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

	WEED, INC. (BUDZ)
	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	Q2-CY2014	Q1-CY2014
Balance Sheet Date			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	2019-Sep-30	2019-Jun-30	2019-Mar-31	2018-Dec-31	2018-Sep-30	2018-Jun-30
Fiscal Period			Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023											Q1-FY2021	Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020	Q4-FY2019	Q3-FY2019	Q2-FY2019	Q1-FY2019	Q4-FY2018	Q3-FY2018	Q2-FY2018
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding			135,932,685	135,932,685	135,932,685	125,432,685	123,482,685	123,482,685	123,482,685	123,482,685				123,482,685						116,262,685	114,842,685	113,372,685	112,672,685	111,922,685	110,722,685	109,262,685	108,323,185	107,667,685	106,410,685	105,950,685	103,822,685	103,562,685	101,351,403	100,861,235	100,145,770	100,614,469		103,953,307
QoQ%			.00%	.00%	8.37%	1.58%	.00%	.00%	.00%											1.24%	1.30%	.62%	.67%	1.08%	1.34%	.87%	.61%	1.18%	.43%	2.05%	.25%	2.18%	.49%	.71%	(.47%)
YoY%			10.08%	10.08%	10.08%	1.58%				.00%										3.88%	3.72%	3.76%	4.02%	3.95%	4.05%	3.13%	4.34%	3.96%	4.99%	5.05%	3.67%	2.93%		(2.97%)
Price to Sales
Price to Earnings
Price to Book
Total Revenue																					0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$
QoQ%																					.00%	.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%	.00%
TTM																					0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$
TTM_QoQ%																					.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
TTM_YoY%																					.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
Gross Margin
QoQ
YoY
Operating Income			(66,897$)	(94,045$)	(434,737$)	(127,462$)	(92,649$)	(144,955$)	(167,489$)	(32,746$)	(238,824$)	(156,163$)	(183,908$)								(955,686$)	(205,004$)	(215,252$)	(556,474$)	(3,099,744$)	(2,924,359$)	(6,186,901$)	(7,170,061$)	(11,135,746$)	(7,173,744$)	(7,476,692$)	(9,380,288$)	(4,374,894$)	(582,180$)	(582,553$)	(566,046$)
QoQ%			28.87%	78.37%	(241.07%)	(37.58%)	36.08%	13.45%	(411.48%)	86.29%	(52.93%)	15.09%									(366.18%)	4.76%	61.32%	82.05%	(6.00%)	52.73%	13.71%	35.61%	(55.23%)	4.05%	20.29%	(114.41%)	(651.47%)	.06%	(2.92%)
YoY%			27.80%	35.12%	(159.56%)	(289.24%)	61.21%	7.18%	8.93%												69.17%	92.99%	96.52%	92.24%	72.16%	59.24%	17.25%	23.56%	(154.54%)	(1,132.22%)	(1,183.44%)	(1,557.16%)
TTM			(723,141$)	(748,893$)	(799,803$)	(532,555$)	(437,839$)	(584,014$)	(595,222$)	(611,641$)											(1,932,416$)	(4,076,474$)	(6,795,829$)	(12,767,478$)	(19,381,065$)	(27,417,067$)	(31,666,452$)	(32,956,243$)	(35,166,470$)	(28,405,618$)	(21,814,054$)	(14,919,915$)	(6,105,673$)
TTM_QoQ%			3.44%	6.37%	(50.18%)	(21.63%)	25.03%	1.88%	2.68%												52.60%	40.02%	46.77%	34.12%	29.31%	13.42%	3.91%	6.29%	(23.80%)	(30.22%)	(46.21%)	(144.36%)
TTM_YoY%			(65.16%)	(28.23%)	(34.37%)	12.93%															90.03%	85.13%	78.54%	61.26%	44.89%	3.48%	(45.17%)	(120.89%)	(475.96%)
