| Caro Holdings Inc. (CAHO) |
| 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 | Q3-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-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | | 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 | 2018-Dec-31 | 2018-Sep-30 | 2018-Jun-30 | 2018-Mar-31 | 2017-Dec-31 | 2017-Sep-30 | 2017-Jun-30 | 2017-Mar-31 | 2016-Dec-31 | 2016-Sep-30 | | | | | | | | |
| Fiscal Period | | | Q4-FY2026 | Q3-FY2026 | Q2-FY2026 | 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 | | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | Q2-FY2021 | Q1-FY2021 | Q4-FY2020 | Q3-FY2020 | Q2-FY2020 | Q1-FY2020 | Q4-FY2019 | Q3-FY2019 | Q2-FY2019 | Q1-FY2019 | Q4-FY2018 | Q3-FY2018 | Q2-FY2018 | Q1-FY2018 | Q4-FY2017 | Q3-FY2017 | Q2-FY2017 | | | | | | | | |
| Close Price of Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Market Cap of Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 60,652,429 | | 37,175,808 | 37,175,808 | 37,175,808 | 37,175,808 | 37,175,808 | 37,175,808 | 37,175,808 | 36,505,000 | 36,505,000 | 36,505,000 | 23,735,000 | 60,000,000 | 36,505,000 | 40,000,000 | 40,000,000 | 40,000,000 | 40,000,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 7,705,000 | 4,500,000 | 4,500,000 | 4,500,000 | 4,500,000 | | | | | | |
| QoQ% | | | .00% | .00% | .00% | .00% | .00% | .00% | 1.84% | .00% | .00% | 53.80% | (60.44%) | 64.36% | (8.74%) | .00% | .00% | .00% | 419.14% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | 71.22% | .00% | .00% | .00% | | | | | | | |
| YoY% | 63.15% | | .00% | .00% | .00% | 1.84% | 1.84% | 1.84% | 56.63% | (39.16%) | .00% | (8.74%) | (40.66%) | 50.00% | (8.74%) | 419.14% | 419.14% | 419.14% | 419.14% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | 71.22% | 71.22% | 71.22% | 71.22% | | | | | | | | | | |
| Price to Sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Price to Earnings | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Price to Book | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Revenue | | | 2,328$ | 1,711$ | 1,229$ | 5,986$ | 7,469$ | 4,407$ | 5,626$ | 18,817$ | 56$ | 521$ | | | | | | | | | | | | | | | | | | | 400$ | 100$ | 100$ | | | | | | | | | | | | | | | | |
| QoQ% | | | 36.06% | 39.22% | (79.47%) | (19.86%) | 69.48% | (21.67%) | (70.10%) | 33,501.79% | (89.25%) | | | | | | | | | | | | | | | | | | | | 300.00% | .00% | | | | | | | | | | | | | | | | | |
| YoY% | | | (68.83%) | (61.18%) | (78.16%) | (68.19%) | 13,237.50% | 745.87% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM | | | 11,254$ | 16,395$ | 19,091$ | 23,488$ | 36,319$ | 28,906$ | 25,020$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_QoQ% | | | (31.36%) | (14.12%) | (18.72%) | (35.33%) | 25.65% | 15.53% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_YoY% | | | (69.01%) | (43.28%) | (23.70%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Gross Margin | | | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | | | | | | | | | | | | | | | | | | | 85.75% | 85.00% | 64.00% | | | | | | | | | | | | | | | | |
