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

	Birdie Win Corp (BRWC)
	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-Jul-31	2026-Apr-30	2026-Jan-31	2025-Oct-31	2025-Jul-31	2025-Apr-30	2025-Jan-31	2024-Oct-31	2024-Jul-31	2024-Apr-30	2024-Jan-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
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding			6,720,000	6,720,000	6,720,000	6,720,000	6,720,000	6,720,000	5,760,000	5,760,000	5,760,000	5,760,000	5,040,000	5,040,000	5,040,000	5,040,000	5,040,000
QoQ%			.00%	.00%	.00%	.00%	.00%	16.67%	.00%	.00%	.00%	14.29%	.00%	.00%	.00%	.00%
YoY%			.00%	.00%	16.67%	16.67%	16.67%	16.67%	14.29%	14.29%	14.29%	14.29%	.00%
Price to Sales
Price to Earnings
Price to Book
Total Revenue			5,000$	5,000$	5,000$	5,000$	5,000$	5,000$	10,000$	10,000$	5,000$	5,000$	10,000$	5,000$	5,000$	5,000$	5,000$
QoQ%			.00%	.00%	.00%	.00%	.00%	(50.00%)	.00%	100.00%	.00%	(50.00%)	100.00%	.00%	.00%	.00%
YoY%			.00%	.00%	(50.00%)	(50.00%)	.00%	.00%	.00%	100.00%	.00%	.00%	100.00%
TTM			20,000$	20,000$	20,000$	25,000$	30,000$	30,000$	30,000$	30,000$	25,000$	25,000$	25,000$	20,000$
TTM_QoQ%			.00%	.00%	(20.00%)	(16.67%)	.00%	.00%	.00%	20.00%	.00%	.00%	25.00%
TTM_YoY%			(33.33%)	(33.33%)	(33.33%)	(16.67%)	20.00%	20.00%	20.00%	50.00%
Gross Margin			100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
QoQ			.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
YoY			.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
Operating Income			(6,136$)	(4,814$)	(8,277$)	(8,247$)	(11,266$)	(6,855$)	904$	(83$)	(7,363$)	(4,606$)	(120$)	(11,993$)	(5,486$)	(1,269$)	(1,752$)
QoQ%			(27.46%)	41.84%	(.36%)	26.80%	(64.35%)	(858.30%)	1,189.16%	98.87%	(59.86%)	(3,738.33%)	99.00%	(118.61%)	(332.31%)	27.57%
YoY%			45.54%	29.77%	(1,015.60%)	(9,836.15%)	(53.01%)	(48.83%)	853.33%	99.31%	(34.21%)	(262.96%)	93.15%
TTM			(27,474$)	(32,604$)	(34,645$)	(25,464$)	(17,300$)	(13,397$)	(11,148$)	(12,172$)	(24,082$)	(22,205$)	(18,868$)	(20,500$)
TTM_QoQ%			15.73%	5.89%	(36.06%)	(47.19%)	(29.13%)	(20.17%)	8.41%	49.46%	(8.45%)	(17.69%)	7.96%
TTM_YoY%			(58.81%)	(143.37%)	(210.77%)	(109.20%)	28.16%	39.67%	40.92%	40.62%
Operating Margin			(122.72%)	(96.28%)	(165.54%)	(164.94%)	(225.32%)	(137.10%)	9.04%	(.83%)	(147.26%)	(92.12%)	(1.20%)	(239.86%)	(109.72%)	(25.38%)	(35.04%)
QoQ			(26.44%)	69.26%	(.60%)	60.38%	(88.22%)	(146.14%)	9.87%	146.43%	(55.14%)	(90.92%)	238.66%	(130.14%)	(84.34%)	9.66%
YoY			102.60%	40.82%	(174.58%)	(164.11%)	(78.06%)	(44.98%)	10.24%	239.03%	(37.54%)	(66.74%)	33.84%
Net Income			(6,136$)	(4,814$)	(8,277$)	(8,247$)	(11,266$)	(6,855$)	904$	(82$)	(7,363$)	(4,606$)	(120$)	(11,993$)	(5,182$)	(488$)	(1,177$)
QoQ%			(27.46%)	41.84%	(.36%)	26.80%	(64.35%)	(858.30%)	1,202.44%	98.89%	(59.86%)	(3,738.33%)	99.00%	(131.44%)	(961.89%)	58.54%
YoY%			45.54%	29.77%	(1,015.60%)	(9,957.32%)	(53.01%)	(48.83%)	853.33%	99.32%	(42.09%)	(843.85%)	89.81%