Operating Margin
QoQ
YoY
Net Income			(73,947$)	(107,616$)	(440,455$)	(133,224$)	(95,887$)	(110,953$)	363,791$	(395,348$)	734,248$	(173,443$)	(197,014$)								(971,744$)	(209,596$)	(176,633$)	(574,513$)	(3,104,335$)	(2,930,418$)	(6,290,126$)	(7,172,660$)	(11,136,475$)	(7,164,224$)	(7,327,681$)	(9,387,412$)	(5,435,690$)	(589,232$)	(587,148$)	(1,650,773$)
QoQ%			31.29%	75.57%	(230.61%)	(38.94%)	13.58%	(130.50%)	192.02%	(153.84%)	523.34%	11.96%									(363.63%)	(18.66%)	69.26%	81.49%	(5.94%)	53.41%	12.30%	35.59%	(55.45%)	2.23%	21.94%	(72.70%)	(822.50%)	(.36%)	64.43%
YoY%			22.88%	3.01%	(221.07%)	66.30%	(113.06%)	36.03%	284.65%												68.70%	92.85%	97.19%	91.99%	72.13%	59.10%	14.16%	23.59%	(104.88%)	(1,115.86%)	(1,148.01%)	(468.67%)
TTM			(755,242$)	(777,182$)	(780,519$)	23,727$	(238,397$)	591,738$	529,248$	(31,557$)											(1,932,486$)	(4,065,077$)	(6,785,899$)	(12,899,392$)	(19,497,539$)	(27,529,679$)	(31,763,485$)	(32,801,040$)	(35,015,792$)	(29,315,007$)	(22,740,015$)	(15,999,482$)	(8,262,843$)
TTM_QoQ%			2.82%	.43%	(3,389.58%)	109.95%	(140.29%)	11.81%	1,777.12%												52.46%	40.10%	47.39%	33.84%	29.18%	13.33%	3.16%	6.33%	(19.45%)	(28.91%)	(42.13%)	(93.63%)
TTM_YoY%			(216.80%)	(231.34%)	(247.48%)	175.19%															90.09%	85.23%	78.64%	60.67%	44.32%	6.09%	(39.68%)	(105.01%)	(323.77%)
Profit Margin
QoQ
YoY
Equity to Common Shareholders			(519,079$)	(447,927$)	(346,236$)	(221,006$)	(88,227$)	7,517$	107,474$	255,309$	621,757$	(136,655$)	1,111$	169,796$				617,500$			935,180$	881,719$	1,003,188$	991,587$	1,113,804$	1,199,642$	1,778,812$	2,032,421$	2,457,775$	2,761,627$	2,782,576$	2,135,560$		360,211$				(275,678$)
QoQ			(71,152$)	(101,691$)	(125,230$)	(132,779$)	(95,744$)	(99,957$)	(147,835$)	(366,448$)	758,412$	(137,766$)	(168,685$)								53,461$	(121,469$)	11,601$	(122,217$)	(85,838$)	(579,170$)	(253,609$)	(425,354$)	(303,852$)	(20,949$)	647,016$
QoQ%			(15.89%)	(29.37%)	(56.66%)	(150.50%)	(1,273.70%)	(93.01%)	(57.90%)	(58.94%)	554.98%	(12,400.18%)	(99.35%)								6.06%	(12.11%)	1.17%	(10.97%)	(7.16%)	(32.56%)	(12.48%)	(17.31%)	(11.00%)	(.75%)	30.30%
YoY			(430,852$)	(455,444$)	(453,710$)	(476,315$)	(709,984$)	144,172$	106,363$	85,513$				(447,704$)				(264,219$)			(178,624$)	(317,923$)	(775,624$)	(1,040,834$)	(1,343,971$)	(1,561,985$)	(1,003,764$)	(103,139$)		2,401,416$
YoY%			(488.35%)	(6,058.85%)	(422.16%)	(186.56%)	(114.19%)	105.50%	9,573.63%	50.36%				(72.50%)				(29.97%)			(16.04%)	(26.50%)	(43.60%)	(51.21%)	(54.68%)	(56.56%)	(36.07%)	(4.83%)		666.67%
Dividends Paid
Additional Paid-In Capital QoQ			2,791$	7,037$	304,800$	300$	300$	347,350$	300$												914,297$	155,909$	158,497$	465,998$	2,962,151$	2,271,621$	6,143,488$	6,788,970$	10,760,912$	8,141,136$	6,845,073$
Treasury Stock
QoQ
Goodwill										0$				0$		480,801$
QoQ%
YoY%										.00%
Other Intangible Assets			31,633$			33,583$															42,450$	43,100$	43,967$	44,617$	45,267$	45,917$	46,567$	47,217$	47,867$	48,517$	49,167$	39,733$		0$
