Valuation for FUSTD - findataslice

	FUSE GROUP HOLDING INC. (FUSTD)
	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-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31																						2018-Jun-30	2018-Mar-31	2017-Dec-31	2017-Sep-30	2017-Jun-30	2017-Mar-31	2016-Dec-31	2016-Sep-30	2016-Jun-30	2016-Mar-31
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024																						Q3-FY2017	Q2-FY2017	Q1-FY2017	Q4-FY2016	Q3-FY2016	Q2-FY2016	Q1-FY2016	Q4-FY2015	Q3-FY2015	Q2-FY2015
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding		13,297,143	13,297,143	13,297,143	13,297,143	13,297,143	13,296,986	13,296,982	13,274,173	13,274,173	13,274,177	64,778,050	64,778,050	64,778,050	12,955,614																64,778,050	45,150,000	45,150,000	45,150,000	45,150,000	45,150,000	9,030,000	9,030,000	45,150,000	9,030,000	5,500,000	5,500,000	27,500,000	5,500,000	5,500,000
QoQ%		.00%	.00%	.00%	.00%	.00%	.00%	.17%	.00%		(79.51%)	.00%	.00%	400.00%																	43.47%	.00%	.00%	.00%	.00%	400.00%	.00%	(80.00%)	400.00%	64.18%	.00%	(80.00%)	400.00%	.00%
YoY%		.00%	.00%	.00%	.17%	.17%					2.46%																				43.47%	.00%	400.00%	400.00%	.00%	400.00%	64.18%	64.18%	64.18%	64.18%	.00%
Price to Sales
Price to Earnings
Price to Book
Total Revenue			0$	26,000$	0$	19,942$	129,885$	82,353$	99,786$	20,000$																						0$	0$	0$	0$	0$	0$	0$	7,250$	3,600$	7,825$	6,500$	5,150$	8,250$	4,500$
QoQ%			(100.00%)	.00%	(100.00%)	(84.65%)	57.72%	(17.47%)	398.93%																							.00%	.00%	.00%	.00%	.00%	.00%	(100.00%)	101.39%	(53.99%)	20.39%	26.21%	(37.58%)	83.33%
YoY%			(100.00%)	(68.43%)	(100.00%)	(.29%)																										.00%	.00%	.00%	(100.00%)	(100.00%)	(100.00%)	(100.00%)	40.78%	(56.36%)	73.89%
TTM			45,942$	175,827$	232,180$	331,966$	332,024$																									0$	0$	0$	0$	7,250$	10,850$	18,675$	25,175$	23,075$	27,725$	24,400$
TTM_QoQ%			(73.87%)	(24.27%)	(30.06%)	(.02%)																										.00%	.00%	.00%	(100.00%)	(33.18%)	(41.90%)	(25.82%)	9.10%	(16.77%)	13.63%
TTM_YoY%			(86.16%)																													(100.00%)	(100.00%)	(100.00%)	(100.00%)	(68.58%)	(60.87%)	(23.46%)
Gross Margin				100.00%		100.00%	100.00%	100.00%	100.00%	100.00%																													79.30%	58.33%	73.47%	70.00%	62.14%	72.74%	47.00%
QoQ						.00%	.00%	.00%	.00%																														20.96%	(15.14%)	3.47%	7.86%	(10.60%)	25.74%
YoY				.00%		.00%																																	17.16%	(14.41%)	26.47%
Operating Income			(77,628$)	(71,819$)	(81,218$)	(46,856$)	23,173$	17,931$	(15,062$)	(59,395$)	(106,746$)	(99,790$)	(133,382$)	(115,201$)																		(2,602,488$)	(307,880$)	(227,791$)	(483,079$)	(514,096$)	(484,750$)	(37,370$)	(12,796$)	(22,211$)	(8,989$)	856$
QoQ%			(8.09%)	11.57%	(73.34%)	(302.20%)	29.23%	219.05%	74.64%		(6.97%)	25.19%	(15.78%)																			(745.29%)	(35.16%)	52.85%	6.03%	(6.05%)	(1,197.16%)	(192.04%)	42.39%	(147.09%)	(1,150.12%)
YoY%			(434.99%)	(500.53%)	(439.23%)	21.11%																										(406.23%)	36.49%	(509.56%)	(3,675.23%)	(2,214.60%)	(5,292.70%)	(4,465.65%)
TTM			(277,521$)	(176,720$)	(86,970$)	(20,814$)	(33,353$)				(455,119$)																					(3,621,238$)	(1,532,846$)	(1,709,716$)	(1,519,295$)	(1,049,012$)	(557,127$)	(81,366$)	(43,140$)
