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

	Crypto Co (CRCW)
	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	Q4-CY2013
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-Jun-30	2018-Mar-31		2017-Sep-30	2017-Jun-30	2017-Mar-31	2016-Dec-31
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		Q2-FY2018	Q1-FY2018		Q3-FY2017	Q2-FY2017	Q1-FY2017	Q4-FY2016
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	4,774,311,278	4,137,864,773	3,900,220,360	3,430,546,521	3,032,746,878	2,312,970,914	1,981,881,172	1,071,110,533	565,709,873	208,868,464	53,821,118	25,740,537	23,950,380				22,205,248		21,659,030	21,872,091	21,417,841	21,400,591	21,400,591	21,400,591	21,400,591	21,212,860	21,212,860	21,212,860	20,458,945	21,172,860	21,169,289	20,954,283	20,458,945	19,581,602	1,335,000	11,115,000	10,000,000			10,000,000	10,000,000
QoQ%	15.38%	6.09%	13.69%	13.12%	31.12%	16.71%	85.03%	89.34%	170.85%	288.08%	109.09%	7.47%							(.97%)	2.12%	.08%	.00%	.00%	.00%	.89%	.00%	.00%	3.69%	(3.37%)	.02%	1.03%	2.42%	4.48%	1,366.79%	(87.99%)	11.15%				.00%
YoY%	57.43%	78.90%	96.79%	220.28%	436.10%	1,007.38%	3,582.35%	4,061.18%	2,262.01%				7.86%				3.68%		1.21%	2.20%	.08%	.89%	.89%	.89%	4.60%	.19%	.21%	1.23%	.00%	8.13%	1,485.72%	88.52%	104.59%			11.15%	.00%
Price to Sales
Price to Earnings
Price to Book
Total Revenue		7,123$	4,230$	2,856$	8,868$	10,299$	9,841$	15,806$	(181,648$)	122,006$	28,645$	29,109$								1,400$	3,900$	8,000$	0$	2,500$	17,302$	44,466$	0$	3,975$	(3,339,308$)	1,227,971$	586,747$	1,529,590$		487,692$	82,640$	0$				0$
QoQ%		68.39%	48.11%	(67.79%)	(13.90%)	4.65%	(37.74%)	108.70%	(248.88%)	325.92%	(1.59%)									(64.10%)	(51.25%)	.00%	(100.00%)	(85.55%)	(61.09%)	.00%	(100.00%)	100.12%	(371.94%)	109.29%	(61.64%)			490.14%	.00%
YoY%		(30.84%)	(57.02%)	(81.93%)	104.88%	(91.71%)	(90.77%)	(89.93%)												(44.00%)	(77.46%)	(82.01%)	.00%	(37.11%)	100.52%	(96.38%)	(100.00%)	(99.74%)		151.79%	610.00%	.00%				.00%
TTM		23,077$	26,253$	31,864$	44,814$	(145,702$)	(31,806$)	64,963$	(1,888$)											13,300$	14,400$	27,802$	64,268$	64,268$	65,743$	(3,290,867$)	(2,107,362$)	(1,520,615$)	5,000$
TTM_QoQ%		(12.10%)	(17.61%)	(28.90%)	130.76%	(358.10%)	(148.96%)	(68.47%)												(7.64%)	(48.21%)	(56.74%)	.00%	(2.24%)	102.00%	(56.16%)	(38.59%)	(30,512.30%)
TTM_YoY%		115.84%	182.54%	(50.95%)	(78.25%)															(79.31%)	(78.10%)	100.85%	103.05%	104.23%	1,214.86%
Gross Margin		100.00%	100.00%	100.00%	181.46%	28.54%	21.41%	90.35%	136.13%	87.79%	(309.55%)	(236.21%)								100.00%	100.00%	100.00%		100.00%	100.00%	31.41%		100.00%	82.31%	83.66%	44.59%	95.75%		100.00%	100.00%
