Valuation for BCRD - findataslice

	BlueOne Card, Inc.
	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-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	2022-Sep-30	2022-Jun-30	2022-Mar-31	2021-Dec-31	2021-Sep-30	2021-Jun-30	2021-Mar-31	2020-Dec-31
Fiscal Period			Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021	Q3-FY2021
Close Price of Common Stock
Market Cap of Common Stock
Market Cap of Common Stock QoQ%
Market Cap of Common Stock YoY%
Common Shares Outstanding		14,274,672	14,274,672	14,273,260	14,238,704	12,127,454	12,106,204	12,072,454	12,041,204	12,033,704	12,033,704	10,336,004	10,336,004	10,278,861	10,278,861	9,979,575	9,952,075	9,952,075	9,890,075	9,890,075	9,870,075		19,700	9,890,075	19,100	16,600		16,600
Common Shares Outstanding QoQ%		.00%	.01%	.24%	17.41%	.18%	.28%	.26%	.06%	.00%	16.43%	.00%	.56%	.00%	3.00%	.28%	.00%	.63%	.00%	.20%	50,001.90%		(99.80%)	51,680.50%	15.06%
Common Shares Outstanding YoY%		17.71%	17.91%	18.23%	18.25%	.78%	.60%	16.80%	16.50%	17.07%	17.07%	3.57%	3.86%	3.28%	3.93%	.91%	.83%	50,418.15%	.00%	51,680.50%	59,358.28%			59,478.77%
Total Revenue TTM
Total Revenue			95,556$	49,198$	60,947$			0$	1,000$	3,000$						0$	52,450$	19,750$
Total Revenue QoQ%			94.23%	(19.28%)				(100.00%)	(66.67%)							(100.00%)	165.57%
Total Revenue YoY%				.00%	5,994.70%
Gross Margin			100.00%	131.34%	22.29%				60.00%	60.00%							19.07%	37.58%
Earnings to Common Shareholders TTM			(597,797$)	(583,126$)	(636,347$)	(900,273$)	(1,549,570$)	(1,613,140$)	(1,643,620$)	(1,310,534$)	(753,212$)	(834,627$)	(530,207$)	(531,967$)	(826,389$)	(530,827$)	(499,772$)	(456,455$)	(326,614$)
Earnings to Common Shareholders			(274,030$)	(355,563$)	(202,265$)	234,061$	(259,359$)	(408,784$)	(466,191$)	(415,236$)	(322,929$)	(439,264$)	(133,105$)	142,086$	(404,344$)	(134,844$)	(134,865$)	(152,336$)	(108,782$)	(103,789$)	(91,548$)		(22,495$)		(22,564$)
Earnings to Common Shareholders QoQ%			22.93%	(75.79%)	(186.42%)	190.25%	36.55%	12.31%	(12.27%)	(28.58%)	26.48%	(230.01%)	(193.68%)	135.14%	(199.86%)	.02%	11.47%	(40.04%)	(4.81%)	(13.37%)	(306.97%)
Earnings to Common Shareholders YoY%			(5.66%)	13.02%	56.61%	156.37%	19.69%	6.94%	(250.24%)	(392.24%)	20.14%	(225.76%)	1.31%	193.27%	(271.70%)	(29.92%)	(47.32%)	(577.20%)		(359.98%)
Profit Margin			(286.77%)	(722.71%)	(331.87%)				(46,619.10%)	(13,841.20%)							(257.13%)	(771.32%)
Equity to Common Shareholders			7,684,129$	7,951,809$	8,172,117$	(88,618$)	60,443$	244,802$	468,586$	904,777$	1,320,013$	462,942$	34,506$	(32,389$)	109,697$	91,541$	171,385$	306,250$	334,586$	443,368$	512,157$		45,765$	38,260$	102,435$			(270$)
Equity to Common Shareholders QoQ			(267,680$)	(220,308$)	8,260,735$	(149,061$)	(184,359$)	(223,784$)	(436,191$)	(415,236$)	857,071$	428,436$	66,895$	(142,086$)	18,156$	(79,844$)	(134,865$)	(28,336$)	(108,782$)	(68,789$)	466,392$		7,505$	(64,175$)
Equity to Common Shareholders QoQ%			(3.37%)	(2.70%)	9,321.74%	(246.61%)	(75.31%)	(47.76%)	(48.21%)	(31.46%)	185.14%	1,241.63%	206.54%	(129.53%)	19.83%	(46.59%)	(44.04%)	(8.47%)	(24.54%)	(13.43%)	1,019.10%		19.62%	(62.65%)
Equity to Common Shareholders YoY			7,623,686$	7,707,007$	7,703,531$	(993,395$)	(1,259,570$)	(218,140$)	434,080$	937,166$	1,210,316$	371,401$	(136,879$)	(338,639$)	(224,889$)	(351,827$)	(340,772$)	260,485$	296,326$	340,933$				38,530$
Equity to Common Shareholders YoY%			12,613.02%	3,148.26%	1,644.00%	(109.79%)	(95.42%)	(47.12%)	1,257.98%	2,893.47%	1,103.33%	405.72%	(79.87%)	(110.58%)	(67.21%)	(79.35%)	(66.54%)	569.18%	774.51%	332.83%				14,270.37%
