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

	Edgemode, Inc. (FWAV)
	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	Q2-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										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	2016-Jun-30	2016-Mar-31	2015-Dec-31
Fiscal Period		Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023										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	Q1-FY2017	Q4-FY2016	Q3-FY2016	Q2-FY2016	Q1-FY2016	Q4-FY2015
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	3,699,027,128	3,546,009,459	2,998,158,602	2,438,304,765	2,302,384,959	390,687,459	390,687,459	390,687,459	390,687,459	390,687,459	390,687,459	390,687,459	390,687,459	390,687,459	390,437,459				292,179,345	47,460,140	47,160,140	38,764,776	40,647,329	37,307,329	36,126,329	35,488,163	29,288,163	29,076,800	29,076,800	29,051,800	29,051,800	145,259,000	144,525,000	141,525,000	28,305,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000	141,525,000
QoQ%	4.32%	18.27%	22.96%	5.90%	489.32%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.06%					515.63%	.64%	21.66%	(4.63%)	8.95%	3.27%	1.80%	21.17%	.73%	.00%	.09%	.00%	(80.00%)	.51%	2.12%	400.00%	(80.00%)	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
YoY%	60.66%	807.63%	667.41%	524.11%	489.32%	.00%	.00%	.00%	.00%	.00%	.06%				33.63%				618.82%	27.21%	30.54%	9.23%	38.78%	28.31%	24.25%	22.16%	.81%	(79.98%)	(79.88%)	(79.47%)	2.64%	2.64%	2.12%	.00%	(80.00%)	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
Price to Sales
Price to Earnings
Price to Book
Total Revenue																					34,500$	34,500$	34,500$	69,000$	34,500$	34,500$	34,500$	34,500$	0$	18,000$	18,000$		6,000$	6,000$	6,000$
QoQ%																					.00%	.00%	(50.00%)	100.00%	.00%	.00%	.00%	.00%	(100.00%)	.00%			.00%	.00%
YoY%																					.00%	.00%	.00%	100.00%	.00%	91.67%	91.67%		(100.00%)	200.00%	200.00%
TTM																					172,500$	172,500$	172,500$	172,500$	138,000$	103,500$	87,000$	70,500$
TTM_QoQ%																					.00%	.00%	.00%	25.00%	33.33%	18.97%	23.40%
TTM_YoY%																					25.00%	66.67%	98.28%	144.68%
Gross Margin																					100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%		100.00%	100.00%	100.00%
QoQ																					.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%			.00%	.00%
YoY																					.00%	.00%	.00%	.00%	.00%	.00%	.00%		.00%	.00%	.00%
Operating Income		(14,242,832$)	(11,160,141$)	(734,255$)	(3,262,408$)	(22,115,141$)	(305,772$)	(380,738$)	(385,419$)	(336,599$)	(127,196$)	(647,078$)	(422,247$)	(1,937,158$)
QoQ%		(27.62%)	(1,419.93%)	77.49%	85.25%	(7,132.56%)	19.69%	1.22%	(14.50%)	(164.63%)	80.34%	(53.25%)	78.20%
YoY%		35.60%	(3,549.82%)	(92.85%)	(746.46%)	(6,470.17%)	(140.39%)	41.16%	8.72%	82.62%
TTM		(29,399,636$)	(37,271,945$)	(26,417,576$)	(26,064,059$)	(23,187,070$)	(1,408,528$)	(1,229,952$)	(1,496,292$)	(1,533,120$)	(3,133,679$)
