Valuation for GBCSD - findataslice

	SELECTIS HEALTH, INC. (GBCSD)
	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			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-Mar-31				2020-Mar-31				2019-Mar-31				2018-Mar-31				2017-Mar-31				2016-Mar-31				2015-Mar-31
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024		Q4-FY2023										Q3-FY2021				Q3-FY2020				Q3-FY2019				Q3-FY2018				Q3-FY2017				Q3-FY2016				Q3-FY2015
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	3,067,059		3,067,059	3,067,059	3,067,059	3,067,059	3,067,059	3,067,059	3,067,059	3,067,059		3,067,059		3,054,587	3,067,059				2,998,361		26,951,562	26,866,379	26,866,379	26,971,094	27,414,525	27,441,040	27,441,040	27,441,040	27,350,131	27,077,404	26,804,677	27,262,817	27,012,817	26,862,817	26,300,317	26,289,352	25,782,686	25,551,420	25,027,260	24,912,728	22,562,728	22,562,728	22,246,453	22,238,837	22,237,352	21,856,716	21,640,051	20,374,563	19,867,668
QoQ%			.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%		.41%		(.41%)							.32%	.00%	(.39%)	(1.62%)	(.10%)	.00%	.00%	.33%	1.01%	1.02%	(1.68%)	.93%	.56%	2.14%	.04%	1.97%	.91%	2.09%	.46%	10.42%	.00%	1.42%	.03%	.01%	1.74%	1.00%	6.21%	2.55%	2.77%
YoY%	.00%		.00%	.00%	.00%	.00%	.00%	.41%	.00%						2.29%				(88.84%)		(1.69%)	(2.09%)	(2.09%)	(1.71%)	.24%	1.34%	2.37%	.65%	1.25%	.80%	1.92%	3.70%	4.77%	5.13%	5.09%	5.53%	14.27%	13.25%	12.50%	12.02%	1.46%	3.23%	2.80%	9.15%	11.93%	13.06%	48.67%	96.56%	174.15%
Price to Sales
Price to Earnings
Price to Book
Total Revenue			9,672,893$	10,839,954$	10,441,244$	10,486,939$	10,398,389$	10,016,416$	9,584,802$	9,492,406$				9,605,671$								5,762,843$		6,320,161$	5,130,465$	3,851,601$		1,989,103$	1,614,424$	1,275,079$		885,013$	902,146$	812,065$
QoQ%			(10.77%)	3.82%	(.44%)	.85%	3.81%	4.50%	.97%															23.19%	33.20%			23.21%	26.61%			(1.90%)	11.09%
YoY%			(6.98%)	8.22%	8.94%	10.48%		4.28%														49.62%		217.74%	217.79%	202.07%		124.75%	78.95%	57.02%
TTM			41,441,030$	42,166,526$	41,342,988$	40,486,546$	39,492,013$
TTM_QoQ%			(1.72%)	1.99%	2.12%	2.52%
TTM_YoY%			4.94%
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%	100.00%	100.00%		100.00%	100.00%	100.00%
QoQ			.00%	.00%	.00%	.00%	.00%	.00%	.00%															.00%	.00%			.00%	.00%			.00%	.00%
YoY			.00%	.00%	.00%	.00%		.00%														.00%		.00%	.00%	.00%		.00%	.00%	.00%
Operating Income			(395,676$)	(296,960$)	(450,289$)	(421,746$)	(97,261$)	(1,171,763$)	(763,912$)	(696,264$)				(1,970,356$)								(305,371$)		986,954$	1,651,597$	568,077$		634,338$	370,310$	409,487$		156,854$	86,228$	280,684$		86,886$	132,120$	(87,446$)		(215,015$)	872,983$	(420,830$)		(18,135$)	540,243$	374,237$		19,533$	(60,006$)
