Valuation for BYLT - findataslice

	Elite Performance Holding Corp (BYLT)
	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-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	2023-Sep-30	2023-Jun-30	2023-Mar-31	2022-Dec-31			2022-Mar-31		2021-Sep-30	2021-Jun-30	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
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			Q1-FY2022		Q3-FY2021	Q2-FY2021	Q1-FY2021	Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020	Q4-FY2019	Q3-FY2019	Q2-FY2019	Q1-FY2019
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	124,296,460	124,396,464		124,296,460	124,296,460	12,429,646	12,063,844	12,624,879	120,638,840	109,081,270	109,001,270	106,447,550	13,039,755	130,091,300	129,391,300	128,481,300	127,881,300	119,461,300	111,826,300	107,361,300		97,276,300	97,276,300	91,956,300	84,738,300	71,524,300	65,474,300	65,424,300	64,924,300	65,424,300	58,714,300	56,118,667		53,236,522	51,680,220
QoQ%	(.08%)			.00%	900.00%	3.03%	(4.44%)	(89.54%)	10.60%	.07%	2.40%	716.33%	(89.98%)	.54%	.71%	.47%	7.05%	6.83%	4.16%			.00%	5.79%	8.52%	18.48%	9.24%	.08%	.77%	(.76%)	11.43%	4.63%			3.01%
YoY%	.00%	900.81%		884.54%	3.03%	(88.61%)	(88.93%)	(88.14%)	825.16%	(16.15%)	(15.76%)	(17.15%)	(89.80%)	8.90%	15.71%	19.67%		22.81%	14.96%	16.75%		36.01%	48.57%	40.55%	30.52%	9.32%	11.51%	16.58%		22.89%	13.61%
Price to Sales
Price to Earnings
Price to Book
Total Revenue				0$	0$	0$		0$	0$	0$	611$	70$	69$	13,433$	16,800$	9,908$			2,316$	285$		0$	0$	1,599$	(15,999$)	9,798$	17,072$	15,283$	5,965$	10,468$	6,161$	13,226$	9,900$	0$	0$	0$
QoQ%				.00%	.00%			.00%	.00%	(100.00%)	772.86%	1.45%	(99.49%)	(20.04%)	69.56%				712.63%			.00%	(100.00%)	109.99%	(263.29%)	(42.61%)	11.71%	156.21%	(43.02%)	69.91%	(53.42%)	33.60%	.00%	.00%	.00%
YoY%				.00%	.00%	.00%		(100.00%)	(100.00%)	(100.00%)	(96.36%)	(99.29%)			625.39%	3,376.49%			.00%	(82.18%)		(100.00%)	(100.00%)	(89.54%)	(368.22%)	(6.40%)	177.10%	15.55%	(39.75%)	.00%	.00%	.00%
TTM								611$	681$	750$	14,183$	30,372$	40,210$									(14,400$)	(4,602$)	12,470$	26,154$	48,118$	48,788$	37,877$	35,820$	39,755$	29,287$	23,126$	9,900$
TTM_QoQ%								(10.28%)	(9.20%)	(94.71%)	(53.30%)	(24.47%)										(212.91%)	(136.91%)	(52.32%)	(45.65%)	(1.37%)	28.81%	5.74%	(9.90%)	35.74%	26.64%	133.60%
TTM_YoY%								(97.99%)	(98.31%)													(129.93%)	(109.43%)	(67.08%)	(26.99%)	21.04%	66.59%	63.79%	261.82%