TTM_QoQ%		21.12%	(41.09%)	(1.36%)	(12.41%)	(1,546.19%)	(14.52%)	17.80%	2.40%	51.08%
TTM_YoY%		(26.79%)	(2,546.16%)	(2,047.85%)	(1,641.91%)	(1,412.41%)	55.05%
Operating Margin
QoQ
YoY
Net Income		(5,719,067$)	(10,267,202$)	10,337,273$	(3,827,281$)	(20,872,081$)	574,895$	(1,398,272$)	(315,478$)	(451,204$)	(173,939$)	(667,401$)	62,640$	(2,007,046$)							(308,780$)	(1,456,644$)	(699,870$)	(625,947$)	(450,955$)	(3,307,709$)	(297,957$)	(135,934$)	(97,625$)	(47,655$)	(78,074$)	(49,622$)	(51,860$)	(19,345$)	(19,457$)	(8,783$)	(18,449$)	(17,351$)	(22,710$)	(14,697$)	(35,905$)	(22,266$)	(56,435$)	(32,245$)	(19,723$)	(28,292$)
QoQ%		44.30%	(199.32%)	370.09%	81.66%	(3,730.59%)	141.12%	(343.22%)	30.08%	(159.40%)	73.94%	(1,165.46%)	103.12%								78.80%	(108.13%)	(11.81%)	(38.81%)	86.37%	(1,010.13%)	(119.19%)	(39.24%)	(104.86%)	38.96%	(57.34%)	4.32%	(168.08%)	.58%	(121.53%)	52.39%	(6.33%)	23.60%	(54.52%)	59.07%	(61.26%)	60.55%	(75.02%)	(63.49%)	30.29%
YoY%		72.60%	(1,885.93%)	839.29%	(1,113.17%)	(4,525.86%)	430.52%	(109.51%)	(603.64%)	77.52%											31.53%	55.96%	(134.89%)	(360.48%)	(361.93%)	(6,840.95%)	(281.63%)	(173.94%)	(88.25%)	(146.34%)	(301.26%)	(464.98%)	(181.10%)	(11.49%)	14.32%	40.24%	48.62%	22.07%	59.76%	54.42%	(82.05%)	21.30%
TTM		(9,476,277$)	(24,629,291$)	(13,787,194$)	(25,522,739$)	(22,010,936$)	(1,590,059$)	(2,338,893$)	(1,608,022$)	(1,229,904$)	(2,785,746$)										(3,091,241$)	(3,233,416$)	(5,084,481$)	(4,682,568$)	(4,192,555$)	(3,839,225$)	(579,171$)	(359,288$)	(272,976$)	(227,211$)	(198,901$)	(140,284$)	(99,445$)	(66,034$)	(64,040$)	(67,293$)	(73,207$)	(90,663$)	(95,578$)	(129,303$)	(146,851$)	(130,669$)	(136,695$)
TTM_QoQ%		61.52%	(78.64%)	45.98%	(15.96%)	(1,284.28%)	32.02%	(45.45%)	(30.74%)	55.85%											4.40%	36.41%	(8.58%)	(11.69%)	(9.20%)	(562.88%)	(61.20%)	(31.62%)	(20.14%)	(14.23%)	(41.79%)	(41.07%)	(50.60%)	(3.11%)	4.83%	8.08%	19.25%	5.14%	26.08%	11.95%	(12.38%)	4.41%
TTM_YoY%		56.95%	(1,448.96%)	(489.48%)	(1,487.21%)	(1,689.65%)	42.92%														26.27%	15.78%	(777.89%)	(1,203.29%)	(1,435.87%)	(1,589.72%)	(191.19%)	(156.12%)	(174.50%)	(244.08%)	(210.59%)	(108.47%)	(35.84%)	27.17%	33.00%	47.96%	50.15%	30.62%	30.08%
Profit Margin																					(895.01%)	(4,222.16%)	(2,028.61%)	(907.17%)	(1,307.12%)	(9,587.56%)	(863.64%)	(394.01%)	(282.97%)	(264.75%)	(433.74%)		(864.33%)	(322.42%)	(324.28%)
QoQ																					3,327.14%	(2,193.55%)	(1,121.44%)	399.95%	8,280.45%	(8,723.92%)	(469.63%)	(111.04%)	(18.22%)	168.99%			(541.92%)	1.87%
YoY																					412.10%	5,365.41%	(1,164.97%)	(513.16%)	(1,024.15%)	(9,322.81%)	(429.90%)		581.36%	57.67%	(109.46%)