| QoQ | | | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | .00% | | | | | | | | | | | | | | | | | | | | .75% | 21.00% | | | | | | | | | | | | | | | | | |
| YoY | | | .00% | .00% | .00% | .00% | .00% | .00% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Income | | | (185,802$) | (34,963$) | (33,319$) | (28,200$) | (194,225$) | (134,536$) | (40,499$) | (22,834$) | (53,497$) | (77,348$) | (65,802$) | (112,180$) | (109,749$) | (102,956$) | (25,875$) | (10,572$) | (17,687$) | (9,133$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | | (431.43%) | (4.93%) | (18.15%) | 85.48% | (44.37%) | (232.20%) | (77.36%) | 57.32% | 30.84% | (17.55%) | 41.34% | (2.22%) | (6.60%) | (297.90%) | (144.75%) | 40.23% | (93.66%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | | 4.34% | 74.01% | 17.73% | (23.50%) | (263.06%) | (73.94%) | 38.45% | 79.65% | 51.26% | 24.87% | (154.31%) | (961.11%) | (520.51%) | (1,027.30%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM | | | (282,284$) | (290,707$) | (390,280$) | (397,460$) | (392,094$) | (251,366$) | (194,178$) | (219,481$) | (308,827$) | (365,079$) | (390,687$) | (350,760$) | (249,152$) | (157,090$) | (63,267$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_QoQ% | | | 2.90% | 25.51% | 1.81% | (1.37%) | (55.99%) | (29.45%) | 11.53% | 28.93% | 15.41% | 6.56% | (11.38%) | (40.78%) | (58.61%) | (148.30%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| TTM_YoY% | | | 28.01% | (15.65%) | (100.99%) | (81.09%) | (26.96%) | 31.15% | 50.30% | 37.43% | (23.95%) | (132.40%) | (517.52%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating Margin | | | (7,981.19%) | (2,043.43%) | (2,711.07%) | (471.10%) | (2,600.42%) | (3,052.78%) | (719.85%) | (121.35%) | (95,530.36%) | (14,846.07%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | (5,937.76%) | 667.64% | (2,239.97%) | 2,129.32% | 452.37% | (2,332.93%) | (598.51%) | 95,409.01% | (80,684.29%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | | (5,380.77%) | 1,009.36% | (1,991.21%) | (349.75%) | 92,929.94% | 11,793.29% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | | (226,079$) | (63,547$) | (81,861$) | (36,310$) | (311,173$) | (267,201$) | (68,154$) | (46,428$) | (982,561$) | 115,888$ | 181,386$ | 146,246$ | (143,465$) | (249,461$) | 25,875$ | 10,572$ | (17,687$) | (77,691$) | 15,100$ | 19,179$ | (8,363$) | (7,818$) | (5,792$) | (6,747$) | (10,571$) | (3,451$) | (9,285$) | (3,512$) | (7,434$) | (5,405$) | (9,163$) | (6,312$) | (11,445$) | (4,634$) | (7,079$) | (8,942$) | (8,390$) | (3,845$) | (6,010$) | (5,059$) | | | | | | | |