TTM_QoQ%			(57.04%)	(103.20%)	(317.84%)	37.60%																										(136.24%)	10.35%	(12.53%)	(44.83%)	(88.29%)	(584.72%)	(88.61%)
TTM_YoY%			(732.07%)																													(245.21%)	(175.13%)	(2,001.27%)	(3,421.78%)
Operating Margin				(276.23%)		(234.96%)	17.84%	21.77%	(15.09%)	(296.98%)																													(176.50%)	(616.97%)	(114.88%)	13.17%
QoQ						(252.80%)	(3.93%)	36.87%	281.88%																														440.48%	(502.10%)	(128.04%)
YoY				(298.00%)		62.01%
Net Income			(79,083$)	(73,198$)	(81,218$)	(50,203$)	22,221$	17,283$	(16,721$)	(63,144$)	(108,105$)	(106,360$)	(138,458$)	(121,879$)																		(2,663,841$)	(352,746$)	(239,389$)	(486,283$)	(515,950$)	(518,040$)	(37,551$)	(12,796$)	(22,211$)	(8,989$)	856$	(942$)	1,743$	(8,752$)
QoQ%			(8.04%)	9.88%	(61.78%)	(325.93%)	28.57%	203.36%	73.52%		(1.64%)	23.18%	(13.60%)																			(655.17%)	(47.35%)	50.77%	5.75%	.40%	(1,279.56%)	(193.46%)	42.39%	(147.09%)	(1,150.12%)	190.87%	(154.05%)	119.92%
YoY%			(455.89%)	(523.53%)	(385.73%)	20.49%																										(416.30%)	31.91%	(537.50%)	(3,700.27%)	(2,222.95%)	(5,663.04%)	(4,486.80%)	(1,258.39%)	(1,374.30%)	(2.71%)
TTM			(283,702$)	(182,398$)	(91,917$)	(27,420$)	(40,361$)				(474,802$)																					(3,742,259$)	(1,594,368$)	(1,759,662$)	(1,557,824$)	(1,084,337$)	(590,598$)	(81,547$)	(43,140$)	(31,286$)	(7,332$)	(7,095$)
TTM_QoQ%			(55.54%)	(98.44%)	(235.22%)	32.06%																										(134.72%)	9.39%	(12.96%)	(43.67%)	(83.60%)	(624.24%)	(89.03%)	(37.89%)	(326.71%)	(3.34%)
TTM_YoY%			(602.91%)																													(245.12%)	(169.96%)	(2,057.85%)	(3,511.09%)	(3,365.89%)	(7,955.07%)	(1,049.36%)
Profit Margin				(281.53%)		(251.75%)	17.11%	20.99%	(16.76%)	(315.72%)																													(176.50%)	(616.97%)	(114.88%)	13.17%	(18.29%)	21.13%	(194.49%)
QoQ						(268.85%)	(3.88%)	37.74%	298.96%																														440.48%	(502.10%)	(128.04%)	31.46%	(39.42%)	215.62%
YoY				(302.52%)		63.98%																																	(158.21%)	(638.10%)	79.61%
Equity to Common Shareholders			(450,501$)	(371,418$)	(298,220$)	(217,002$)	(166,799$)	(189,019$)	(257,622$)	(240,901$)	(177,757$)	(786,419$)	(680,059$)	(541,601$)	(419,722$)																	(4,778,210$)	(2,114,370$)	(1,761,624$)	(1,522,235$)	(1,035,952$)	(520,002$)	(18,628$)	(16,192$)	(3,396$)	(16,485$)		(8,352$)
QoQ			(79,083$)	(73,198$)	(81,218$)	(50,203$)	22,220$	68,603$	(16,721$)		608,662$	(106,360$)	(138,458$)	(121,879$)																		(2,663,840$)	(352,746$)	(239,389$)	(486,283$)	(515,950$)	(501,374$)	(2,436$)	(12,796$)	13,089$
QoQ%			(21.29%)	(24.55%)	(37.43%)	(30.10%)	11.76%	26.63%	(6.94%)		77.40%	(15.64%)	(25.57%)	(29.04%)																		(125.99%)	(20.02%)	(15.73%)	(46.94%)	(99.22%)	(2,691.51%)	(15.04%)	(376.80%)	79.40%
YoY			(283,702$)	(182,399$)	(40,598$)	23,899$					241,965$																					(3,742,258$)	(1,594,368$)	(1,742,996$)	(1,506,043$)	(1,032,556$)	(503,517$)		(7,840$)
YoY%			(170.09%)	(96.50%)	(15.76%)	9.92%					57.65%																					(361.24%)	(306.61%)	(9,356.86%)	(9,301.16%)	(30,405.07%)	(3,054.40%)		(93.87%)
Dividends Paid
Additional Paid-In Capital QoQ			0$	0$	0$	0$	53,187$	51,206$	0$																							0$	0$	0$	0$	(36,120$)	16,667$	71,235$	(36,120$)