Gross Margin											(809.98%)	100.00%	(159,275.36%)	1.24%	11.01%	(54.00%)			(2,276.34%)	(2,160.70%)		(612,833.33%)		(265.73%)	86.93%	(1,630.84%)	(178.89%)	(502.13%)	(2,234.89%)	(150.96%)	61.14%	1.08%	(.34%)
QoQ											(909.98%)	159,375.36%	(159,276.60%)	(9.77%)	65.00%				(115.64%)					(352.66%)	1,717.77%	(1,451.95%)	323.24%	1,732.76%	(2,083.93%)	(212.10%)	60.06%	1.42%
YoY											(820.99%)	154.00%			2,287.35%	2,106.71%				(1,894.97%)		(611,202.49%)		236.40%	2,321.82%	(1,479.89%)	(240.03%)	(503.21%)	(2,234.54%)
Operating Income				(143,913$)	(151,504$)	(331,395$)	(292,681$)	(218,682$)	(1,258,129$)	(274,950$)	(187,919$)	(454,994$)	(278,024$)	(369,565$)	(337,462$)	(326,729$)			(546,993$)	(556,919$)		(175,613$)	(130,514$)	(374,465$)	(82,179$)	(327,794$)	(378,408$)	(366,521$)	(376,531$)	(514,659$)	(333,049$)	(345,385$)	(351,968$)	(146,639$)
QoQ%				5.01%	54.28%	(13.23%)	(33.84%)	82.62%	(357.59%)	(46.31%)	58.70%	(63.65%)	24.77%	(9.51%)	(3.29%)				1.78%			(34.56%)	65.15%	(355.67%)	74.93%	13.38%	(3.24%)	2.66%	26.84%	(54.53%)	3.57%	1.87%	(140.02%)
YoY%				34.19%	87.96%	(20.53%)	(55.75%)	51.94%	(352.53%)	25.60%	44.31%	(39.26%)			38.31%	41.33%			(319.11%)	(48.72%)		46.43%	65.51%	(2.17%)	78.18%	36.31%	(13.62%)	(6.12%)	(6.98%)	(250.97%)
TTM				(919,493$)	(994,262$)	(2,100,887$)	(2,044,442$)	(1,939,680$)	(2,175,992$)	(1,195,887$)	(1,290,502$)	(1,440,045$)	(1,311,780$)									(762,771$)	(914,952$)	(1,162,846$)	(1,154,902$)	(1,449,254$)	(1,636,119$)	(1,590,760$)	(1,569,624$)	(1,545,061$)	(1,177,041$)
TTM_QoQ%				7.52%	52.67%	(2.76%)	(5.40%)	10.86%	(81.96%)	7.33%	10.39%	(9.78%)										16.63%	21.32%	(.69%)	20.31%	11.42%	(2.85%)	(1.35%)	(1.59%)	(31.27%)
TTM_YoY%				52.60%	54.31%	(75.68%)	(58.42%)	(34.70%)	(65.88%)													47.37%	44.08%	26.90%	26.42%	6.20%	(39.00%)
Operating Margin											(30,755.97%)	(649,991.43%)	(402,933.33%)	(2,751.17%)	(2,008.70%)	(3,297.63%)			(23,618.01%)	(195,410.18%)		(2,926,883.33%)		(23,418.70%)	513.65%	(3,345.52%)	(2,216.54%)	(2,398.23%)	(6,312.34%)	(4,916.50%)	(5,405.76%)	(2,611.41%)	(3,555.23%)
QoQ											619,235.46%	(247,058.10%)	(400,182.16%)	(742.47%)	1,288.93%				171,792.17%					(23,932.35%)	3,859.17%	(1,128.98%)	181.69%	3,914.11%	(1,395.84%)	489.26%	(2,794.35%)	943.82%
YoY											(28,747.27%)	(646,693.80%)			21,609.30%	192,112.55%				(171,991.48%)		(2,923,537.81%)		(21,020.47%)	6,825.99%	1,570.98%	3,189.22%	213.18%	(2,757.11%)