QoQ%			(33.24%)	34.05%	(6.77%)	(333.62%)	91.70%	(53.39%)	(9.72%)															(40.24%)	190.74%			71.30%	(9.57%)			81.91%	(69.28%)			(34.24%)	251.09%			(124.63%)	307.44%			(103.36%)	44.36%			132.55%	88.41%
YoY%			(306.82%)	74.66%	41.06%	39.43%		40.53%														(153.76%)		55.59%	346.00%	38.73%		304.41%	329.45%	45.89%		80.53%	(34.74%)	420.98%		140.41%	(84.87%)	79.22%		(1,085.64%)	61.59%	(212.45%)		(192.84%)	1,000.32%	172.26%		(69.03%)	29.83%
TTM			(1,564,671$)	(1,266,256$)	(2,141,059$)	(2,454,682$)	(2,729,200$)
TTM_QoQ%			(23.57%)	40.86%	12.78%	10.06%
TTM_YoY%			42.67%
Operating Margin			(4.09%)	(2.74%)	(4.31%)	(4.02%)	(.94%)	(11.70%)	(7.97%)	(7.34%)				(20.51%)								(5.30%)		15.62%	32.19%	14.75%		31.89%	22.94%	32.12%		17.72%	9.56%	34.56%
QoQ			(1.35%)	1.57%	(.29%)	(3.09%)	10.76%	(3.73%)	(.64%)															(16.58%)	17.44%			8.95%	(9.18%)			8.17%	(25.01%)
YoY			(3.16%)	8.96%	3.66%	3.31%		8.81%														(20.05%)		(16.28%)	9.25%	(17.37%)		14.17%	13.38%	(2.45%)
Net Income			(804,121$)	752,365$	(308,027$)	(655,969$)	(576,463$)	(1,607,122$)	794,344$	(1,034,720$)				4,025,176$								258,706$		470,988$	1,120,696$	62,807$		182,861$	(170,124$)	160,155$		(418,040$)	(495,843$)	(212,234$)		(449,044$)	(339,330$)	(583,971$)		313,822$	389,784$	(1,115,272$)		(734,318$)	(90,362$)	(217,317$)		(150,291$)	(201,462$)
QoQ%			(206.88%)	344.25%	53.04%	(13.79%)	64.13%	(302.32%)	176.77%															(57.97%)	1,684.35%			207.49%	(206.23%)			15.69%	(133.63%)			(32.33%)	41.89%			(19.49%)	134.95%			(712.64%)	58.42%			25.40%	(108.79%)
YoY%			(39.49%)	146.81%	(138.78%)	36.60%		(139.93%)														311.91%		157.57%	758.75%	(60.78%)		143.74%	65.69%	175.46%		6.90%	(46.12%)	63.66%		(243.09%)	(187.06%)	47.64%		142.74%	531.36%	(413.20%)		(388.60%)	55.15%	(109.48%)		(171.00%)	11.00%
TTM			(1,015,752$)	(788,094$)	(3,147,581$)	(2,045,210$)	(2,423,961$)
TTM_QoQ%			(28.89%)	74.96%	(53.90%)	15.63%
TTM_YoY%			58.10%
Profit Margin			(8.31%)	6.94%	(2.95%)	(6.26%)	(5.54%)	(16.05%)	8.29%	(10.90%)				41.90%								4.49%		7.45%	21.84%	1.63%		9.19%	(10.54%)	12.56%		(47.24%)	(54.96%)	(26.14%)
QoQ			(15.25%)	9.89%	3.31%	(.71%)	10.50%	(24.33%)	19.19%															(14.39%)	20.21%			19.73%	(23.10%)			7.73%	(28.83%)
YoY			(2.77%)	22.99%	(11.24%)	4.65%		(57.95%)														2.86%		(1.74%)	32.38%	(10.93%)		56.43%	44.43%	38.70%
Equity to Common Shareholders			(6,210,538$)	(5,651,887$)	(6,396,752$)	(6,081,225$)	(5,410,256$)	(4,833,793$)	(3,219,171$)	(4,006,015$)		(2,963,795$)		4,970,511$	952,835$				3,102,182$			3,654,540$	3,413,984$	2,135,708$	1,751,916$	644,611$	571,249$	1,594,533$	1,338,796$	1,390,101$	1,182,776$	1,685,791$	1,948,433$	2,328,564$	2,465,497$	4,008,106$	4,216,864$	4,417,060$	4,712,576$	6,762,838$	5,467,125$	5,051,408$	6,026,948$	9,225,067$	9,921,904$	10,307,141$	10,611,096$	10,466,125$	1,186,808$