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets																																0$				165,897$
Total Assets			34,678$	25,897$	46,506$	28,135$	85,374$	71,125$	62,031$	91,035$	72,205$																					2,148,673$	4,800,837$	5,114,944$	5,357,048$	5,839,172$	6,441,987$	6,854,394$	18,955$	30,657$	12,702$		17,300$
QoQ			8,781$	(20,609$)	18,371$	(57,239$)	14,249$	9,094$	(29,004$)																							(2,652,164$)	(314,107$)	(242,104$)	(482,124$)	(602,815$)	(412,407$)	6,835,439$	(11,702$)	17,955$
YoY			(50,696$)	(45,228$)	(15,525$)	(62,900$)																										(3,690,499$)	(1,641,150$)	(1,739,450$)	5,338,093$	5,808,515$	6,429,285$		1,655$
Total Liabilities			485,179$	397,315$	344,726$	245,137$	252,173$	260,144$	319,653$	331,936$	249,962$																					6,926,883$	6,915,207$	6,876,568$	6,879,283$	6,875,124$	6,961,989$	6,873,022$	35,147$	34,053$	29,187$		25,652$
QoQ			87,864$	52,589$	99,589$	(7,036$)	(7,971$)	(59,509$)	(12,283$)																							11,676$	38,639$	(2,715$)	4,159$	(86,865$)	88,967$	6,837,875$	1,094$	4,866$
YoY			233,006$	137,171$	25,073$	(86,799$)																										51,759$	(46,782$)	3,546$	6,844,136$	6,841,071$	6,932,802$		9,495$
Current Ratio			.11x	.11x	.22x	.19x	.56x	.37x	.26x	.36x	.42x																					15.55x	.69x		.78x		.92x	1.00x	.48x	.82x	.34x		.54x
Total Current Assets			34,678$	25,897$	46,506$	28,135$	85,374$	59,284$	43,215$	65,335$	39,256$																					887,362$	4,788,978$	5,102,537$	5,344,093$	5,825,669$	6,427,936$	6,854,394$	16,697$	28,084$	9,813$		13,780$
QoQ			8,781$	(20,609$)	18,371$	(57,239$)	26,090$	16,069$	(22,120$)																							(3,901,616$)	(313,559$)	(241,556$)	(481,576$)	(602,267$)	(426,458$)	6,837,697$	(11,387$)	18,271$
Total Current Liabilities			320,293$	231,913$	210,636$	146,365$	152,786$	160,147$	169,053$	180,738$	93,134$																					57,065$	6,915,207$		6,879,283$		6,961,989$	6,873,022$	35,147$	34,053$	29,187$		25,652$
QoQ			88,380$	21,277$	64,271$	(6,421$)	(7,361$)	(8,906$)	(11,685$)																							(6,858,142$)					88,967$	6,837,875$	1,094$	4,866$
Debt to Asset Ratio			13.99x	15.34x	7.41x	8.71x	2.95x	3.66x	5.15x	3.65x	3.46x																					3.22x	1.44x	1.34x	1.28x	1.18x	1.08x	1.00x	1.85x	1.11x	2.30x		1.48x
Long Term Debt			97,453$	98,068$	98,682$	100,600$	101,198$	101,791$	102,378$	103,152$
QoQ			(615$)	(614$)	(1,918$)	(598$)	(593$)	(587$)	(774$)
YoY			(3,745$)	(3,723$)	(3,696$)	(2,552$)
Capital Lease Obligations							5,038$	12,518$	19,905$	27,200$
Cash and Cash Equivalents			21,160$	8,409$	41,139$	18,816$	67,601$	42,434$	38,047$	56,417$	26,588$																					875,740$	3,771,993$	4,102,537$	419,093$	894,448$	3,292,672$	6,847,727$	8,165$	27,885$	9,614$	1,338$	13,581$
QoQ			12,751$	(32,730$)	22,323$	(48,785$)	25,167$	4,387$	(18,370$)																							(2,896,253$)	(330,544$)	3,683,444$	(475,355$)	(2,398,224$)	(3,555,055$)	6,839,562$	(19,720$)	18,271$	8,276$	(12,243$)
YoY			(46,441$)	(34,025$)	3,092$	(37,601$)																										(18,708$)	479,321$	(2,745,190$)	410,928$	866,563$	3,283,058$	6,846,389$	(5,416$)
Interest Expenses									1,659$	1,349$			5,076$	4,278$																		60,110$	44,653$	52,668$	52,669$	52,096$	57,821$	0$	0$	0$	0$
Interest Income