	21.97%
TTM_YoY%			(49.72%)	(91.68%)	(353.90%)	(579.37%)	(849.12%)	23.45%	73.89%
Operating Margin								(50,612.40%)	(20,295.80%)
QoQ								(30,316.60%)
YoY
Net Income			(80,920$)	(1,247,524$)	(1,511,474$)	(1,206,886$)	(606,404$)	(1,545,311$)	(507,396$)	(258,169$)	(84,126$)	(74,990$)	(98,790$)	(40,296$)	(2,539,801$)	(850,609$)							(100,000$)	(53,000$)	(70,000$)	(103,000$)	5,508,000$	(151,000$)	12,000$	83,000$	(116,000$)	516,000$	25,000$	(91,000$)	258,000$	(44,000$)	(335,000$)	(81,000$)	(271,000$)	(172,000$)	(104,000$)	37,000$	(374,000$)	(111,000$)	181,000$	337,000$	175,000$	(185,000$)	(176,000$)
QoQ%			93.51%	17.46%	(25.24%)	(99.02%)	60.76%	(204.56%)	(96.54%)	(206.88%)	(12.18%)	24.09%	(145.16%)	98.41%	(198.59%)								(88.68%)	24.29%	32.04%	(101.87%)	3,747.68%	(1,358.33%)	(85.54%)	171.55%	(122.48%)	1,964.00%	127.47%	(135.27%)	686.36%	86.87%	(313.58%)	70.11%	(57.56%)	(65.39%)	(381.08%)	109.89%	(236.94%)	(161.33%)	(46.29%)	92.57%	194.60%	(5.11%)	(33.33%)
YoY%			86.66%	19.27%	(197.89%)	(367.48%)	(620.83%)	(1,960.69%)	(413.61%)	(540.68%)	96.69%	91.18%											(101.82%)	64.90%	(683.33%)	(224.10%)	4,848.28%	(129.26%)	(52.00%)	191.21%	(144.96%)	1,272.73%	107.46%	(12.35%)	195.20%	74.42%	(222.12%)	(318.92%)	27.54%	(54.96%)	(157.46%)	(89.02%)	(313.71%)	40.00%	202.84%	355.30%	253.51%	(551.22%)	7.85%
TTM			(4,046,804$)	(4,572,288$)	(4,870,075$)	(3,865,997$)	(2,917,280$)	(2,395,002$)	(924,681$)	(516,075$)	(298,202$)	(2,753,877$)	(3,529,496$)										(326,000$)	5,282,000$	5,184,000$	5,266,000$	5,452,000$	(172,000$)	495,000$	508,000$	334,000$	708,000$	148,000$	(212,000$)	(202,000$)	(731,000$)	(859,000$)	(628,000$)	(510,000$)	(613,000$)	(552,000$)	(267,000$)	33,000$	582,000$	508,000$	151,000$	(318,000$)	(607,000$)	(381,000$)
TTM_QoQ%			11.49%	6.12%	(25.97%)	(32.52%)	(21.81%)	(159.01%)	(79.18%)	(73.06%)	89.17%	21.98%											(106.17%)	1.89%	(1.56%)	(3.41%)	3,269.77%	(134.75%)	(2.56%)	52.10%	(52.83%)	378.38%	169.81%	(4.95%)	72.37%	14.90%	(36.78%)	(23.14%)	16.80%	(11.05%)	(106.74%)	(909.09%)	(94.33%)	14.57%	236.42%	147.48%	47.61%	(59.32%)	3.79%
TTM_YoY%			(38.72%)	(90.91%)	(426.68%)	(649.12%)	(878.29%)	13.03%	73.80%														(105.98%)	3,170.93%	947.27%	936.61%	1,532.34%	(124.29%)	234.46%	339.62%	265.35%	196.85%	117.23%	66.24%	60.39%	(19.25%)	(55.62%)	(135.21%)	(1,645.46%)	(205.33%)	(208.66%)	(276.82%)	110.38%	195.88%	233.33%	138.13%	38.85%	25.34%	48.58%
Profit Margin								(61,812.44%)	(20,295.84%)																							58.04%	3.15%	(15.45%)	27.74%	(7.21%)	(47.72%)	(11.97%)	(55.08%)	(36.83%)	(19.81%)	4.63%	(99.47%)	(18.75%)	17.39%	28.78%	11.34%	(37.22%)	(31.77%)