QoQ																					(650$)	(867$)	(650$)	(650$)	(650$)	(650$)	(650$)	(650$)	(650$)	(650$)	9,434$
Amortization of Intangible Assets			8,341$	650$	650$	650$	650$	650$	650$	510$	650$	650$	650$								650$	(1,083$)	1,950$	1,300$	650$	650$	1,950$	1,300$	650$	(127,288$)
Total Assets			532,267$	548,906$	575,128$	738,366$	596,818$	603,296$	703,807$	904,062$				1,633,818$							1,906,984$	1,818,997$	1,985,787$	1,923,735$	1,946,177$	1,952,612$	2,538,724$	2,651,352$	2,746,867$	3,020,989$	3,168,588$	3,400,185$		1,308,339$
QoQ			(16,639$)	(26,222$)	(163,238$)	141,548$	(6,478$)	(100,511$)	(200,255$)												87,987$	(166,790$)	62,052$	(22,442$)	(6,435$)	(586,112$)	(112,628$)	(95,515$)	(274,122$)	(147,599$)	(231,597$)
YoY			(64,551$)	(54,390$)	(128,679$)	(165,696$)				(729,756$)											(39,193$)	(133,615$)	(552,937$)	(727,617$)	(800,690$)	(1,068,377$)	(629,864$)	(748,833$)		1,712,650$
Total Liabilities			1,051,346$	996,833$	921,364$	959,372$	685,045$	595,779$	596,333$	648,753$				1,464,022$							971,804$	937,278$	982,599$	932,148$	832,373$	752,970$	759,912$	618,931$	289,093$	259,362$	386,012$	1,264,625$		948,128$
QoQ			54,513$	75,469$	(38,008$)	274,327$	89,266$	(554$)	(52,420$)												34,526$	(45,321$)	50,451$	99,775$	79,403$	(6,942$)	140,981$	329,838$	29,731$	(126,650$)	(878,613$)
YoY			366,301$	401,054$	325,031$	310,619$				(815,269$)											139,431$	184,308$	222,687$	313,217$	543,280$	493,608$	373,900$	(645,694$)		(688,766$)
Current Ratio			.01x	.02x	.04x	.20x	.06x	.06x	.22x	.49x				.23x							.38x	.27x	.39x	.19x	.19x	.17x	.17x	.32x	.88x	1.90x	.69x	.74x		.20x
Total Current Assets			10,933$	18,482$	35,658$	189,891$	39,381$	36,939$	128,570$	319,886$				342,075$							372,745$	255,134$	382,625$	174,156$	155,374$	126,310$	128,867$	200,739$	255,498$	491,939$	266,055$	939,970$		194,177$
QoQ			(7,549$)	(17,176$)	(154,233$)	150,510$	2,442$	(91,631$)	(191,316$)												117,611$	(127,491$)	208,469$	18,782$	29,064$	(2,557$)	(71,872$)	(54,759$)	(236,441$)	225,884$	(673,915$)
Total Current Liabilities			1,051,346$	996,833$	921,364$	959,372$	685,045$	595,779$	596,333$	648,753$				1,464,022$							971,804$	937,278$	982,599$	932,148$	832,373$	752,970$	759,912$	618,931$	289,093$	259,362$	386,012$	1,264,625$		948,128$
QoQ			54,513$	75,469$	(38,008$)	274,327$	89,266$	(554$)	(52,420$)												34,526$	(45,321$)	50,451$	99,775$	79,403$	(6,942$)	140,981$	329,838$	29,731$	(126,650$)	(878,613$)
Debt to Asset Ratio			1.98x	1.82x	1.60x	1.30x	1.15x	.99x	.85x	.72x				.90x							.51x	.52x	.49x	.48x	.43x	.39x	.30x	.23x	.11x	.09x	.12x	.37x		.72x
Long Term Debt
QoQ
YoY
Capital Lease Obligations			8,262$	11,730$	15,155$	18,538$	21,878$	25,177$	28,435$	31,653$
Cash and Cash Equivalents
QoQ
YoY
Interest Expenses						(4,493$)	3,238$	599$	599$	(415$)	15,303$	17,280$	13,106$									9,869$	8,329$	18,039$	4,591$	6,058$	3,225$	2,140$	249$	249$	4,123$	5,148$	2,659$	7,052$	4,595$	834$
Interest Income

Copy Table ✓