QoQ			(558,651$)	744,865$	(315,527$)	(670,969$)	(576,463$)	(1,614,622$)	786,844$	(1,042,220$)		(7,934,306$)		4,017,676$								240,556$	1,278,276$	383,792$	1,107,305$	73,362$	(1,023,284$)	255,737$	(51,305$)	207,325$	(503,015$)	(262,642$)	(380,131$)	(136,933$)	(1,542,609$)	(208,758$)	(200,196$)	(295,516$)	(2,050,262$)	1,295,713$	415,717$	(975,540$)	(3,198,119$)	(696,837$)	(385,237$)	(303,955$)	144,971$	9,279,317$	(9,283,146$)
QoQ%			(9.88%)	11.64%	(5.19%)	(12.40%)	(11.93%)	(50.16%)	19.64%	(35.17%)		(159.63%)		421.66%								7.05%	59.85%	21.91%	171.78%	12.84%	(64.18%)	19.10%	(3.69%)	17.53%	(29.84%)	(13.48%)	(16.33%)	(5.55%)	(38.49%)	(4.95%)	(4.53%)	(6.27%)	(30.32%)	23.70%	8.23%	(16.19%)	(34.67%)	(7.02%)	(3.74%)	(2.87%)	1.39%	781.87%	(88.67%)
YoY			(800,282$)	(818,094$)	(3,177,581$)	(2,075,210$)	(2,446,461$)	(9,804,304$)	(4,172,006$)										(311,802$)			3,009,929$	2,842,735$	541,175$	413,120$	(745,490$)	(611,527$)	(91,258$)	(609,637$)	(938,463$)	(1,282,721$)	(2,322,315$)	(2,268,431$)	(2,088,496$)	(2,247,079$)	(2,754,732$)	(1,250,261$)	(634,348$)	(1,314,372$)	(2,462,229$)	(4,454,779$)	(5,255,733$)	(4,584,148$)	(1,241,058$)	8,735,096$	(162,813$)	5,594,082$	8,081,959$	1,100,082$
YoY%			(14.79%)	(16.92%)	(98.71%)	(51.80%)	(82.55%)	(197.25%)	(437.85%)										(9.13%)			466.94%	497.64%	33.94%	30.86%	(53.63%)	(51.70%)	(5.41%)	(31.29%)	(40.30%)	(52.03%)	(57.94%)	(53.79%)	(47.28%)	(47.68%)	(40.73%)	(22.87%)	(12.56%)	(21.81%)	(26.69%)	(44.90%)	(50.99%)	(43.20%)	(11.86%)	736.02%	(1.56%)	111.50%	338.99%	1,268.46%
Dividends Paid														6,900$								7,500$				7,500$				7,500$				7,500$				7,500$				7,500$
Additional Paid-In Capital QoQ			252,970$	0$	0$	0$	0$	0$	0$	0$												0$	(13,477$)	(53,213$)	(7,424$)	19,762$	25,953$	74,610$	110,813$	36,893$	411,403$	151,346$	104,700$	46,775$	110,587$	222,453$	135,071$	247,697$	(1,193,174$)	829,886$	0$	91,490$	321,973$	36,259$	(63,170$)	143,332$	865,950$
Treasury Stock
QoQ
Goodwill			1,076,908$	1,076,908$	1,076,908$	1,076,908$	1,076,908$	1,076,908$	1,076,908$	1,076,908$		1,076,908$			1,076,908$				1,076,908$			1,076,908$	1,076,908$	1,076,908$	379,479$	379,479$	379,479$																	1,750,454$	1,750,454$	1,750,454$	1,750,454$	1,750,454$	1,750,454$
QoQ%			.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%												.00%	.00%	183.79%	.00%	.00%																		.00%	.00%	.00%	.00%	.00%	.00%
YoY%			.00%	.00%	.00%	.00%	.00%		.00%						.00%				.00%			183.79%	183.79%																					.00%	.00%	.00%	.00%	24.99%	1,650.45%
Other Intangible Assets																									15,258$	15,258$	15,258$
QoQ																									0$	0$
Amortization of Intangible Assets
