Valuation for BTLN - findataslice

	Glimpse Group, Inc. (BTLN)
	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
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	5.02$	5.92$
Market Cap of Common Stock	13,616,002$	16,057,118$
QoQ%	(15.20%)
YoY%
Common Shares Outstanding		2,712,351	2,712,351	21,076,506	21,076,506	21,066,006	2,631,938	21,043,756	20,272,006	18,166,217	18,158,217	18,140,217	16,722,146	14,812,518	14,701,929	14,340,132	13,966,007
QoQ%		.00%	(87.13%)	.00%	.05%	700.40%	(87.49%)	3.81%	11.59%	.04%	.10%	8.48%	12.89%	.75%	2.52%	2.68%
YoY%		(87.13%)	3.06%	.16%	3.97%	15.96%	(85.51%)	16.01%	21.23%	22.64%	23.51%	26.50%	19.74%
Price to Sales	42.16x	49.72x
Price to Earnings	-	-
Price to Book	4.69x	5.53x
Total Revenue			(3,032,829$)	657,458$	1,299,697$	1,398,653$	(1,762,852$)	1,422,235$	3,168,934$	2,438,369$	1,727,251$	1,895,643$	2,076,425$	3,104,880$	2,908,403$	3,672,390$	2,950,547$
QoQ%			(561.30%)	(49.42%)	(7.08%)	179.34%	(223.95%)	(55.12%)	29.96%	41.17%	(8.88%)	(8.71%)	(33.12%)	6.76%	(20.80%)	24.47%
YoY%			(72.04%)	(53.77%)	(58.99%)	(42.64%)	(202.06%)	(24.97%)	52.62%	(21.47%)	(40.61%)	(48.38%)	(29.63%)
TTM			322,979$	1,592,956$	2,357,733$	4,226,970$	5,266,686$	8,756,789$	9,230,197$	8,137,688$	8,804,199$	9,985,351$	11,762,098$	12,636,220$
TTM_QoQ%			(79.73%)	(32.44%)	(44.22%)	(19.74%)	(39.86%)	(5.13%)	13.43%	(7.57%)	(11.83%)	(15.11%)	(6.92%)
TTM_YoY%			(93.87%)	(81.81%)	(74.46%)	(48.06%)	(40.18%)	(12.30%)	(21.53%)	(35.60%)
Gross Margin			72.41%	88.84%	60.74%	72.05%	99.65%	71.72%	63.90%	78.87%	69.03%	69.96%	68.43%	61.95%	67.25%	66.68%	70.34%
QoQ			(16.44%)	28.10%	(11.31%)	(27.60%)	27.93%	7.82%	(14.97%)	9.84%	(.93%)	1.53%	6.48%	(5.30%)	.56%	(3.65%)
YoY			(27.24%)	17.12%	(3.16%)	(6.81%)	30.62%	1.76%	(4.53%)	16.92%	1.78%	3.28%	(1.90%)
Operating Income				(12,705,607$)	(1,261,757$)	(1,337,016$)	(132,126$)	(1,584,663$)	6,927$	(1,034,903$)	(4,029,459$)	(1,603,307$)	(812,465$)	(170,719$)	(19,323,924$)	(5,280,519$)	1,231,640$
QoQ%				(906.98%)	5.63%	(911.93%)	91.66%	(22,976.61%)	100.67%	74.32%	(151.32%)	(97.34%)	(375.91%)	99.12%	(265.95%)	(528.74%)
YoY%				(701.79%)	(18,315.06%)	(29.19%)	96.72%	1.16%	100.85%	(506.20%)	79.15%	69.64%	(165.97%)
TTM				(15,436,506$)	(4,315,562$)	(3,046,878$)	(2,744,765$)	(6,642,098$)	(6,660,742$)	(7,480,134$)	(6,615,950$)	(21,910,415$)	(25,587,627$)	(23,543,522$)
TTM_QoQ%				(257.69%)	(41.64%)	(11.01%)	58.68%	.28%	10.95%	(13.06%)	69.81%	14.37%	(8.68%)
TTM_YoY%				(132.40%)	35.21%	59.27%	58.51%	69.69%	73.97%	68.23%