Net Income				(200,266$)	(248,489$)	(305,119$)	(362,445$)	(281,547$)	(1,303,633$)	(358,322$)	(235,012$)	(496,619$)	(310,535$)	(400,174$)	(373,101$)	(363,959$)	(786,814$)	(811,552$)	(572,097$)	(582,024$)		1,196,361$	(152,939$)	(397,775$)	(119,126$)	(1,971,803$)	1,199,723$	(395,701$)	(388,824$)	(536,441$)	(403,589$)	(385,255$)	(373,645$)	(149,126$)	(155,304$)	(41,914$)
QoQ%				19.41%	18.56%	15.82%	(28.73%)	78.40%	(263.82%)	(52.47%)	52.68%	(59.92%)	22.40%	(7.26%)	(2.51%)	53.74%	3.05%	(41.86%)	1.71%			882.25%	61.55%	(233.91%)	93.96%	(264.36%)	403.19%	(1.77%)	27.52%	(32.92%)	(4.76%)	(3.11%)	(150.56%)	3.98%	(270.53%)
YoY%				28.87%	80.94%	14.85%	(54.22%)	43.31%	(319.80%)	10.46%	37.01%	(36.45%)	60.53%	50.69%	34.78%	37.47%		(167.84%)	(274.07%)	(46.32%)		160.67%	(112.75%)	(.52%)	69.36%	(267.57%)	397.26%	(2.71%)	(4.06%)	(259.72%)	(159.87%)	(819.16%)
TTM				(1,116,319$)	(1,197,600$)	(2,252,744$)	(2,305,947$)	(2,178,514$)	(2,393,586$)	(1,400,488$)	(1,442,340$)	(1,580,429$)	(1,447,769$)	(1,924,048$)	(2,335,426$)	(2,534,422$)	(2,752,487$)					526,521$	(2,641,643$)	(1,288,981$)	(1,286,907$)	(1,556,605$)	(121,243$)	(1,724,555$)	(1,714,109$)	(1,698,930$)	(1,311,615$)	(1,063,330$)	(719,989$)
TTM_QoQ%				6.79%	46.84%	2.31%	(5.85%)	8.99%	(70.91%)	2.90%	8.74%	(9.16%)	24.75%	17.62%	7.85%	7.92%						119.93%	(104.94%)	(.16%)	17.33%	(1,183.87%)	92.97%	(.61%)	(.89%)	(29.53%)	(23.35%)	(47.69%)
TTM_YoY%				48.76%	49.97%	(60.85%)	(59.88%)	(37.84%)	(65.33%)	27.21%	38.24%	37.64%	47.40%									133.83%	(2,078.80%)	25.26%	24.92%	8.38%	90.76%	(62.18%)	(138.07%)
Profit Margin											(38,463.50%)	(709,455.71%)	(450,050.73%)	(2,979.04%)	(2,220.84%)	(3,673.39%)			(24,701.94%)	(204,218.95%)		(19,939,350.00%)		(24,876.49%)	744.58%	(20,124.55%)	7,027.43%	(2,589.16%)	(6,518.42%)	(5,124.58%)	(6,550.71%)	(2,912.86%)	(3,774.19%)
QoQ											670,992.21%	(259,404.99%)	(447,071.69%)	(758.20%)	1,452.55%				179,517.00%					(25,621.07%)	20,869.13%	(27,151.98%)	9,616.59%	3,929.27%	(1,393.84%)	1,426.13%	(3,637.85%)	861.33%
YoY											(36,242.66%)	(705,782.33%)			22,481.10%	200,545.56%				(179,342.46%)		(19,919,225.45%)		(22,287.33%)	7,263.01%	(14,999.97%)	13,578.14%	323.70%	(2,744.23%)
Equity to Common Shareholders				(3,214,457$)	(3,024,191$)	(3,175,702$)	(3,329,939$)	(3,026,474$)	(2,754,924$)	(3,339,529$)	(3,005,198$)	(3,259,356$)	(2,966,360$)	(2,692,448$)	(2,368,274$)	(2,084,173$)	(1,805,214$)	(1,741,900$)	(1,837,348$)	(1,731,751$)		(1,898,895$)	(1,806,962$)	(1,665,023$)	(1,628,148$)	(1,515,375$)	(1,616,089$)	(1,235,268$)	(928,567$)	(739,693$)	(678,172$)	(889,651$)	(524,396$)