QoQ		.00%	.00%	(81.46%)	152.92%	7.13%	(68.94%)	(45.77%)	48.34%	397.34%	(73.34%)									.00%	.00%			.00%	68.59%			17.69%	(1.36%)	39.07%	(51.16%)			.00%
YoY		71.46%	78.59%	9.65%	45.34%	(59.25%)	330.96%	326.56%												.00%	.00%	68.59%		.00%	17.69%	(52.26%)		4.25%		(16.34%)	(55.41%)
Operating Income		(386,389$)	(770,898$)	(475,887$)	(705,694$)	(3,058,047$)	(1,485,217$)	(891,748$)	(2,633,542$)	(261,728$)	(539,922$)	(897,201$)								(310,042$)	(553,478$)	(226,186$)	(2,167,947$)	(109,592$)	(715,113$)	(335,553$)	(315,116$)	(349,643$)		(1,302,963$)	(6,395,315$)	(1,163,674$)		(1,682,941$)	(1,308,825$)	(28,076$)				0$
QoQ%		49.88%	(61.99%)	32.57%	76.92%	(105.90%)	(66.55%)	66.14%	(906.21%)	51.53%	39.82%									43.98%	(144.70%)	89.57%	(1,878.20%)	84.68%	(113.12%)	(6.49%)	9.88%			79.63%	(449.58%)			(28.58%)	(4,561.72%)
YoY%		87.37%	48.10%	46.63%	73.20%	(1,068.41%)	(175.08%)	.61%												(182.91%)	22.60%	32.59%	(587.98%)	68.66%		74.25%	95.07%	69.95%		22.58%	(388.63%)	(4,044.73%)				.00%
TTM		(2,338,868$)	(5,010,526$)	(5,724,845$)	(6,140,706$)	(8,068,554$)	(5,272,235$)	(4,326,940$)	(4,332,393$)											(3,257,653$)	(3,057,203$)	(3,218,838$)	(3,328,205$)	(1,475,374$)	(1,715,425$)
TTM_QoQ%		53.32%	12.48%	6.77%	23.89%	(53.04%)	(21.85%)	.13%												(6.56%)	5.02%	3.29%	(125.58%)	13.99%
TTM_YoY%		71.01%	4.96%	(32.31%)	(41.74%)															(120.80%)	(78.22%)
Operating Margin		(5,424.53%)	(18,224.54%)	(16,662.71%)	(7,957.76%)	(29,692.66%)	(15,092.14%)	(5,641.83%)	1,449.81%	(214.52%)	(1,884.87%)	(3,082.21%)								(22,145.86%)	(14,191.74%)	(2,827.33%)		(4,383.68%)	(4,133.12%)	(754.63%)		(8,796.05%)		(106.11%)	(1,089.96%)	(76.08%)		(345.08%)	(1,583.77%)
QoQ		12,800.01%	(1,561.83%)	(8,704.95%)	21,734.90%	(14,600.52%)	(9,450.30%)	(7,091.64%)	1,664.33%	1,670.35%	1,197.34%									(7,954.11%)	(11,364.42%)			(250.56%)	(3,378.50%)					983.85%	(1,013.88%)			1,238.68%
YoY		24,268.13%	(3,132.40%)	(11,020.88%)	(9,407.56%)	(29,478.14%)	(13,207.26%)	(2,559.62%)												(17,762.18%)	(10,058.62%)	(2,072.70%)		4,412.37%		(648.52%)		(8,719.97%)		238.98%	493.81%
Net Income		(1,631,017$)	(1,008,125$)	(611,582$)	(738,541$)	(3,134,854$)	(1,678,409$)	(1,091,905$)	(3,308,321$)	(361,034$)	(860,549$)	(2,899,115$)								(153,056$)	(506,907$)	27,812$	(2,202,279$)	(136,344$)	(881,531$)	(348,401$)	(242,053$)	(336,638$)		(2,199,343$)	(7,227,633$)	(1,676,564$)	(7,400,923$)	(1,203,268$)	(920,554$)	(28,556$)				0$
QoQ%		(61.79%)	(64.84%)	17.19%	76.44%	(86.78%)	(53.71%)	67.00%	(816.35%)	58.05%	70.32%									69.81%	(1,922.62%)	101.26%	(1,515.24%)	84.53%	(153.02%)	(43.94%)	28.10%			69.57%	(331.10%)	77.35%	(515.07%)	(30.71%)	(3,123.68%)