Operating Margin				(1,932.54%)	(97.08%)	(95.59%)	7.50%	(111.42%)	.22%	(42.44%)	(233.29%)	(84.58%)	(39.13%)	(5.50%)	(664.42%)	(143.79%)	41.74%
QoQ				(1,835.45%)	(1.49%)	(103.09%)	118.92%	(111.64%)	42.66%	190.85%	(148.71%)	(45.45%)	(33.63%)	658.92%	(520.63%)	(185.53%)
YoY				(1,821.11%)	(97.30%)	(53.15%)	240.78%	(26.84%)	39.35%	(36.94%)	431.13%	59.21%	(80.87%)
Net Income			(1,692,857$)	(12,683,231$)	(1,225,589$)	(1,033,309$)	(62,129$)	(1,502,202$)	25,872$	(1,014,192$)	(3,994,229$)	(1,542,256$)	(738,367$)	(119,443$)	(19,266,323$)	(5,222,598$)	1,308,365$
QoQ%			86.65%	(934.87%)	(18.61%)	(1,563.17%)	95.86%	(5,906.29%)	102.55%	74.61%	(158.99%)	(108.87%)	(518.18%)	99.38%	(268.90%)	(499.17%)
YoY%			(2,624.75%)	(744.31%)	(4,837.13%)	(1.89%)	98.45%	2.60%	103.50%	(749.10%)	79.27%	70.47%	(156.43%)
TTM			(16,634,986$)	(15,004,258$)	(3,823,229$)	(2,571,768$)	(2,552,651$)	(6,484,751$)	(6,524,805$)	(7,289,044$)	(6,394,295$)	(21,666,389$)	(25,346,731$)	(23,299,999$)
TTM_QoQ%			(10.87%)	(292.45%)	(48.66%)	(.75%)	60.64%	.61%	10.49%	(13.99%)	70.49%	14.52%	(8.78%)
TTM_YoY%			(551.68%)	(131.38%)	41.41%	64.72%	60.08%	70.07%	74.26%	68.72%
Profit Margin			55.82%	(1,929.13%)	(94.30%)	(73.88%)	3.52%	(105.62%)	.82%	(41.59%)	(231.25%)	(81.36%)	(35.56%)	(3.85%)	(662.44%)	(142.21%)	44.34%
QoQ			1,984.95%	(1,834.83%)	(20.42%)	(77.40%)	109.15%	(106.44%)	42.41%	189.66%	(149.89%)	(45.80%)	(31.71%)	658.59%	(520.22%)	(186.56%)
YoY			52.29%	(1,823.51%)	(95.11%)	(32.29%)	234.77%	(24.27%)	36.38%	(37.75%)	431.19%	60.86%	(79.90%)
Equity to Common Shareholders			2,906,122$	2,706,247$	15,250,767$	16,151,497$	16,935,890$	16,727,907$	17,917,948$	10,891,020$	11,538,485$	15,087,871$	14,797,145$	12,052,237$	11,223,832$	28,023,327$	30,927,334$
QoQ			199,875$	(12,544,520$)	(900,730$)	(784,393$)	207,983$	(1,190,041$)	7,026,928$	(647,465$)	(3,549,386$)	290,726$	2,744,908$	828,405$	(16,799,495$)	(2,904,007$)
QoQ%			7.39%	(82.26%)	(5.58%)	(4.63%)	1.24%	(6.64%)	64.52%	(5.61%)	(23.53%)	1.97%	22.78%	7.38%	(59.95%)	(9.39%)
YoY			(14,029,768$)	(14,021,660$)	(2,667,181$)	5,260,477$	5,397,405$	1,640,036$	3,120,803$	(1,161,217$)	314,653$	(12,935,456$)	(16,130,189$)
YoY%			(82.84%)	(83.82%)	(14.89%)	48.30%	46.78%	10.87%	21.09%	(9.64%)	2.80%	(46.16%)	(52.16%)
Dividends Paid
Additional Paid-In Capital QoQ			1,911,097$	138,711$	324,849$	230,481$	288,524$	311,389$	6,998,950$	366,719$	444,826$	1,831,564$
Treasury Stock
QoQ
Goodwill					10,857,600$	10,857,600$	10,557,600$	10,857,600$	10,857,600$	10,857,600$	10,857,600$	10,857,600$	10,857,600$		11,236,638$
QoQ%					.00%	.00%	(2.76%)	.00%	.00%	.00%	.00%	.00%