Total Assets			32,577,993$	33,264,355$	33,637,759$	34,543,180$	33,446,964$	33,929,180$	36,730,350$	39,556,778$		40,671,455$			42,490,042$							45,920,946$	45,932,483$	46,060,292$	43,050,931$	41,101,016$	39,878,163$	40,262,511$	39,953,223$	38,489,309$	38,295,887$	37,863,493$	38,199,241$	38,063,165$	38,230,423$	39,264,978$	39,248,026$	37,364,697$	37,543,832$	38,296,349$	39,084,178$	40,246,406$	41,150,055$	44,843,386$	45,794,134$	46,250,744$	46,478,232$	39,609,832$	27,903,403$
QoQ			(686,362$)	(373,404$)	(905,421$)	1,096,216$	(482,216$)	(2,801,170$)	(2,826,428$)	(1,114,677$)												(11,537$)	(127,809$)	3,009,361$	1,949,915$	1,222,853$	(384,348$)	309,288$	1,463,914$	193,422$	432,394$	(335,748$)	136,076$	(167,258$)	(1,034,555$)	16,952$	1,883,329$	(179,135$)	(752,517$)	(787,829$)	(1,162,228$)	(903,649$)	(3,693,331$)	(950,748$)	(456,610$)	(227,488$)	6,868,400$	11,706,429$	4,499,928$
YoY			(868,971$)	(664,825$)	(3,092,591$)	(5,013,598$)	(7,224,491$)		(5,759,692$)													4,819,930$	6,054,320$	5,797,781$	3,097,708$	2,611,707$	1,582,276$	2,399,018$	1,753,982$	426,144$	65,464$	(1,401,485$)	(1,048,785$)	698,468$	686,591$	968,629$	163,848$	(2,881,709$)	(3,606,223$)	(6,547,037$)	(6,709,956$)	(6,004,338$)	(5,328,177$)	5,233,554$	17,890,731$	22,847,269$	33,926,227$	31,552,878$	22,586,434$
Total Liabilities			38,788,531$	38,916,242$	40,034,511$	40,624,405$	38,857,220$	38,762,973$	39,949,521$	43,562,793$		43,635,250$			41,537,207$							42,453,801$	42,716,544$	44,126,024$	41,504,766$	40,659,297$	39,511,513$	38,873,391$	38,818,619$	37,301,531$	37,311,293$	36,379,006$	36,453,060$	35,925,841$	35,948,265$	35,457,183$	35,231,473$	33,147,948$	33,009,517$	33,014,006$	35,055,543$	36,600,055$	36,554,732$	37,034,650$	38,028,327$	38,234,341$	37,256,483$	28,423,390$	17,275,648$
QoQ			(127,711$)	(1,118,269$)	(589,894$)	1,767,185$	94,247$	(1,186,548$)	(3,613,272$)	(72,457$)												(262,743$)	(1,409,480$)	2,621,258$	845,469$	1,147,784$	638,122$	54,772$	1,517,088$	(9,762$)	932,287$	(74,054$)	527,219$	(22,424$)	491,082$	225,710$	2,083,525$	138,431$	(4,489$)	(2,041,537$)	(1,544,512$)	45,323$	(479,918$)	(993,677$)	(206,014$)	977,858$	8,833,093$	11,147,742$	4,210,683$
YoY			(68,689$)	153,269$	84,990$	(2,938,388$)	(4,778,030$)		(1,587,686$)													1,794,504$	3,205,031$	5,252,633$	2,686,147$	3,357,766$	2,200,220$	2,494,385$	2,365,559$	1,375,690$	1,363,028$	921,823$	1,221,587$	2,777,893$	2,938,748$	2,443,177$	175,930$	(3,452,107$)	(3,545,215$)	(4,020,644$)	(2,972,784$)	(1,634,286$)	(701,751$)	8,611,260$	20,752,679$	25,169,376$	29,595,950$	22,750,602$	14,155,668$
Current Ratio			.30x	.19x	.19x	.22x	.18x	.17x	.33x	.23x		.27x			.72x							.40x	.28x
Total Current Assets			7,582,982$	3,956,030$	4,003,914$	4,745,130$	3,530,418$	3,533,158$	5,995,068$	4,201,896$		4,956,705$			4,962,621$							6,828,785$	6,617,208$
QoQ			3,626,952$	(47,884$)	(741,216$)	1,214,712$	(2,740$)	(2,461,910$)	1,793,172$	(754,809$)												211,577$
