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

	EvoAir Holdings Inc. (EVOHD)
	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-Nov-30	2025-Aug-31	2025-May-31	2025-Feb-28	2024-Nov-30	2024-Aug-31	2024-May-31	2024-Feb-29										2021-Aug-31	2021-May-31	2021-Feb-28	2020-Nov-30	2020-Aug-31	2020-May-31	2020-Feb-29	2019-Nov-30	2019-Aug-31		2019-Feb-28
Fiscal Period		Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024										Q4-FY2021	Q3-FY2021	Q2-FY2021	Q1-FY2021	Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020	Q4-FY2019		Q2-FY2019
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	27,180,631	27,180,631	27,180,631	27,180,631	27,180,631	27,180,631	25,685,591	102,742,362	102,742,362	25,685,591	25,577,734	102,060,801	102,003,018	102,003,018	25,463,349		101,779,323	2,970,000	2,970,000	2,970,000	2,970,000	2,970,000	2,970,000	2,970,000	2,970,000	3,035,000	2,970,000	2,645,000	2,330,000	2,270,000	2,270,000
QoQ%	.00%	.00%	.00%	.00%	.00%	5.82%	(75.00%)	.00%	300.00%	.42%	(74.94%)	.06%	.00%	300.59%			3,326.91%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	(2.14%)	2.19%	12.29%	13.52%	2.64%	.00%
YoY%	.00%	.00%	5.82%	(73.55%)	(73.55%)	5.82%	.42%	.67%	.73%	(74.82%)	.45%		.22%	3,334.45%	757.35%		3,326.91%	.00%	.00%	.00%	.00%	(2.14%)	.00%	12.29%	27.47%	33.70%	30.84%
Price to Sales
Price to Earnings
Price to Book
Total Revenue		20,451$	124,307$	37,306$	71,124$	51,929$	112,225$	89,616$	41,174$	91,318$	8,715$	165,726$	70,912$																0$				0$
QoQ%		(83.55%)	233.21%	(47.55%)	36.96%	(53.73%)	25.23%	117.65%	(54.91%)	947.83%	(94.74%)	133.71%
YoY%		(60.62%)	10.77%	(58.37%)	72.74%	(43.13%)	1,187.72%	(45.93%)	(41.94%)																				.00%
TTM		253,188$	284,666$	272,584$	324,894$	294,944$	334,333$	230,823$	306,933$	336,671$
TTM_QoQ%		(11.06%)	4.43%	(16.10%)	10.15%	(11.78%)	44.84%	(24.80%)	(8.83%)
TTM_YoY%		(14.16%)	(14.86%)	18.09%	5.85%	(12.39%)
Gross Margin		(10.92%)	(9.21%)	77.20%	1.49%	(73.53%)	12.22%	36.68%	(111.48%)	(9.86%)	(447.84%)	24.79%	(25.42%)
QoQ		(1.72%)	(86.41%)	75.71%	75.01%	(85.75%)	(24.46%)	148.17%	(101.62%)	437.97%	(472.62%)	50.21%
YoY		62.60%	(21.43%)	40.52%	112.97%	(63.66%)	460.06%	11.90%	(86.06%)
Operating Income		(1,038,888$)	(7,864,744$)	(1,208,663$)	(1,275,287$)	(4,641,057$)	(22,299,327$)	(974,819$)	(1,519,660$)	(1,526,000$)	(1,814,167$)	(1,427,074$)	(1,444,809$)																(4,589$)				(678$)
QoQ%		86.79%	(550.70%)	5.22%	72.52%	79.19%	(2,187.54%)	35.85%	.42%	15.88%	(27.13%)	1.23%
YoY%		77.62%	64.73%	(23.99%)	16.08%	(204.13%)	(1,129.18%)	31.69%	(5.18%)																				(576.84%)
TTM		(11,387,582$)	(14,989,751$)	(29,424,334$)	(29,190,490$)	(29,434,863$)	(26,319,806$)	(5,834,646$)	(6,286,901$)	(6,212,050$)
TTM_QoQ%		24.03%	49.06%	(.80%)	.83%	(11.84%)	(351.10%)	7.19%	(1.21%)
TTM_YoY%		61.31%	43.05%	(404.30%)	(364.31%)	(373.84%)
Operating Margin		(5,079.89%)	(6,326.87%)	(3,239.86%)	(1,793.05%)	(8,937.31%)	(19,870.20%)	(1,087.77%)	(3,690.82%)	(1,671.08%)	(20,816.60%)	(861.10%)	(2,037.47%)