YoY%					.00%	.00%	(2.76%)	.00%	.00%		(3.37%)
Other Intangible Assets						9,067$	60,717$	161,253$	261,789$	362,326$	487,867$	2,820,068$	3,111,104$		4,284,151$
QoQ						(51,650$)	(100,536$)	(100,536$)	(100,537$)	(125,541$)	(2,332,201$)	(291,036$)
Amortization of Intangible Assets			(36,272$)	0$	9,069$	51,648$	(33,281$)	100,537$	100,536$	125,541$	291,036$	291,036$	291,036$	368,120$	509,120$	550,786$	541,714$
Total Assets			3,686,902$	3,754,517$	16,019,471$	18,349,585$	19,279,066$	20,244,730$	22,254,696$	15,165,288$	15,558,603$	20,604,257$	22,074,661$		24,278,407$
QoQ			(67,615$)	(12,264,954$)	(2,330,114$)	(929,481$)	(965,664$)	(2,009,966$)	7,089,408$	(393,315$)	(5,045,654$)	(1,470,404$)
YoY			(15,592,164$)	(16,490,213$)	(6,235,225$)	3,184,297$	3,720,463$	(359,527$)	180,035$		(8,719,804$)
Total Liabilities			780,780$	1,048,270$	768,704$	2,198,088$	2,343,176$	3,516,823$	4,336,748$	4,274,268$	4,020,118$	5,516,386$	7,277,516$		13,054,575$
QoQ			(267,490$)	279,566$	(1,429,384$)	(145,088$)	(1,173,647$)	(819,925$)	62,480$	254,150$	(1,496,268$)	(1,761,130$)
YoY			(1,562,396$)	(2,468,553$)	(3,568,044$)	(2,076,180$)	(1,676,942$)	(1,999,563$)	(2,940,768$)		(9,034,457$)
Current Ratio			4.50x	3.42x	6.82x	3.34x	3.49x	2.57x	2.54x	.83x	1.45x	1.58x	1.19x		.96x
Total Current Assets			3,515,128$	3,540,979$	4,905,656$	7,333,028$	8,172,657$	8,988,564$	10,863,275$	3,422,747$	3,520,289$	6,145,913$	7,204,757$		7,793,568$
QoQ			(25,851$)	(1,364,677$)	(2,427,372$)	(839,629$)	(815,907$)	(1,874,711$)	7,440,528$	(97,542$)	(2,625,624$)	(1,058,844$)
Total Current Liabilities			780,780$	1,035,899$	719,737$	2,196,185$	2,338,472$	3,497,372$	4,279,058$	4,137,316$	2,427,598$	3,890,066$	6,067,951$		8,126,121$
QoQ			(255,119$)	316,162$	(1,476,448$)	(142,287$)	(1,158,900$)	(781,686$)	141,742$	1,709,718$	(1,462,468$)	(2,177,885$)
Debt to Asset Ratio			.21x	.28x	.05x	.12x	.12x	.17x	.19x	.28x	.26x	.27x	.33x		.54x
Long Term Debt
QoQ
YoY
Capital Lease Obligations			119,892$	162,330$	200,569$	95,107$	131,750$	167,351$	201,619$	370,000$	544,000$	625,000$	736,000$
Cash and Cash Equivalents			3,147,333$	2,151,320$	3,342,713$	5,562,397$	6,832,725$	7,058,020$	8,445,288$	1,413,794$	1,848,295$	4,285,343$	5,220,653$		5,619,083$	6,048,001$	7,204,722$
QoQ			996,013$	(1,191,393$)	(2,219,684$)	(1,270,328$)	(225,295$)	(1,387,268$)	7,031,494$	(434,501$)	(2,437,048$)	(935,310$)			(428,918$)	(1,156,721$)
YoY			(3,685,392$)	(4,906,700$)	(5,102,575$)	4,148,603$	4,984,430$	2,772,677$	3,224,635$		(3,770,788$)	(1,762,658$)	(1,984,069$)
Interest Expenses
Interest Income