| QoQ% | | | (255.77%) | 22.37% | (125.45%) | 88.33% | (16.46%) | (292.06%) | (46.80%) | 95.28% | (947.85%) | (36.11%) | 24.03% | 201.94% | 42.49% | (1,064.10%) | 144.75% | 159.77% | 77.23% | (614.51%) | (21.27%) | 329.33% | (6.97%) | (34.98%) | 14.15% | 36.17% | (206.32%) | 62.83% | (164.38%) | 52.76% | (37.54%) | 41.01% | (45.17%) | 44.85% | (146.98%) | 34.54% | 20.83% | (6.58%) | (118.21%) | 36.02% | (18.80%) | | | | | | | | |
| YoY% | | | 27.35% | 76.22% | (20.11%) | 21.79% | 68.33% | (330.57%) | (137.57%) | (131.75%) | (584.88%) | 146.46% | 601.01% | 1,283.33% | (711.13%) | (221.09%) | 71.36% | (44.88%) | (111.49%) | (893.75%) | 360.70% | 384.26% | 20.89% | (126.54%) | 37.62% | (92.11%) | (42.20%) | 36.15% | (1.33%) | 44.36% | 35.05% | (16.64%) | (29.44%) | 29.41% | (36.41%) | (20.52%) | (17.79%) | (76.75%) | | | | | | | | | | | |
| TTM | | | (407,797$) | (492,891$) | (696,545$) | (682,838$) | (692,956$) | (1,364,344$) | (981,255$) | (731,715$) | (539,041$) | 300,055$ | (65,294$) | (220,805$) | (356,479$) | (230,701$) | (58,931$) | (69,706$) | (61,099$) | (51,775$) | 18,098$ | (2,794$) | (28,720$) | (30,928$) | (26,561$) | (30,054$) | (26,819$) | (23,682$) | (25,636$) | (25,514$) | (28,314$) | (32,325$) | (31,554$) | (29,470$) | (32,100$) | (29,045$) | (28,256$) | (27,187$) | (23,304$) | | | | | | | | | | |
| TTM_QoQ% | | | 17.26% | 29.24% | (2.01%) | 1.46% | 49.21% | (39.04%) | (34.10%) | (35.74%) | (279.65%) | 559.55% | 70.43% | 38.06% | (54.52%) | (291.48%) | 15.46% | (14.09%) | (18.01%) | (386.08%) | 747.75% | 90.27% | 7.14% | (16.44%) | 11.62% | (12.06%) | (13.25%) | 7.62% | (.48%) | 9.89% | 12.41% | (2.44%) | (7.07%) | 8.19% | (10.52%) | (2.79%) | (3.93%) | (16.66%) | | | | | | | | | | | |
| TTM_YoY% | | | 41.15% | 63.87% | 29.02% | 6.68% | (28.55%) | (554.70%) | (1,402.83%) | (231.39%) | (51.21%) | 230.06% | (10.80%) | (216.77%) | (483.45%) | (345.58%) | (425.62%) | (2,394.85%) | (112.74%) | (67.41%) | 168.14% | 90.70% | (7.09%) | (30.60%) | (3.61%) | (17.79%) | 5.28% | 26.74% | 18.76% | 13.42% | 11.79% | (11.29%) | (11.67%) | (8.40%) | (37.75%) | | | | | | | | | | | | | | |
| Profit Margin | | | (9,711.30%) | (3,714.03%) | (6,660.78%) | (606.58%) | (4,166.19%) | (6,063.10%) | (1,211.41%) | (246.73%) | (1,754,573.21%) | 22,243.38% | | | | | | | | | | | | | | | | | | | (1,858.50%) | (5,405.00%) | (9,163.00%) | | | | | | | | | | | | | | | | |
| QoQ | | | (5,997.27%) | 2,946.75% | (6,054.20%) | 3,559.61% | 1,896.91% | (4,851.69%) | (964.68%) | 1,754,326.48% | (1,776,816.59%) | | | | | | | | | | | | | | | | | | | | 3,546.50% | 3,758.00% | | | | | | | | | | | | | | | | | |
| YoY | | | (5,545.10%) | 2,349.08% | (5,449.37%) | (359.85%) | 1,750,407.02% | (28,306.48%) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Equity to Common Shareholders | | | (1,548,477$) | (1,332,146$) | (1,268,145$) | (1,195,215$) | (1,132,374$) | (807,283$) | (563,909$) | (511,209$) | (464,533$) | (371,773$) | (416,773$) | (275,658$) | (124,762$) | (236,724$) | (58,450$) | (32,575$) | (22,003$) | (139,694$) | (130,561$) | (115,461$) | (96,282$) | (87,919$) | (80,101$) | (74,309$) | (67,562$) | (56,991$) | (53,540$) | (44,255$) | (40,743$) | (33,309$) | (27,904$) | (18,741$) | (12,429$) | (984$) | 3,650$ | 10,729$ | 19,671$ | (3,989$) | (144$) | | 10,925$ | | | | | | |