Dividends Paid
Additional Paid-In Capital QoQ			6,349$	153,214$	8,442,889$	84,979$	134,967$	124,969$	29,992$	0$	1,796,002$	250,000$	199,943$	0$	422,201$	54,972$	0$	123,938$	0$	19,980$
Treasury Stock
Treasury Stock QoQ
Price to Sales
Price to Earnings
Price to Book
Goodwill			10,782,814$	10,782,814$	13,084,607$
Goodwill QoQ%			.00%	(17.59%)
Goodwill YoY%
Other Intangible Assets			3,847,888$	3,949,638$	1,768,208$
Other Intangible Assets QoQ			(101,750$)	2,181,430$
Amortization of Intangible Assets
Forward Price to Sales MRQ
Forward Price to Earnings MRQ
Total Assets			15,353,051$	15,534,592$	15,688,532$	835,799$	882,898$	986,032$	1,168,977$	1,623,744$	1,945,488$	991,246$	527,879$	432,060$	539,656$	447,109$	486,330$	573,881$	574,717$	659,747$	681,189$			113,718$
Total Assets QoQ			(181,541$)	(153,940$)	14,852,733$	(47,099$)	(103,134$)	(182,945$)	(454,767$)	(321,744$)	954,242$	463,367$	95,819$	(107,596$)	92,547$	(39,221$)	(87,551$)	(836$)	(85,030$)	(21,442$)
Total Assets YoY			14,470,153$	14,548,560$	14,519,555$	(787,945$)	(1,062,590$)	(5,214$)	641,098$	1,191,684$	1,405,832$	544,137$	41,549$	(141,821$)	(35,061$)	(212,638$)	(194,859$)		460,999$
Total Liabilities			1,929,375$	1,773,753$	1,586,535$	924,417$	822,455$	741,230$	700,391$	718,967$	625,475$	528,304$	493,374$	464,449$	429,959$	355,568$	314,945$	267,631$	240,131$	216,379$	169,032$			75,458$
Total Liabilities QoQ			155,622$	187,218$	662,118$	101,962$	81,225$	40,839$	(18,576$)	93,492$	97,171$	34,930$	28,925$	34,490$	74,391$	40,623$	47,314$	27,500$	23,752$	47,347$
Total Liabilities YoY			1,106,920$	1,032,523$	886,144$	205,450$	196,980$	212,926$	207,017$	254,518$	195,516$	172,736$	178,429$	196,818$	189,828$	139,189$	145,913$		164,673$
Current Ratio			.01x	.04x	.05x	.02x	.03x	.12x	.33x	1.02x	2.37x	1.49x	.91x	.73x	1.07x	1.00x	1.32x	1.98x	2.25x	3.10x	4.63x			.12x
Total Current Assets			22,587$	65,806$	71,668$	18,734$	22,112$	81,822$	218,305$	676,466$	1,321,666$	749,666$	420,991$	314,091$	415,755$	311,824$	353,733$	430,759$	421,069$	495,574$	506,490$			8,700$
Total Current Assets QoQ			(43,219$)	(5,862$)	52,934$	(3,378$)	(59,710$)	(136,483$)	(458,161$)	(645,200$)	572,000$	328,675$	106,900$	(101,664$)	103,931$	(41,909$)	(77,026$)	9,690$	(74,505$)	(10,916$)
Total Current Liabilities			1,929,375$	1,769,162$	1,575,227$	906,589$	798,299$	705,859$	654,134$	662,144$	558,397$	503,442$	463,473$	430,635$	389,463$	311,809$	267,965$	217,456$	186,799$	159,921$	109,468$			75,458$
Total Current Liabilities QoQ			160,213$	193,935$	668,638$	108,290$	92,440$	51,725$	(8,010$)	103,747$	54,955$	39,969$	32,838$	41,172$	77,654$	43,844$	50,509$	30,657$	26,878$	50,453$
Debt to Asset Ratio			.13x	.11x	.10x	1.11x	.93x	.75x	.60x	.44x	.32x	.53x	.93x	1.07x	.80x	.80x	.65x	.47x	.42x	.33x	.25x			.66x
Long Term Debt																53,332$	60,593$	63,646$	65,667$	68,670$	71,657$
Long Term Debt QoQ																(7,261$)	(3,053$)	(2,021$)	(3,003$)	(2,987$)
Long Term Debt YoY																(15,338$)	(11,064$)
Capital Lease Obligations			24,156$	35,372$	46,257$	56,823$	67,078$	76,837$	89,516$	95,504$		42,246$	46,277$	50,190$
Interest Expenses									0$	24$	17$	1,418$	920$	1,167$	1,424$	576$	829$	434$	724$	661$	1,054$		594$
Cash and Cash Equivalents									138,646$	596,407$	1,240,407$	668,118$	126,785$	19,885$		41,318$
Cash and Cash Equivalents QoQ									(457,761$)	(644,000$)	572,289$	541,333$	106,900$
Cash and Cash Equivalents YoY									11,861$	576,522$		626,800$
Interest Income