TTM			(27,474$)	(32,604$)	(34,645$)	(25,464$)	(17,299$)	(13,396$)	(11,147$)	(12,171$)	(24,082$)	(21,901$)	(17,783$)	(18,840$)
TTM_QoQ%			15.73%	5.89%	(36.06%)	(47.20%)	(29.14%)	(20.18%)	8.41%	49.46%	(9.96%)	(23.16%)	5.61%
TTM_YoY%			(58.82%)	(143.39%)	(210.80%)	(109.22%)	28.17%	38.83%	37.32%	35.40%
Profit Margin			(122.72%)	(96.28%)	(165.54%)	(164.94%)	(225.32%)	(137.10%)	9.04%	(.82%)	(147.26%)	(92.12%)	(1.20%)	(239.86%)	(103.64%)	(9.76%)	(23.54%)
QoQ			(26.44%)	69.26%	(.60%)	60.38%	(88.22%)	(146.14%)	9.86%	146.44%	(55.14%)	(90.92%)	238.66%	(136.22%)	(93.88%)	13.78%
YoY			102.60%	40.82%	(174.58%)	(164.12%)	(78.06%)	(44.98%)	10.24%	239.04%	(43.62%)	(82.36%)	22.34%
Equity to Common Shareholders			(13,104$)	(6,968$)	(2,154$)	6,123$	14,370$	25,636$	526$	(378$)	(296$)	7,067$	(6,327$)	(6,207$)	5,786$	10,968$	11,456$
QoQ			(6,136$)	(4,814$)	(8,277$)	(8,247$)	(11,266$)	25,110$	904$	(82$)	(7,363$)	13,394$	(120$)	(11,993$)	(5,182$)	(488$)
QoQ%			(88.06%)	(223.49%)	(135.18%)	(57.39%)	(43.95%)	4,773.76%	239.15%	(27.70%)	(104.19%)	211.70%	(1.93%)	(207.28%)	(47.25%)	(4.26%)
YoY			(27,474$)	(32,604$)	(2,680$)	6,501$	14,666$	18,569$	6,853$	5,829$	(6,082$)	(3,901$)	(17,783$)
YoY%			(191.19%)	(127.18%)	(509.51%)	1,719.84%	4,954.73%	262.76%	108.31%	93.91%	(105.12%)	(35.57%)	(155.23%)
Dividends Paid
Additional Paid-In Capital QoQ			0$	0$	0$	0$	0$	31,005$	0$	0$	0$	17,280$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets			10,294$	11,032$	16,046$	14,123$	19,570$	28,136$	11,191$	10,086$	12,894$	16,347$	4,888$	5,073$	13,576$	14,976$	23,732$
QoQ			(738$)	(5,014$)	1,923$	(5,447$)	(8,566$)	16,945$	1,105$	(2,808$)	(3,453$)	11,459$	(185$)	(8,503$)	(1,400$)	(8,756$)
YoY			(9,276$)	(17,104$)	4,855$	4,037$	6,676$	11,789$	6,303$	5,013$	(682$)	1,371$	(18,844$)
Total Liabilities			23,398$	18,000$	18,200$	8,000$	5,200$	2,500$	10,665$	10,465$	13,190$	9,280$	11,215$		7,790$
QoQ			5,398$	(200$)	10,200$	2,800$	2,700$	(8,165$)	200$	(2,725$)	3,910$	(1,935$)
YoY			18,198$	15,500$	7,535$	(2,465$)	(7,990$)	(6,780$)	(550$)		5,400$
Current Ratio			.44x	.61x	.88x	1.77x	3.76x	11.25x	1.05x	.96x	.97x	1.73x	.39x		1.63x
Total Current Assets			10,294$	11,032$	16,046$	14,123$	19,570$	28,136$	11,191$	10,058$	12,757$	16,050$	4,405$		12,721$
QoQ			(738$)	(5,014$)	1,923$	(5,447$)	(8,566$)	16,945$	1,133$	(2,699$)	(3,293$)	11,645$
Total Current Liabilities			23,398$	18,000$	18,200$	8,000$	5,200$	2,500$	10,665$	10,465$	13,190$	9,280$	11,215$		7,790$
QoQ			5,398$	(200$)	10,200$	2,800$	2,700$	(8,165$)	200$	(2,725$)	3,910$	(1,935$)
Debt to Asset Ratio			2.27x	1.63x	1.13x	.57x	.27x	.09x	.95x	1.04x	1.02x	.57x	2.29x		.57x
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents			5,820$	6,032$	722$	2,565$	2,171$	1,768$	681$	1,927$	1,845$	192$	492$
QoQ			(212$)	5,310$	(1,843$)	394$	403$	1,087$	(1,246$)	82$	1,653$	(300$)
YoY			3,649$	4,264$	41$	638$	326$	1,576$	189$
Interest Expenses
Interest Income

Copy Table ✓