QoQ		1,246.98%	(3,087.01%)	(1,446.82%)	7,144.27%	10,932.88%	(18,782.42%)	2,603.05%	(2,019.74%)	19,145.52%	(19,955.50%)	1,176.36%
YoY		3,857.42%	13,543.33%	(2,152.09%)	1,897.78%	(7,266.23%)	946.41%	(226.67%)	(1,653.36%)
Net Income		(1,038,715$)	(7,867,275$)	(1,186,838$)	(1,272,988$)	(4,640,904$)	(22,385,876$)	(974,441$)	(1,430,758$)	(1,524,321$)	(1,926,510$)	(1,513,423$)	(1,437,078$)	(1,440,362$)					(24,494$)	(29,134$)	(2,144$)	(5,773$)	(2,606$)	(2,090$)	(4,568$)	(5,100$)	(2,228$)	(2,996$)	(4,589$)	(6,590$)			(678$)
QoQ%		86.80%	(562.88%)	6.77%	72.57%	79.27%	(2,197.30%)	31.89%	6.14%	20.88%	(27.30%)	(5.31%)	.23%						15.93%	(1,258.86%)	62.86%	(121.53%)	(24.69%)	54.25%	10.43%	(128.91%)	25.63%	34.71%	30.36%
YoY%		77.62%	64.86%	(21.80%)	11.03%	(204.46%)	(1,061.99%)	35.61%	.44%	(5.83%)									(839.91%)	(1,293.97%)	53.07%	(13.20%)	(16.97%)	30.24%	.46%	22.61%			(576.84%)
TTM		(11,365,816$)	(14,968,005$)	(29,486,606$)	(29,274,209$)	(29,431,979$)	(26,315,396$)	(5,856,030$)	(6,395,012$)	(6,401,332$)	(6,317,373$)								(61,545$)	(39,657$)	(12,613$)	(15,037$)	(14,364$)	(13,986$)	(14,892$)	(14,913$)	(16,403$)
TTM_QoQ%		24.07%	49.24%	(.73%)	.54%	(11.84%)	(349.37%)	8.43%	.10%	(1.33%)									(55.19%)	(214.41%)	16.12%	(4.69%)	(2.70%)	6.08%	.14%	9.08%
TTM_YoY%		61.38%	43.12%	(403.53%)	(357.77%)	(359.78%)	(316.56%)												(328.47%)	(183.55%)	15.30%	(.83%)	12.43%
Profit Margin		(5,079.04%)	(6,328.91%)	(3,181.36%)	(1,789.82%)	(8,937.02%)	(19,947.32%)	(1,087.35%)	(3,474.91%)	(1,669.25%)	(22,105.68%)	(913.21%)	(2,026.57%)
QoQ		1,249.86%	(3,147.55%)	(1,391.55%)	7,147.20%	11,010.30%	(18,859.97%)	2,387.55%	(1,805.66%)	20,436.44%	(21,192.47%)	1,113.36%
YoY		3,857.98%	13,618.41%	(2,094.01%)	1,685.09%	(7,267.77%)	2,158.36%	(174.14%)	(1,448.34%)
Equity to Common Shareholders		41,436,403$	42,441,427$	50,270,712$	51,561,348$	52,838,868$	51,481,262$	73,816,302$	74,811,862$	76,238,700$	77,851,022$	78,618,132$	79,399,942$	80,685,365$	81,844,479$				(53,634$)	(29,140$)	(6$)	(11,154$)	(5,381$)	(2,775$)	(685$)	5,833$	7,183$	1,461$	(7,493$)	(2,904$)	32,775$
QoQ		(1,005,024$)	(7,829,285$)	(1,290,636$)	(1,277,520$)	1,357,606$	(22,335,040$)	(995,560$)	(1,426,838$)	(1,612,322$)	(767,110$)	(781,810$)	(1,285,423$)	(1,159,114$)					(24,494$)	(29,134$)	11,148$	(5,773$)	(2,606$)	(2,090$)	(6,518$)	(3,150$)	5,722$	8,954$	(4,589$)	(35,679$)
QoQ%		(2.37%)	(15.57%)	(2.50%)	(2.42%)	2.64%	(30.26%)	(1.33%)	(1.87%)	(2.07%)	(.98%)	(.99%)	(1.59%)	(1.42%)					(84.06%)	(485,566.67%)	99.95%	(107.29%)	(93.91%)	(305.11%)	(111.74%)	(35.07%)	391.65%	119.50%	(158.02%)	(108.86%)
YoY		(11,402,465$)	(9,039,835$)	(23,545,590$)	(23,250,514$)	(23,399,832$)	(26,369,760$)	(4,801,830$)	(4,588,080$)	(4,446,665$)	(3,993,457$)				81,898,113$				(48,253$)	(26,365$)	679$	(16,987$)	(14,364$)	(4,236$)	6,808$	8,737$	(25,592$)
YoY%		(21.58%)	(17.56%)	(31.90%)	(31.08%)	(30.69%)	(33.87%)	(6.11%)	(5.78%)	(5.51%)	(4.88%)				152,698.13%				(896.73%)	(950.09%)	99.12%	(291.22%)	(159.90%)	(289.94%)	90.86%	300.86%	(78.08%)