YoY%		47.97%	39.94%	43.99%	77.68%	(768.30%)	(95.04%)	62.34%												(12.26%)	42.50%	107.98%	(809.83%)	59.50%		84.16%	96.65%	79.92%		(82.78%)	(685.14%)	(5,771.14%)				.00%
TTM		(3,989,265$)	(5,493,102$)	(6,163,386$)	(6,643,709$)	(9,213,489$)	(6,439,669$)	(5,621,809$)	(7,429,019$)											(2,834,430$)	(2,817,718$)	(3,192,342$)	(3,568,555$)	(1,608,329$)	(1,808,623$)					(18,504,463$)	(17,508,388$)	(11,201,309$)	(9,553,301$)
TTM_QoQ%		27.38%	10.88%	7.23%	27.89%	(43.07%)	(14.55%)	24.33%												(.59%)	11.74%	10.54%	(121.88%)	11.07%						(5.69%)	(56.31%)	(17.25%)
TTM_YoY%		56.70%	14.70%	(9.63%)	10.57%															(76.23%)	(55.79%)
Profit Margin		(22,897.89%)	(23,832.74%)	(21,413.94%)	(8,328.16%)	(30,438.43%)	(17,055.27%)	(6,908.17%)	1,821.28%	(295.92%)	(3,004.19%)	(9,959.51%)								(10,932.57%)	(12,997.62%)	347.65%		(5,453.76%)	(5,094.97%)	(783.52%)		(8,468.88%)		(179.10%)	(1,231.81%)	(109.61%)		(246.73%)	(1,113.93%)
QoQ		934.85%	(2,418.81%)	(13,085.78%)	22,110.27%	(13,383.16%)	(10,147.10%)	(8,729.45%)	2,117.20%	2,708.27%	6,955.33%									2,065.04%	(13,345.27%)			(358.79%)	(4,311.44%)					1,052.71%	(1,122.21%)			867.21%
YoY		7,540.54%	(6,777.47%)	(14,505.77%)	(10,149.44%)	(30,142.52%)	(14,051.08%)	3,051.35%												(5,478.81%)	(7,902.65%)	1,131.17%		3,015.12%		(604.42%)		(8,359.27%)		67.62%	(117.88%)
Equity to Common Shareholders		(7,349,096$)	(7,360,627$)	(6,897,175$)	(6,698,392$)	(8,071,807$)	(5,300,738$)	(5,687,505$)	(5,428,309$)	(4,113,035$)	(4,012,462$)	(3,767,438$)	(3,059,440$)				(1,015,817$)			(1,582,868$)	(2,395,647$)	(2,233,741$)	(2,261,553$)	(2,063,447$)	(1,949,603$)	(1,383,362$)	(1,034,157$)	(611,411$)	1,217,140$	(15,740,728$)	17,245,731$	20,811,284$	9,487,334$	3,490,241$	2,021,099$	(29,000$)	(11,444$)				(16,775$)
QoQ		11,531$	(463,452$)	(198,783$)	1,373,415$	(2,771,069$)	386,767$	(259,196$)	(1,315,274$)	(100,573$)	(245,024$)	(707,998$)								812,779$	(161,906$)	27,812$	(198,106$)	(113,844$)	(566,241$)	(349,205$)	(422,746$)	348,558$	16,957,868$	(32,986,459$)	(3,565,553$)	11,323,950$	5,997,093$	1,469,142$	2,050,099$	(17,556$)
QoQ%		.16%	(6.72%)	(2.97%)	17.02%	(52.28%)	6.80%	(4.78%)	(31.98%)	(2.51%)	(6.50%)	(23.14%)								33.93%	(7.25%)	1.23%	(9.60%)	(5.84%)	(40.93%)	(33.77%)	(69.14%)	36.31%	107.73%	(191.27%)	(17.13%)	119.36%	171.83%	72.69%	7,069.31%	(153.41%)
YoY		722,711$	(2,059,889$)	(1,209,670$)	(1,270,083$)	(3,958,772$)	(1,288,276$)	(1,920,067$)	(2,368,869$)				(2,043,623$)				1,379,830$			480,579$	(446,044$)	(850,379$)	(1,227,396$)	(1,452,036$)	(989,634$)	14,357,366$	(18,279,888$)	(21,422,695$)	(8,270,194$)	(19,230,969$)	15,224,632$	20,840,284$	9,498,778$				5,331$
YoY%		8.95%	(38.86%)	(21.27%)	(23.40%)	(96.25%)	(32.11%)	(50.97%)	(77.43%)				(201.18%)				57.60%			23.29%	(22.88%)	(61.47%)	(118.69%)	(237.49%)	(103.09%)	91.21%	(106.00%)	(102.94%)	(87.17%)	(550.99%)	753.29%	71,863.05%	83,002.25%				31.78%
Dividends Paid
Additional Paid-In Capital QoQ		1,404,904$	75,000$	15,000$																											4,782,355$	4,027,835$	12,755,522$	3,060,310$	3,148,929$	10,780$
Treasury Stock
QoQ
Goodwill			740,469$	740,469$	740,469$	746,368$	740,469$	740,469$	740,469$	740,469$	740,469$	740,469$	740,469$																1,694,705$		11,249,643$	11,990,910$
QoQ%			.00%	.00%	(.79%)	.80%	.00%	.00%	.00%	.00%	.00%	.00%																			(6.18%)
YoY%			.00%	.00%	.00%				.00%
Other Intangible Assets						509,171$	509,171$	520,004$	530,837$	541,670$	552,503$	563,336$	617,501$														2,496,610$	2,496,610$	2,496,610$	6,595,236$	6,846,045$	7,515,203$
QoQ						0$	(10,833$)	(54,165$)	(10,833$)	(10,833$)	(10,833$)	(54,165$)															0$	0$	(4,098,626$)	(250,809$)	(669,158$)
Amortization of Intangible Assets						0$	10,833$	10,833$	10,833$	10,833$	10,833$	10,833$																		241,767$	275,024$	208,690$			0$
Total Assets		1,465,508$	4,278$	6,933$	1,763$	9,694$	43,513$	43,109$	72,970$	1,306,324$	1,329,771$	1,378,199$	1,556,561$							847,152$	30,226$	114,342$	13,915$	8,228$	1,611$	122,400$	292,209$	643,415$	5,382,094$		22,364,513$	26,388,044$	10,185,743$	3,639,256$	2,253,955$
QoQ		1,461,230$	(2,655$)	5,170$	(7,931$)	(33,819$)	404$	(29,861$)	(1,233,354$)	(23,447$)	(48,428$)	(178,362$)								816,926$	(84,116$)	100,427$	5,687$	6,617$	(120,789$)	(169,809$)	(351,206$)	(4,738,679$)			(4,023,531$)	16,202,301$	6,546,487$	1,385,301$
YoY		1,455,814$	(39,235$)	(36,176$)	(71,207$)				(1,483,591$)											838,924$	28,615$	(8,058$)	(278,294$)	(635,187$)	(5,380,483$)		(22,072,304$)	(25,744,629$)	(4,803,649$)		20,110,558$
Total Liabilities		8,814,605$	7,364,904$	6,904,108$	6,700,155$	6,257,722$	6,147,928$	5,730,614$	6,337,407$	5,419,359$	5,342,233$	5,145,637$	4,616,001$							2,430,020$	2,425,873$	2,348,083$	2,275,468$	2,071,675$	1,951,214$	1,505,762$	1,326,366$	1,254,826$	4,164,955$	4,487,290$	5,118,779$	5,738,444$	698,409$	149,015$	232,856$	29,268$	19,222$				18,788$
QoQ		1,449,701$	460,796$	203,953$	442,433$	109,794$	417,314$	(606,793$)	918,048$	77,126$	196,596$	529,636$								4,147$	77,790$	72,615$	203,793$	120,461$	445,452$	179,396$	71,540$	(2,910,129$)	(322,335$)	(631,489$)	(619,665$)	5,040,035$	549,394$	(83,841$)	203,588$	10,046$
YoY		2,556,883$	1,216,976$	1,173,494$	362,748$				1,721,406$											358,345$	474,659$	842,321$	949,102$	816,849$	(2,213,741$)	(2,981,528$)	(3,792,413$)	(4,483,618$)	3,466,546$	4,338,275$	4,885,923$	5,709,176$	679,187$				434$
Current Ratio		.05x	-	-	-	-	.01x	.01x	.01x	-	.01x	.01x	.04x							.38x	.01x			-	-	.02x	.15x	.56x	1.27x		.44x	.97x	12.86x	18.00x	9.14x	.01x	.40x				.11x
Total Current Assets		446,954$	4,278$	6,933$	1,763$	9,694$	43,513$	43,109$	72,970$	24,185$	36,799$	74,394$	191,923$							847,152$	30,226$			8,228$	1,611$	31,129$	195,366$	538,821$	5,271,794$		1,645,415$	4,184,573$	8,984,038$	2,682,753$	2,127,311$	268$	7,778$				2,013$
QoQ		442,676$	(2,655$)	5,170$	(7,931$)	(33,819$)	404$	(29,861$)	48,785$	(12,614$)	(37,595$)	(117,529$)								816,926$				6,617$	(29,518$)	(164,237$)	(343,455$)	(4,732,973$)			(2,539,158$)	(4,799,465$)	6,301,285$	555,442$	2,127,043$	(7,510$)
Total Current Liabilities		8,802,452$	7,352,574$	6,891,601$	6,687,530$	6,036,982$	5,927,011$	5,509,520$	6,199,074$	5,280,849$	5,203,546$	5,006,773$	4,476,901$							2,219,163$	2,233,281$	2,155,491$	2,082,876$	1,974,175$	1,876,214$	1,480,762$	1,326,366$	954,826$	4,164,955$	3,313,759$	3,710,571$	4,304,586$	698,409$	149,015$	232,856$	29,268$	19,222$				18,788$
QoQ		1,449,878$	460,973$	204,071$	650,548$	109,971$	417,491$	(689,554$)	918,225$	77,303$	196,773$	529,872$								(14,118$)	77,790$	72,615$	108,701$	97,961$	395,452$	154,396$	371,540$	(3,210,129$)	851,196$	(396,812$)	(594,015$)	3,606,177$	549,394$	(83,841$)	203,588$	10,046$
Debt to Asset Ratio		6.01x	1,721.58x	995.83x	3,800.43x	645.53x	141.29x	132.93x	86.85x	4.15x	4.02x	3.73x	2.97x							2.87x	80.26x	20.54x	163.53x	251.78x	1,211.18x	12.30x	4.54x	1.95x	.77x		.23x	.22x	.07x	.04x	.10x
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents		446,954$	4,278$	6,933$	1,763$	6,662$	31,386$	21,887$	72,970$	20,435$	17,682$	16,677$	110,606$							845,752$	26,326$	114,342$	13,915$	5,728$	1,611$	6,219$	186,317$	481,226$	2,448$	387,287$	1,154,995$	3,678,730$	8,950,244$	2,591,404$	1,389,531$	399,984$	7,778$			0$	0$
QoQ		442,676$	(2,655$)	5,170$	(4,899$)	(24,724$)	9,499$	(51,083$)	52,535$	2,753$	1,005$	(93,929$)								819,426$	(88,016$)	100,427$	8,187$	4,117$	(4,608$)	(180,098$)	(294,909$)	478,778$	(384,839$)	(767,708$)	(2,523,735$)	(5,271,514$)	6,358,840$	1,201,873$	989,547$	392,206$				0$
YoY		440,292$	(27,108$)	(14,954$)	(71,207$)				(37,636$)											840,024$	24,715$	108,123$	(172,402$)	(475,498$)	(837$)	(381,068$)	(968,678$)	(3,197,504$)	(8,947,796$)	(2,204,117$)	(234,536$)	3,278,746$	8,942,466$			399,984$	7,778$
Interest Expenses								200,157$	677,378$	99,306$	346,402$	1,970,913$								3,822$	3,857$	3,096$	34,331$	26,752$	78,789$	4,067$	2,427$	2,291$								480$				0$
Interest Income

Copy Table ✓