| QoQ | | | (216,331$) | (64,001$) | (72,930$) | (62,841$) | (325,091$) | (243,374$) | (52,700$) | (46,676$) | (92,760$) | 45,000$ | (141,115$) | (150,896$) | 111,962$ | (178,274$) | (25,875$) | (10,572$) | 117,691$ | (9,133$) | (15,100$) | (19,179$) | (8,363$) | (7,818$) | (5,792$) | (6,747$) | (10,571$) | (3,451$) | (9,285$) | (3,512$) | (7,434$) | (5,405$) | (9,163$) | (6,312$) | (11,445$) | (4,634$) | (7,079$) | (8,942$) | 23,660$ | (3,845$) | | | | | | | | | |
| QoQ% | | | (16.24%) | (5.05%) | (6.10%) | (5.55%) | (40.27%) | (43.16%) | (10.31%) | (10.05%) | (24.95%) | 10.80% | (51.19%) | (120.95%) | 47.30% | (305.00%) | (79.43%) | (48.05%) | 84.25% | (7.00%) | (13.08%) | (19.92%) | (9.51%) | (9.76%) | (7.79%) | (9.99%) | (18.55%) | (6.45%) | (20.98%) | (8.62%) | (22.32%) | (19.37%) | (48.89%) | (50.78%) | (1,163.11%) | (126.96%) | (65.98%) | (45.46%) | 593.13% | (2,670.14%) | | | | | | | | | |
| YoY | | | (416,103$) | (524,863$) | (704,236$) | (684,006$) | (667,841$) | (435,510$) | (147,136$) | (235,551$) | (339,771$) | (135,049$) | (358,323$) | (243,083$) | (102,759$) | (97,030$) | 72,111$ | 82,886$ | 74,279$ | (51,775$) | (50,460$) | (41,152$) | (28,720$) | (30,928$) | (26,561$) | (30,054$) | (26,819$) | (23,682$) | (25,636$) | (25,514$) | (28,314$) | (32,325$) | (31,554$) | (29,470$) | (32,100$) | 3,005$ | 3,794$ | | 8,746$ | | | | | | | | | | |
| YoY% | | | (36.75%) | (65.02%) | (124.89%) | (133.80%) | (143.77%) | (117.14%) | (35.30%) | (85.45%) | (272.34%) | (57.05%) | (613.04%) | (746.23%) | (467.02%) | (69.46%) | 55.23% | 71.79% | 77.15% | (58.89%) | (63.00%) | (55.38%) | (42.51%) | (54.27%) | (49.61%) | (67.91%) | (65.83%) | (71.10%) | (91.87%) | (136.14%) | (227.81%) | (3,285.06%) | (864.49%) | (274.68%) | (163.18%) | 75.33% | 2,634.72% | | 80.06% | | | | | | | | | | |
| Dividends Paid | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Additional Paid-In Capital QoQ | | | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 33,533$ | 0$ | 0$ | 172,767$ | 30,363$ | 0$ | 257,800$ | 0$ | 0$ | 0$ | 135,055$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 0$ | 32,018$ | 0$ | | | | | | | | | |
| Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other Intangible Assets | | | 175,074$ | 184,288$ | 193,502$ | 202,716$ | 211,930$ | 221,144$ | 230,358$ | 239,572$ | 248,786$ | 258,000$ | 258,000$ | 258,000$ | 258,000$ | | | | 258,000$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | (9,214$) | (9,214$) | (9,214$) | (9,214$) | (9,214$) | (9,214$) | (9,214$) | (9,214$) | (9,214$) | 0$ | 0$ | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of Intangible Assets | | | 9,214$ | 9,214$ | 9,214$ | 9,214$ | 9,214$ | 9,214$ | 9,214$ | 9,214$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Assets | | | 437,831$ | 443,745$ | 457,631$ | 458,178$ | 468,034$ | 480,935$ | 475,420$ | 459,313$ | 482,502$ | 471,085$ | 316,866$ | 272,580$ | 266,292$ | 46,369$ | 7,045$ | 6,505$ | | 1,438$ | 4,070$ | 3,720$ | 3,929$ | 3,792$ | 1,460$ | 5,119$ | 1,414$ | | | 2,171$ | 2,470$ | 1,879$ | 2,005$ | 1,534$ | 1,671$ | 1,266$ | 8,200$ | 12,429$ | 24,171$ | 135$ | 172$ | | 18,000$ | | | | | | |