QoQ								(41,516.60%)																								54.89%	18.60%	(43.19%)	34.96%	40.51%	(35.76%)	43.12%	(18.25%)	(17.02%)	(24.44%)	104.09%	(80.72%)	(36.14%)	(11.39%)	17.44%	48.57%	(5.45%)	(10.51%)
YoY																																65.26%	50.87%	(3.49%)	82.82%	29.62%	(27.91%)	(16.59%)	44.39%	(18.08%)	(37.20%)	(24.15%)	(110.81%)	18.47%	49.16%	50.04%	.57%	(43.21%)	1.68%
Equity to Common Shareholders			64,281,660$	64,770,149$	64,667,313$	64,260,968$	59,865,254$	58,832,664$	19,679,284$	19,785,634$	1,781,168$	1,734,590$	1,740,407$	1,762,301$	27,658$	96,397$	122,476$	169,148$	194,511$				82,000$	182,000$	235,000$	305,000$	5,495,000$	(394,000$)	(433,000$)	(445,000$)	(146,000$)	(416,000$)	(932,000$)	(976,000$)	(503,000$)	(761,000$)	(717,000$)	(682,000$)	(601,000$)	(330,000$)	(158,000$)	(56,000$)	(96,000$)	275,000$	385,000$	172,000$	(168,000$)	(345,000$)	(163,000$)
QoQ			(488,489$)	102,836$	406,345$	4,395,714$	1,032,590$	39,153,380$	(106,350$)	18,004,466$	46,578$	(5,817$)	(21,894$)	1,734,643$	(68,739$)	(26,079$)	(46,672$)	(25,363$)					(100,000$)	(53,000$)	(70,000$)	(5,190,000$)	5,889,000$	39,000$	12,000$	83,000$	270,000$	516,000$	44,000$	(473,000$)	258,000$	(44,000$)	(35,000$)	(81,000$)	(271,000$)	(172,000$)	(102,000$)	40,000$	(371,000$)	(110,000$)	213,000$	340,000$	177,000$	(182,000$)	(173,000$)
QoQ%			(.75%)	.16%	.63%	7.34%	1.76%	198.96%	(.54%)	1,010.82%	2.69%	(.33%)	(1.24%)	6,271.76%	(71.31%)	(21.29%)	(27.59%)	(13.04%)					(54.95%)	(22.55%)	(22.95%)	(94.45%)	1,494.67%	9.01%	2.70%	15.72%	64.90%	55.37%	4.51%	(94.04%)	33.90%	(6.14%)	(5.13%)	(13.48%)	(82.12%)	(108.86%)	(182.14%)	41.67%	(134.91%)	(28.57%)	123.84%	202.38%	51.30%	(111.66%)	(1,730.00%)
YoY			4,416,406$	5,937,485$	44,988,029$	44,475,334$	58,084,086$	57,098,074$	17,938,877$	18,023,333$	1,753,510$	1,638,193$	1,617,931$	1,593,153$	(166,853$)				112,511$				(5,413,000$)	576,000$	668,000$	750,000$	6,023,000$	22,000$	499,000$	531,000$	357,000$	345,000$	(215,000$)	(294,000$)	98,000$	(431,000$)	(559,000$)	(626,000$)	(505,000$)	(605,000$)	(543,000$)	(228,000$)	72,000$	620,000$	548,000$	162,000$	(307,000$)	(596,000$)	(369,000$)
YoY%			7.38%	10.09%	228.61%	224.79%	3,261.01%	3,291.73%	1,030.73%	1,022.72%	6,339.97%	1,699.42%	1,321.02%	941.87%	(85.78%)				137.21%				(98.51%)	146.19%	154.27%	168.54%	1,140.72%	5.29%	53.54%	54.41%	70.97%	45.34%	(29.99%)	(43.11%)	16.31%	(130.61%)	(353.80%)	(1,117.86%)	(526.04%)	(220.00%)	(141.04%)	(132.56%)	42.86%	179.71%	336.20%	1,620.00%	(220.86%)	(237.45%)	(179.13%)
Dividends Paid											0$
Additional Paid-In Capital QoQ			751,429$	1,487,991$	2,145,737$	409,881$	975,667$	40,738,691$	422,160$	18,214,513$	1,523,528$												0$	0$	0$	(5,087,000$)					4,000$	0$	19,000$	0$	0$	0$	300,000$	0$	0$	(1,000$)	2,000$	3,000$	3,000$	2,000$	31,000$	3,000$	2,000$	3,000$	3,000$