QoQ				(190,266$)	151,511$	154,237$	(303,465$)	(271,550$)	584,605$	(334,331$)	254,158$	(292,996$)	(273,912$)	(324,174$)	(284,101$)	(278,959$)	(63,314$)	95,448$	(105,597$)			(91,933$)	(141,939$)	(36,875$)	(112,773$)	100,714$	(380,821$)	(306,701$)	(188,874$)	(61,521$)	211,479$	(365,255$)
QoQ%				(6.29%)	4.77%	4.63%	(10.03%)	(9.86%)	17.51%	(11.13%)	7.80%	(9.88%)	(10.17%)	(13.69%)	(13.63%)	(15.45%)	(3.64%)	5.20%	(6.10%)			(5.09%)	(8.53%)	(2.27%)	(7.44%)	6.23%	(30.83%)	(33.03%)	(25.53%)	(9.07%)	23.77%	(69.65%)
YoY				(187,983$)	(269,267$)	163,827$	(324,741$)	232,882$	211,436$	(647,081$)	(636,924$)	(1,175,183$)	(1,161,146$)	(950,548$)	(530,926$)	(352,422$)		156,995$	(30,386$)	(66,728$)		(383,520$)	(190,873$)	(429,755$)	(699,581$)	(775,682$)	(937,917$)	(345,617$)	(404,171$)
YoY%				(6.21%)	(9.77%)	4.91%	(10.81%)	7.15%	7.13%	(24.03%)	(26.89%)	(56.39%)	(64.32%)	(54.57%)	(28.90%)	(20.35%)		8.27%	(1.68%)	(4.01%)		(25.31%)	(11.81%)	(34.79%)	(75.34%)	(104.87%)	(138.30%)	(38.85%)	(77.07%)
Dividends Paid
Additional Paid-In Capital QoQ				0$	0$	29,008$	63,349$	681,909$	1,216,456$	23,911$	377,315$	315,835$	36,594$	75,928$	107,909$	65,940$	841,158$	762,737$	446,053$			0$	15,468$	360,177$	659,380$	741,440$	2,495$	24,950$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets				78,982$	87,502$	96,253$	118,947$	117,791$	119,659$	162,311$	162,645$	167,752$	170,738$	296,720$	383,653$	357,533$	394,015$	435,277$	482,889$	367,950$		10,128$	10,141$	18,917$	10,380$	11,865$	180,800$	200,805$	171,852$	108,819$	180,619$	171,735$	149,054$
QoQ				(8,520$)	(8,751$)	(22,694$)	1,156$	(1,868$)	(42,652$)	(334$)	(5,107$)	(2,986$)	(125,982$)	(86,933$)	26,120$	(36,482$)	(41,262$)	(47,612$)	114,939$			(13$)	(8,776$)	8,537$	(1,485$)	(168,935$)	(20,005$)	28,953$	63,033$	(71,800$)	8,884$	22,681$
YoY				(38,809$)	(32,157$)	(66,058$)	(43,698$)	(49,961$)	(51,079$)	(134,409$)	(221,008$)	(189,781$)	(223,277$)	(138,557$)	(99,236$)	(10,417$)		425,149$	472,748$	349,033$		(1,737$)	(170,659$)	(181,888$)	(161,472$)	(96,954$)	181$	29,070$	22,798$
Total Liabilities				3,293,439$	3,111,693$	3,271,955$	3,424,539$	3,144,265$	2,874,583$	3,501,840$	3,167,843$	3,317,291$	3,137,098$	2,989,170$	2,751,927$	2,441,706$	2,199,229$	2,177,177$	2,310,237$	2,099,701$		1,909,023$	1,817,103$	1,683,940$	1,638,528$	1,527,240$	1,796,889$	1,436,073$	1,100,419$	848,512$	858,791$	1,061,386$	673,450$
QoQ				181,746$	(160,262$)	(152,584$)	280,274$	269,682$	(627,257$)	333,997$	(149,448$)	180,193$	147,928$	237,243$	310,221$	242,477$	22,052$	(133,060$)	210,536$			91,920$	133,163$	45,412$	111,288$	(269,649$)	360,816$	335,654$	251,907$	(10,279$)	(202,595$)	387,936$