Total Current Liabilities			25,274,426$	20,299,298$	21,234,962$	21,517,878$	19,627,458$	20,196,181$	18,264,306$	18,148,981$		18,146,065$			6,848,331$							16,988,035$	23,634,500$
QoQ			4,975,128$	(935,664$)	(282,916$)	1,890,420$	(568,723$)	1,931,875$	115,325$	2,916$												(6,646,465$)
Debt to Asset Ratio			1.19x	1.17x	1.19x	1.18x	1.16x	1.14x	1.09x	1.10x		1.07x			.98x							.92x	.93x	.96x	.96x	.99x	.99x	.97x	.97x	.97x	.97x	.96x	.95x	.94x	.94x	.90x	.90x	.89x	.88x	.86x	.90x	.91x	.89x	.83x	.83x	.83x	.80x	.72x	.62x
Long Term Debt			13,407,805$	18,512,144$	18,696,749$	19,006,227$	19,132,862$	18,465,042$	21,600,065$	25,095,062$		25,176,435$			34,397,488$							25,215,666$	18,830,444$	40,455,226$	40,233,123$	39,241,320$	37,979,184$	38,068,521$	38,047,536$	36,619,057$	36,596,341$	35,277,416$	35,368,811$	34,992,627$	35,122,091$	34,596,044$	34,398,453$	32,048,902$	32,037,431$				35,815,772$
QoQ			(5,104,339$)	(184,605$)	(309,478$)	(126,635$)	667,820$	(3,135,023$)	(3,494,997$)	(81,373$)												6,385,222$	(21,624,782$)	222,103$	991,803$	1,262,136$	(89,337$)	20,985$	1,428,479$	22,716$	1,318,925$	(91,395$)	376,184$	(129,464$)	526,047$	197,591$	2,349,551$	11,471$
YoY			(5,725,057$)	47,102$	(2,903,316$)	(6,088,835$)	(6,043,573$)		(12,797,423$)													(14,025,654$)	(19,148,740$)	2,386,705$	2,185,587$	2,622,263$	1,382,843$	2,791,105$	2,678,725$	1,626,430$	1,474,250$	681,372$	970,358$	2,943,725$	3,084,660$				(3,778,341$)
Capital Lease Obligations
Cash and Cash Equivalents			1,011,632$	417,125$	559,983$	1,288,779$	680,332$		3,220,581$	1,265,613$		1,484,599$			1,420,200$							3,378,862$	3,567,437$	4,316,683$	2,844,515$	854,834$	641,215$	447,945$	1,314,364$	386,124$	1,100,218$		24,670$	105,486$	154,566$	105,485$	267,188$	434,175$	578,242$	1,352,015$	2,134,673$	280,551$	71,055$	456,464$	968,179$		533,597$	254,880$	254,880$
QoQ			594,507$	(142,858$)	(728,796$)	608,447$			1,954,968$	(218,986$)												(188,575$)	(749,246$)	1,472,168$	1,989,681$	213,619$	193,270$	(866,419$)	928,240$	(714,094$)			(80,816$)	(49,080$)	49,081$	(161,703$)	(166,987$)	(144,067$)	(773,773$)	(782,658$)	1,854,122$	209,496$	(385,409$)	(511,715$)			278,717$	0$	(2,022,890$)
YoY			331,300$		(2,660,598$)	23,166$	(804,267$)		1,800,381$													2,524,028$	2,926,222$	3,868,738$	1,530,151$	468,710$	(459,003$)		1,289,694$	280,638$	945,652$		(242,518$)	(328,689$)	(423,676$)	(1,246,530$)	(1,867,485$)	153,624$	507,187$	895,551$	1,166,494$		(462,542$)	201,584$	713,299$		(646,595$)	0$	16,314$
Interest Expenses																						543,543$		516,431$	611,301$	505,270$		524,503$	544,625$	526,235$		590,514$	594,416$	598,366$		583,453$	515,385$	624,414$		(603,511$)	(645,919$)	(721,595$)		(735,843$)	(654,697$)	(684,314$)		(199,998$)	(148,094$)
Interest Income