| QoQ | | | (5,914$) | (13,886$) | (547$) | (9,856$) | (12,901$) | 5,515$ | 16,107$ | (23,189$) | 11,417$ | 154,219$ | 44,286$ | 6,288$ | 219,923$ | 39,324$ | 540$ | | | (2,632$) | 350$ | (209$) | 137$ | 2,332$ | (3,659$) | 3,705$ | | | | (299$) | 591$ | (126$) | 471$ | (137$) | 405$ | (6,934$) | (4,229$) | (11,742$) | 24,036$ | (37$) | | | | | | | | | |
| YoY | | | (30,203$) | (37,190$) | (17,789$) | (1,135$) | (14,468$) | 9,850$ | 158,554$ | 186,733$ | 216,210$ | 424,716$ | 309,821$ | 266,075$ | | 44,931$ | 2,975$ | 2,785$ | | (2,354$) | 2,610$ | (1,399$) | 2,515$ | | | 2,948$ | (1,056$) | | | 637$ | 799$ | 613$ | (6,195$) | (10,895$) | (22,500$) | 1,131$ | 8,028$ | | 6,171$ | | | | | | | | | | |
| Total Liabilities | | | 1,986,308$ | 1,775,891$ | 1,725,776$ | 1,653,393$ | 1,600,408$ | 1,288,218$ | 1,039,329$ | 970,522$ | 947,035$ | 842,858$ | 733,639$ | 548,238$ | 391,054$ | 283,093$ | 65,495$ | 39,080$ | 22,003$ | 141,132$ | 134,631$ | 119,181$ | 100,211$ | 91,711$ | 81,561$ | 79,428$ | 68,976$ | 58,676$ | 55,376$ | 46,426$ | 43,213$ | 35,188$ | 29,909$ | 20,275$ | 14,100$ | 2,250$ | 4,550$ | 1,700$ | 4,500$ | 4,124$ | 316$ | | 7,075$ | | | | | | |
| QoQ | | | 210,417$ | 50,115$ | 72,383$ | 52,985$ | 312,190$ | 248,889$ | 68,807$ | 23,487$ | 104,177$ | 109,219$ | 185,401$ | 157,184$ | 107,961$ | 217,598$ | 26,415$ | 17,077$ | (119,129$) | 6,501$ | 15,450$ | 18,970$ | 8,500$ | 10,150$ | 2,133$ | 10,452$ | 10,300$ | 3,300$ | 8,950$ | 3,213$ | 8,025$ | 5,279$ | 9,634$ | 6,175$ | 11,850$ | (2,300$) | 2,850$ | (2,800$) | 376$ | 3,808$ | | | | | | | | | |
| YoY | | | 385,900$ | 487,673$ | 686,447$ | 682,871$ | 653,373$ | 445,360$ | 305,690$ | 422,284$ | 555,981$ | 559,765$ | 668,144$ | 509,158$ | 369,051$ | 141,961$ | (69,136$) | (80,101$) | (78,208$) | 49,421$ | 53,070$ | 39,753$ | 31,235$ | 33,035$ | 26,185$ | 33,002$ | 25,763$ | 23,488$ | 25,467$ | 26,151$ | 29,113$ | 32,938$ | 25,359$ | 18,575$ | 9,600$ | (1,874$) | 4,234$ | | (2,575$) | | | | | | | | | | |
| Current Ratio | | | .13x | .15x | .15x | .15x | .16x | .20x | .24x | .23x | .25x | .25x | .08x | .03x | .02x | .16x | .11x | .17x | | .01x | .03x | .03x | .04x | .04x | .02x | .06x | .02x | .03x | .03x | .05x | .06x | .05x | .07x | .08x | .12x | .56x | 1.80x | 7.31x | 5.37x | .03x | .54x | | 2.54x | | | | | | |
| Total Current Assets | | | 262,757$ | 259,457$ | 264,129$ | 255,462$ | 256,104$ | 259,791$ | 245,062$ | 219,741$ | 233,716$ | 213,085$ | 58,866$ | 14,580$ | 8,292$ | 46,369$ | 7,045$ | 6,505$ | | 1,438$ | 4,070$ | 3,720$ | 3,929$ | 3,792$ | 1,460$ | 5,119$ | 1,414$ | 1,685$ | 1,836$ | 2,171$ | 2,470$ | 1,879$ | 2,005$ | 1,534$ | 1,671$ | 1,266$ | 8,200$ | 12,429$ | 24,171$ | 135$ | 172$ | | 18,000$ | | | | | | |