YoY				149,174$	237,110$	(229,885$)	256,696$	(173,026$)	(262,515$)	512,670$	415,916$	875,585$	937,869$	811,993$	441,690$	342,005$		268,154$	493,134$	415,761$		381,783$	20,214$	247,867$	538,109$	678,728$	938,098$	374,687$	426,969$
Current Ratio				-	-	-	.01x	.01x	.01x	.01x	.01x	.01x	.01x	.05x	.09x	.08x	.11x	.14x	.17x	.18x		.01x	.01x	.01x	.01x	.01x	.11x	.14x	.16x	.13x	.21x	.16x	.22x
Total Current Assets				14,265$	14,085$	14,075$	28,008$	20,804$	14,069$	48,120$	39,852$	34,983$	30,854$	143,130$	221,350$	186,433$	214,149$	272,810$	368,096$	367,950$		10,128$	10,141$	18,917$	10,380$	11,865$	180,800$	200,805$	171,852$	108,819$	180,619$	171,735$	149,054$
QoQ				180$	10$	(13,933$)	7,204$	6,735$	(34,051$)	8,268$	4,869$	4,129$	(112,276$)	(78,220$)	34,917$	(27,716$)	(58,661$)	(95,286$)	146$			(13$)	(8,776$)	8,537$	(1,485$)	(168,935$)	(20,005$)	28,953$	63,033$	(71,800$)	8,884$	22,681$
Total Current Liabilities				3,175,130$	2,974,308$	3,130,944$	3,280,828$	2,994,126$	2,718,734$	3,345,115$	3,005,685$	3,151,154$	2,964,683$	2,807,287$	2,569,747$	2,253,325$	2,007,751$	1,998,320$	2,126,796$	2,004,216$		1,813,538$	1,615,751$	1,482,588$	1,437,176$	1,325,888$	1,595,537$	1,436,073$	1,100,419$	848,512$	858,791$	1,061,386$	673,450$
QoQ				200,822$	(156,636$)	(149,884$)	286,702$	275,392$	(626,381$)	339,430$	(145,469$)	186,471$	157,396$	237,540$	316,422$	245,574$	9,431$	(128,476$)	122,580$			197,787$	133,163$	45,412$	111,288$	(269,649$)	159,464$	335,654$	251,907$	(10,279$)	(202,595$)	387,936$
Debt to Asset Ratio				41.70x	35.56x	33.99x	28.79x	26.69x	24.02x	21.57x	19.48x	19.77x	18.37x	10.07x	7.17x	6.83x	5.58x	5.00x	4.78x	5.71x		188.49x	179.18x	89.02x	157.85x	128.72x	9.94x	7.15x	6.40x	7.80x	4.75x	6.18x	4.52x
Long Term Debt
QoQ
YoY
Capital Lease Obligations																		110,209$
Cash and Cash Equivalents															68,960$		8,993$	12,955$					13$	8,789$	252$	1,545$	893$	78$	16,884$	0$			126$	32,303$		0$
QoQ																	(3,962$)						(8,776$)	8,537$	(1,293$)	652$	815$	(16,806$)	16,884$				(32,177$)
YoY																							(880$)	8,711$	(16,632$)	1,545$			16,758$	(32,303$)
Interest Expenses					96,985$	89,724$	69,764$	62,865$	51,504$	86,072$	47,893$	43,070$	34,996$	40,797$	35,639$	37,230$			25,104$	25,105$		25,187$	22,425$	23,310$	36,947$	25,965$	29,913$	29,180$	12,293$	21,782$	70,540$	39,870$	21,677$	2,487$		(1,344$)
Interest Income