Equity to Common Shareholders		(7,775,744$)	(18,807,799$)	(19,607,674$)	581,845$	(3,915,385$)	(4,723,015$)	(5,297,910$)	(3,899,638$)	(3,584,160$)	(3,132,956$)	(2,062,581$)	(2,062,581$)	(2,125,221$)	(1,593,672$)				2,134,898$		(928,720$)	(2,458,132$)	(1,884,256$)	(1,783,286$)	(1,437,454$)	(1,235,441$)	(842,187$)	(684,138$)	(561,914$)	(470,539$)	(422,884$)	(344,810$)	(331,888$)	(430,028$)	(410,683$)	(391,226$)	(382,444$)	(363,995$)	346,644$	(323,934$)	(309,237$)	(273,332$)	(251,066$)				(114,371$)
QoQ		11,032,055$	799,875$	(20,189,519$)	4,497,230$	807,630$	574,895$	(1,398,272$)	(315,478$)	(451,204$)	(1,070,375$)	0$	62,640$	(531,549$)							1,529,412$	(573,876$)	(100,970$)	(345,832$)	(202,013$)	(393,254$)	(158,049$)	(122,224$)	(91,375$)	(47,655$)	(78,074$)	(12,922$)	98,140$	(19,345$)	(19,457$)	(8,782$)	(18,449$)	(17,351$)	670,578$	(14,697$)	(35,905$)	(22,266$)
QoQ%		58.66%	4.08%	(3,469.91%)	114.86%	17.10%	10.85%	(35.86%)	(8.80%)	(14.40%)	(51.90%)	.00%	2.95%	(33.35%)							62.22%	(30.46%)	(5.66%)	(24.06%)	(16.35%)	(46.69%)	(23.10%)	(21.75%)	(19.42%)	(11.27%)	(22.64%)	(3.89%)	22.82%	(4.71%)	(4.97%)	(2.30%)	(5.07%)	(5.01%)	207.01%	(4.75%)	(13.14%)	(8.87%)
YoY		(3,860,359$)	(14,084,784$)	(14,309,764$)	4,481,483$	(331,225$)	(1,590,059$)	(3,235,329$)	(1,837,057$)	(1,458,939$)	(1,539,284$)				(3,728,570$)				4,019,154$		508,734$	(1,222,691$)	(1,042,069$)	(1,099,148$)	(875,540$)	(764,902$)	(419,303$)	(339,328$)	(230,026$)	(40,511$)	(12,201$)	46,416$	50,556$	(66,033$)	(64,039$)	(67,292$)	(73,207$)	(90,663$)	597,710$				(136,695$)
YoY%		(98.60%)	(298.22%)	(270.10%)	114.92%	(9.24%)	(50.75%)	(156.86%)	(89.07%)	(68.65%)	(96.59%)				(174.65%)				213.30%		35.39%	(98.97%)	(123.73%)	(160.66%)	(155.81%)	(162.56%)	(99.15%)	(98.41%)	(69.31%)	(9.42%)	(2.97%)	11.86%	13.22%	(18.14%)	(18.47%)	(20.77%)	(23.67%)	(33.17%)	238.07%				(119.52%)
Dividends Paid
Additional Paid-In Capital QoQ		16,134,110$	10,507,221$	(30,662,712$)	6,412,814$	21,679,711$	0$	0$	0$	0$			0$	1,475,247$							1,829,797$	884,650$	595,560$	278,934$	248,304$	2,908,254$	139,697$	13,710$	6,225$	0$	116,207$	35,966$	147,000$	(113,220$)	113,220$	0$	0$	0$	0$	0$	0$	0$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets		1,914,031$	1,276,036$	6,083,324$	5,238,556$	378,259$	1,503$	6,563$	1,776$	20,290$	20,588$				1,189,399$						438,728$	224,388$	315,453$	371,446$	14,030$	33,515$	25,709$	11,999$	40,436$	15,819$	6,985$	64,340$	106,771$	3,132$	1,184$	10,829$	5,180$	12,163$	4,399$	15,866$	6,233$	16,659$	10,847$				16,118$
QoQ		637,995$	(4,807,288$)	844,768$	4,860,297$	376,756$	(5,060$)	4,787$	(18,514$)	(298$)											214,340$	(91,065$)	(55,993$)	357,416$	(19,485$)	7,806$	13,710$	(28,437$)	24,617$	8,834$	(57,355$)	(42,431$)	103,639$	1,948$	(9,645$)	5,649$	(6,983$)	7,764$	(11,467$)	9,633$	(10,426$)	5,812$
YoY		1,535,772$	1,274,533$	6,076,761$	5,236,780$	357,969$	(19,085$)				(1,168,811$)										424,698$	190,873$	289,744$	359,447$	(26,406$)	17,696$	18,724$	(52,341$)	(66,335$)	12,687$	5,801$	53,511$	101,591$	(9,031$)	(3,215$)	(5,037$)	(1,053$)	(4,496$)	(6,448$)				(5,271$)