| QoQ | | | 3,300$ | (4,672$) | 8,667$ | (642$) | (3,687$) | 14,729$ | 25,321$ | (13,975$) | 20,631$ | 154,219$ | 44,286$ | 6,288$ | (38,077$) | 39,324$ | 540$ | | | (2,632$) | 350$ | (209$) | 137$ | 2,332$ | (3,659$) | 3,705$ | (271$) | (151$) | (335$) | (299$) | 591$ | (126$) | 471$ | (137$) | 405$ | (6,934$) | (4,229$) | (11,742$) | 24,036$ | (37$) | | | | | | | | | |
| Total Current Liabilities | | | 1,986,308$ | 1,775,891$ | 1,725,776$ | 1,653,393$ | 1,600,408$ | 1,288,218$ | 1,039,329$ | 970,522$ | 947,035$ | 842,858$ | 733,639$ | 548,238$ | 391,054$ | 283,093$ | 65,495$ | 39,080$ | 22,003$ | 141,132$ | 134,631$ | 119,181$ | 100,211$ | 91,711$ | 81,561$ | 79,428$ | 68,976$ | 58,676$ | 55,376$ | 46,426$ | 43,213$ | 35,188$ | 29,909$ | 20,275$ | 14,100$ | 2,250$ | 4,550$ | 1,700$ | 4,500$ | 4,124$ | 316$ | | 7,075$ | | | | | | |
| QoQ | | | 210,417$ | 50,115$ | 72,383$ | 52,985$ | 312,190$ | 248,889$ | 68,807$ | 23,487$ | 104,177$ | 109,219$ | 185,401$ | 157,184$ | 107,961$ | 217,598$ | 26,415$ | 17,077$ | (119,129$) | 6,501$ | 15,450$ | 18,970$ | 8,500$ | 10,150$ | 2,133$ | 10,452$ | 10,300$ | 3,300$ | 8,950$ | 3,213$ | 8,025$ | 5,279$ | 9,634$ | 6,175$ | 11,850$ | (2,300$) | 2,850$ | (2,800$) | 376$ | 3,808$ | | | | | | | | | |
| Debt to Asset Ratio | | | 4.54x | 4.00x | 3.77x | 3.61x | 3.42x | 2.68x | 2.19x | 2.11x | 1.96x | 1.79x | 2.32x | 2.01x | 1.47x | 6.11x | 9.30x | 6.01x | | 98.14x | 33.08x | 32.04x | 25.51x | 24.19x | 55.86x | 15.52x | 48.78x | | | 21.38x | 17.50x | 18.73x | 14.92x | 13.22x | 8.44x | 1.78x | .55x | .14x | .19x | 30.55x | 1.84x | | .39x | | | | | | |
| Long Term Debt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Capital Lease Obligations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | | | | | | | | | | | | | | | | | | | 1,438$ | 1,570$ | 1,220$ | 1,429$ | 1,292$ | 1,460$ | 1,266$ | 1,414$ | 1,547$ | 1,492$ | 1,621$ | 1,714$ | 1,879$ | 2,005$ | 1,534$ | 1,671$ | 1,266$ | 8,200$ | 12,429$ | 24,171$ | 135$ | 172$ | 10,208$ | 18,000$ | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | (132$) | 350$ | (209$) | 137$ | (168$) | 194$ | (148$) | (133$) | 55$ | (129$) | (93$) | (165$) | (126$) | 471$ | (137$) | 405$ | (6,934$) | (4,229$) | (11,742$) | 24,036$ | (37$) | (10,036$) | (7,792$) | | | | | | | |
| YoY | | | | | | | | | | | | | | | | | | | | 146$ | 110$ | (46$) | 15$ | (255$) | (32$) | (355$) | (300$) | (332$) | (513$) | 87$ | 43$ | 613$ | (6,195$) | (10,895$) | (22,500$) | 1,131$ | 8,028$ | 2,221$ | 6,171$ | | | | | | | | | | |
| Interest Expenses | | | 30,273$ | 30,424$ | 38,964$ | 34,463$ | 133,761$ | 109,390$ | 48,336$ | 24,636$ | 44,003$ | 47,450$ | 106,316$ | 38,689$ | 36,738$ | 75,218$ | 0$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |