Valuation for DMN - findataslice

	Damon Inc.
	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-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025
Close Price of Common Stock			0.00$	0.01$	0.84$
Market Cap of Common Stock			4,165,811$	308,432$	17,361,722$
Market Cap of Common Stock QoQ%			1,250.64%	(98.22%)
Market Cap of Common Stock YoY%
Common Shares Outstanding		19,603,815	19,603,815	503,766,493	21,516,305	4,615,384	20,758	2,592,740	2,584,494	3,600,001
Common Shares Outstanding QoQ%		.00%	(96.11%)	2,241.32%	366.19%	22,134.24%	(99.20%)	.32%	(28.21%)
Common Shares Outstanding YoY%		324.75%	94,339.81%	19,329.89%	732.52%	28.21%
Total Revenue TTM			324,705$	209,508$	187,380$	196,945$	192,884$
Total Revenue			91,802$	81,411$	49,523$	101,969$	(23,395$)	59,283$	59,088$	97,908$
Total Revenue QoQ%			12.76%	64.39%	(51.43%)	535.86%	(139.46%)	.33%	(39.65%)
Total Revenue YoY%			492.40%	37.33%	(16.19%)	4.15%
Gross Margin			50.00%	50.67%	56.93%	61.12%	3,571.92%	(1,080.93%)	(1,585.63%)	75.69%
Earnings to Common Shareholders TTM			(5,350,662$)	(10,717,769$)	1,348,736$	(36,003,232$)	(33,968,248$)
Earnings to Common Shareholders			(2,996,157$)	(25,163,438$)	30,221,108$	(7,412,175$)	(8,363,264$)	(13,096,933$)	(7,130,860$)	(5,377,191$)
Earnings to Common Shareholders QoQ%			88.09%	(183.26%)	507.72%	11.37%	36.14%	(83.67%)	(32.61%)
Earnings to Common Shareholders YoY%			64.18%	(92.13%)	523.81%	(37.85%)
Profit Margin			(3,263.72%)	(30,909.14%)	61,024.39%	(7,269.05%)	35,748.08%	(22,092.22%)	(12,068.20%)	(5,492.09%)
Equity to Common Shareholders			(9,888,085$)	(21,291,457$)	(3,274,302$)	(54,357,637$)	(50,449,144$)	(48,985,574$)	(36,304,573$)	(29,361,950$)
Equity to Common Shareholders QoQ			11,403,372$	(18,017,155$)	51,083,335$	(3,908,493$)	(1,463,570$)	(12,681,001$)	(6,942,623$)
Equity to Common Shareholders QoQ%			53.56%	(550.26%)	93.98%	(7.75%)	(2.99%)	(34.93%)	(23.65%)
Equity to Common Shareholders YoY			40,561,059$	27,694,117$	33,030,271$	(24,995,687$)
Equity to Common Shareholders YoY%			80.40%	56.54%	90.98%	(85.13%)
Dividends Paid
Additional Paid-In Capital QoQ			12,804$	15,839$
Treasury Stock
Treasury Stock QoQ
Price to Sales			12.83x	1.47x	92.66x
Price to Earnings			-	-	12.87x
Price to Book			-	-	-
Goodwill					14,045,955$
Goodwill QoQ%
Goodwill YoY%
Other Intangible Assets
Other Intangible Assets QoQ
Amortization of Intangible Assets
Forward Price to Sales MRQ			11.34x	.95x	87.64x
Forward Price to Earnings MRQ			-	-	.14x
Total Assets			4,082,698$	8,663,925$	16,204,682$	1,242,930$	1,751,352$
Total Assets QoQ			(4,581,227$)	(7,540,757$)	14,961,752$	(508,422$)
Total Assets YoY			2,331,346$
Total Liabilities			13,970,783$	29,171,382$	19,478,984$	3,202,331$	52,200,496$
Total Liabilities QoQ			(15,200,599$)	9,692,398$	16,276,653$	(48,998,165$)
Total Liabilities YoY			(38,229,713$)
Current Ratio			.24x	.27x	.09x	1.01x	.01x
Total Current Assets			3,348,162$	7,900,255$	1,190,766$	1,240,389$	486,501$
Total Current Assets QoQ			(4,552,093$)	6,709,489$	(49,623$)	753,888$
Total Current Liabilities			13,834,129$	28,964,753$	13,482,502$	1,228,015$	51,787,601$
Total Current Liabilities QoQ			(15,130,624$)	15,482,251$	12,254,487$	(50,559,586$)
Debt to Asset Ratio			3.42x	3.37x	1.20x	2.58x	29.81x
Long Term Debt					5,725,101$	1,974,316$	1,506,561$
Long Term Debt QoQ					3,750,785$	467,755$
Long Term Debt YoY
Capital Lease Obligations			431,129$	283,736$	366,229$		679,011$
Interest Expenses						0$
Cash and Cash Equivalents			2,479,283$	7,555,820$	788,561$	175,292$	395,580$
Cash and Cash Equivalents QoQ			(5,076,537$)	6,767,259$	613,269$	(220,288$)
Cash and Cash Equivalents YoY			2,083,703$
Interest Income						24,066$