Total Liabilities		9,758,937$	20,083,835$	25,690,998$	4,656,711$	4,293,644$	4,724,518$	5,304,473$	3,901,414$	3,604,450$	3,153,544$				2,783,071$						1,367,448$	2,682,520$	2,199,709$	2,154,732$	1,451,484$	1,268,956$	867,896$	696,137$	602,350$	486,358$	429,869$	409,150$	438,658$	433,160$	411,867$	402,055$	387,624$	376,158$	351,043$	339,800$	315,470$	289,991$	261,913$				130,489$
QoQ		(10,324,898$)	(5,607,163$)	21,034,287$	363,067$	(430,874$)	(579,955$)	1,403,059$	296,964$	450,906$											(1,315,072$)	482,811$	44,977$	703,248$	182,528$	401,060$	171,759$	93,787$	115,992$	56,489$	20,719$	(29,508$)	5,498$	21,293$	9,812$	14,431$	11,466$	25,115$	11,243$	24,330$	25,479$	28,078$
YoY		5,465,293$	15,359,317$	20,386,525$	755,297$	689,194$	1,570,974$				370,473$										(84,036$)	1,413,564$	1,331,813$	1,458,595$	849,134$	782,598$	438,027$	286,987$	163,692$	53,198$	18,002$	7,095$	51,034$	57,002$	60,824$	62,255$	72,154$	86,167$	89,130$				131,424$
Current Ratio		.04x	.01x	.02x	.05x	.05x	-	-	-	.01x	.01x				.43x						.21x	.07x	.13x	.17x	.01x	.03x	.03x	.02x	.07x	.03x	.02x	.16x	.24x	.01x		.02x	.01x	.03x	-	.04x	.01x	.04x	.03x				.08x
Total Current Assets		386,052$	267,158$	396,728$	208,783$	195,259$	1,471$	6,531$	1,744$	20,258$	20,556$				1,186,769$						290,183$	199,388$	290,453$	371,446$	14,030$	33,515$	25,709$	11,999$	40,436$	15,819$	6,985$	64,314$	106,359$	2,334$		9,259$	3,224$	9,821$	1,671$	12,752$	2,733$	12,774$	6,575$				10,301$
QoQ		118,894$	(129,570$)	187,945$	13,524$	193,788$	(5,060$)	4,787$	(18,514$)	(298$)											90,795$	(91,065$)	(80,993$)	357,416$	(19,485$)	7,806$	13,710$	(28,437$)	24,617$	8,834$	(57,329$)	(42,045$)	104,025$			6,035$	(6,597$)	8,150$	(11,081$)	10,019$	(10,041$)	6,199$
Total Current Liabilities		9,531,275$	19,856,173$	25,463,336$	4,429,049$	4,065,983$	4,724,518$	5,304,473$	3,901,414$	3,604,450$	3,153,544$				2,783,071$						1,367,448$	2,682,520$	2,199,709$	2,154,732$	1,451,484$	1,268,956$	867,896$	696,137$	602,350$	486,358$	429,869$	409,150$	438,658$	433,160$	411,867$	402,055$	387,624$	376,158$	351,043$	339,800$	315,470$	289,991$	261,913$				130,489$
QoQ		(10,324,898$)	(5,607,163$)	21,034,287$	363,066$	(658,535$)	(579,955$)	1,403,059$	296,964$	450,906$											(1,315,072$)	482,811$	44,977$	703,248$	182,528$	401,060$	171,759$	93,787$	115,992$	56,489$	20,719$	(29,508$)	5,498$	21,293$	9,812$	14,431$	11,466$	25,115$	11,243$	24,330$	25,479$	28,078$
Debt to Asset Ratio		5.10x	15.74x	4.22x	.89x	11.35x	3,143.39x	808.24x	2,196.74x	177.65x	153.17x				2.34x						3.12x	11.95x	6.97x	5.80x	103.46x	37.86x	33.76x	58.02x	14.90x	30.75x	61.54x	6.36x	4.11x	138.30x	347.86x	37.13x	74.83x	30.93x	79.80x	21.42x	50.61x	17.41x	24.15x				8.10x
Long Term Debt											1,179,972$
QoQ
YoY
Capital Lease Obligations		119,961$
Cash and Cash Equivalents
QoQ
YoY
Interest Expenses																					321,598$	216,784$	212,507$	103,587$	58,671$	85,973$	57,169$	39,712$	839$
Interest Income

Copy Table ✓