Treasury Stock			108,722$	108,722$	30,328$	30,328$	30,328$	30,328$	30,328$	30,328$	30,328$	30,328$			30,328$								30,000$	30,000$	30,000$	30,000$	30,000$	30,000$			30,000$	(30,000$)	(30,000$)	(30,000$)	(30,000$)	(30,000$)	(30,000$)	(30,000$)	(30,000$)	(30,000$)	(30,000$)	(30,000$)	(30,000$)	(30,000$)	(30,000$)	(30,000$)	(30,000$)	(30,000$)	(30,000$)
QoQ			0$	78,394$	0$	0$	0$	0$	0$	0$	0$												0$	0$	0$	0$	0$				60,000$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$
Goodwill			27,161,000$	27,682,539$	27,696,030$	27,793,029$	25,490,751$	57,409,992$	18,641,985$	7,085,342$
QoQ%			(1.88%)	(.05%)	(.35%)	9.03%	(55.60%)	207.96%	163.11%
YoY%			6.55%	(51.78%)	48.57%	292.26%
Other Intangible Assets					3,103$			423,232$	223,316$
QoQ								199,916$
Amortization of Intangible Assets
Total Assets			75,463,346$	75,856,649$	75,882,821$	76,124,458$	70,246,329$	59,721,533$	20,785,208$	20,800,789$	1,807,573$	1,797,562$			55,025$								128,000$	189,000$	406,000$	431,000$	5,609,000$	3,230,000$			2,981,000$	2,922,000$	2,843,000$	2,815,000$	2,920,000$	2,654,000$	2,958,000$	2,787,000$	2,432,000$	2,543,000$	2,586,000$	2,653,000$	2,576,000$	2,815,000$	3,027,000$	2,863,000$	2,800,000$	2,766,000$	2,648,000$
QoQ			(393,303$)	(26,172$)	(241,637$)	5,878,129$	10,524,796$	38,936,325$	(15,581$)	18,993,216$	10,011$												(61,000$)	(217,000$)	(25,000$)	(5,178,000$)	2,379,000$				59,000$	79,000$	28,000$	(105,000$)	266,000$	(304,000$)	171,000$	355,000$	(111,000$)	(43,000$)	(67,000$)	77,000$	(239,000$)	(212,000$)	164,000$	63,000$	34,000$	118,000$	(35,000$)
YoY			5,217,017$	16,135,116$	55,097,613$	55,323,669$	68,438,756$	57,923,971$			1,752,548$												(5,481,000$)	(3,041,000$)			2,628,000$	308,000$			61,000$	268,000$	(115,000$)	28,000$	488,000$	111,000$	372,000$	134,000$	(144,000$)	(272,000$)	(441,000$)	(210,000$)	(224,000$)	49,000$	379,000$	180,000$	(90,000$)	(267,000$)	(556,000$)
Total Liabilities			11,225,463$	11,106,028$	11,215,508$	11,863,490$	10,381,075$	888,869$	152,868$	65,155$	26,405$	62,972$			27,367$								46,000$	7,000$	171,000$	126,000$	114,000$	3,624,000$			3,127,000$	3,338,000$	3,393,000$	3,409,000$	3,423,000$	3,415,000$	3,675,000$	3,469,000$	3,033,000$	2,873,000$	2,744,000$	2,709,000$	2,672,000$	2,540,000$	2,642,000$	2,691,000$	2,968,000$	3,111,000$	2,811,000$
QoQ			119,435$	(109,480$)	(647,982$)	1,482,415$	9,492,206$	736,001$	87,713$	38,750$	(36,567$)												39,000$	(164,000$)	45,000$	12,000$	(3,510,000$)				(211,000$)	(55,000$)	(16,000$)	(14,000$)	8,000$	(260,000$)	206,000$	436,000$	160,000$	129,000$	35,000$	37,000$	132,000$	(102,000$)	(49,000$)	(277,000$)	(143,000$)	300,000$	138,000$