Dividends Paid
Additional Paid-In Capital QoQ																						0$	0$	0$	(1,885$)	1,885$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets		40,943,353$	41,579,778$	48,774,101$	49,676,520$	50,578,939$	51,481,358$	73,100,745$	74,140,092$		76,218,786$
QoQ		(636,425$)	(7,194,323$)	(902,419$)	(902,419$)	(902,419$)	(21,619,387$)	(1,039,347$)
Amortization of Intangible Assets		636,425$	262,821$	902,419$	902,419$	902,419$	1,039,347$	1,039,347$		1,039,347$	1,039,347$	1,039,347$
Total Assets		44,981,447$	45,688,955$	53,059,500$	54,000,409$	54,963,141$	53,279,111$	75,445,665$	76,186,970$		79,024,358$										0$	763$	6,019$	8,392$	11,262$		18,200$		4,024$		12,903$
QoQ		(707,508$)	(7,370,545$)	(940,909$)	(962,732$)	1,684,030$	(22,166,554$)	(741,305$)													(763$)	(5,256$)	(2,373$)	(2,870$)
YoY		(9,981,694$)	(7,590,156$)	(22,386,165$)	(22,186,561$)		(25,745,247$)														(11,262$)		(12,181$)		7,238$		5,297$
Total Liabilities		3,545,044$	3,247,528$	2,788,788$	2,439,061$	2,124,273$	1,797,849$	1,629,363$	1,375,108$		1,173,336$								53,634$	29,140$	6$	763$	11,400$	8,392$	11,262$	15,050$	18,200$		9,717$		12,903$
QoQ		297,516$	458,740$	349,727$	314,788$	326,424$	168,486$	254,255$											24,494$	29,134$	(757$)	(10,637$)	3,008$	(2,870$)	(3,788$)	(3,150$)
YoY		1,420,771$	1,449,679$	1,159,425$	1,063,953$		624,513$												42,234$	20,748$	(11,256$)	(14,287$)	(6,800$)		1,545$		5,297$
Current Ratio		.14x	.16x	.24x	.30x	.36x	.47x	.87x	1.15x		2.15x											.04x	.50x	.71x	.90x	1.57x	1.90x				1.40x
Total Current Assets		483,981$	527,748$	657,714$	726,102$	737,134$	790,752$	1,307,602$	1,394,439$		2,071,164$											499$	5,676$	7,970$	10,760$	14,469$	17,540$				12,903$
QoQ		(43,767$)	(129,966$)	(68,388$)	(11,032$)	(53,618$)	(516,850$)	(86,837$)														(5,177$)	(2,294$)	(2,790$)	(3,709$)	(3,071$)
Total Current Liabilities		3,522,555$	3,212,754$	2,741,918$	2,381,483$	2,042,381$	1,684,638$	1,495,950$	1,215,947$		964,642$								53,634$	29,140$	6$	11,917$	11,400$	11,167$	11,947$	9,217$	9,217$				9,217$
QoQ		309,801$	470,836$	360,435$	339,102$	357,743$	188,688$	280,003$											24,494$	29,134$	(11,911$)	517$	233$	(780$)	2,730$	0$
Debt to Asset Ratio		.08x	.07x	.05x	.05x	.04x	.03x	.02x	.02x		.01x											1.00x	1.89x	1.00x	1.00x		1.00x		2.41x		1.00x
Long Term Debt
QoQ
YoY
Capital Lease Obligations		82,462$	98,036$	144,489$	156,927$	180,150$	208,336$	218,673$	239,914$		283,042$
Cash and Cash Equivalents		74,918$	93,329$	81,016$	199,461$	149,732$	152,985$	45,502$	137,029$		779,049$											499$	5,676$	7,970$	10,760$	14,469$	15,740$		3,206$		12,903$		4,438$
QoQ		(18,411$)	12,313$	(118,445$)	49,729$	(3,253$)	107,483$	(91,527$)														(5,177$)	(2,294$)	(2,790$)	(3,709$)	(1,271$)
YoY		(74,814$)	(59,656$)	35,514$	62,432$		(626,064$)															(13,970$)	(10,064$)		7,554$		2,837$		(1,232$)
Interest Expenses			0$	32$	0$	0$	0$	32$	0$	0$	22$	0$	0$
Interest Income

Copy Table ✓