YoY			844,388$	10,217,159$	11,062,640$	11,798,335$	10,354,670$	825,897$			(962$)												(68,000$)	(3,617,000$)			(3,013,000$)	286,000$			(296,000$)	(77,000$)	(282,000$)	(60,000$)	390,000$	542,000$	931,000$	760,000$	361,000$	333,000$	102,000$	18,000$	(296,000$)	(571,000$)	(169,000$)	18,000$	217,000$	329,000$	(187,000$)
Current Ratio			.46x	.71x	.48x	.10x	.05x	.09x	.77x	1.23x	1.89x	.62x			1.91x								2.78x	27.00x	2.37x	3.42x	49.20x	.88x			.94x	.86x	.75x	.70x	.79x	.57x	.66x	.63x	.52x	.77x	.98x	1.12x	1.02x	1.90x	1.89x	1.39x	.81x	.63x	.70x
Total Current Assets			532,884$	644,254$	484,354$	161,459$	57,570$	77,815$	118,469$	80,353$	49,933$	38,788$			52,400$								128,000$	189,000$	406,000$	431,000$	5,609,000$	3,183,000$			2,934,000$	1,016,000$	922,000$	877,000$	991,000$	709,000$	998,000$	823,000$	454,000$	550,000$	579,000$	628,000$	534,000$	757,000$	953,000$	773,000$	675,000$	620,000$	478,000$
QoQ			(111,370$)	159,900$	322,895$	103,889$	(20,245$)	(40,654$)	38,116$	30,420$	11,145$												(61,000$)	(217,000$)	(25,000$)	(5,178,000$)	2,426,000$				1,918,000$	94,000$	45,000$	(114,000$)	282,000$	(289,000$)	175,000$	369,000$	(96,000$)	(29,000$)	(49,000$)	94,000$	(223,000$)	(196,000$)	180,000$	98,000$	55,000$	142,000$	7,000$
Total Current Liabilities			1,171,096$	902,368$	1,006,875$	1,619,103$	1,062,661$	888,869$	152,868$	65,155$	26,405$	62,972$			27,367$								46,000$	7,000$	171,000$	126,000$	114,000$	3,624,000$			3,127,000$	1,180,000$	1,234,000$	1,249,000$	1,262,000$	1,253,000$	1,514,000$	1,310,000$	875,000$	716,000$	591,000$	560,000$	526,000$	398,000$	503,000$	555,000$	835,000$	981,000$	684,000$
QoQ			268,728$	(104,507$)	(612,228$)	556,442$	173,792$	736,001$	87,713$	38,750$	(36,567$)												39,000$	(164,000$)	45,000$	12,000$	(3,510,000$)				1,947,000$	(54,000$)	(15,000$)	(13,000$)	9,000$	(261,000$)	204,000$	435,000$	159,000$	125,000$	31,000$	34,000$	128,000$	(105,000$)	(52,000$)	(280,000$)	(146,000$)	297,000$	136,000$
Debt to Asset Ratio			.15x	.15x	.15x	.16x	.15x	.01x	.01x	-	.01x	.04x			.50x								.36x	.04x	.42x	.29x	.02x	1.12x			1.05x	1.14x	1.19x	1.21x	1.17x	1.29x	1.24x	1.24x	1.25x	1.13x	1.06x	1.02x	1.04x	.90x	.87x	.94x	1.06x	1.12x	1.06x
Long Term Debt																											1,986,000$	1,986,000$			1,986,000$
QoQ																											0$
YoY																											0$
Capital Lease Obligations
Cash and Cash Equivalents												38,788$			7,149$
QoQ
YoY
Interest Expenses																																94,000$	94,000$	94,000$	94,000$	94,000$	96,000$	100,000$	97,000$	91,000$	91,000$	90,000$	102,000$	89,000$	89,000$	91,000$	84,000$	91,000$	97,000$
Interest Income