| Authentic Holdings, Inc. (GFTX) |
| 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-Sep-30 | 2025-Jun-30 | 2025-Mar-31 | 2024-Dec-31 | 2024-Sep-30 | 2024-Jun-30 | 2024-Mar-31 | 2023-Dec-31 | 2023-Sep-30 | 2023-Jun-30 | 2023-Mar-31 | 2022-Dec-31 | 2022-Sep-30 | 2022-Jun-30 | 2022-Mar-31 | 2021-Dec-31 | 2021-Sep-30 | 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 | 2015-Sep-30 | 2015-Jun-30 | 2015-Mar-31 | 2014-Dec-31 | | | | 2013-Dec-31 |
| Fiscal Period | | Q3-FY2025 | Q2-FY2025 | Q1-FY2025 | Q4-FY2024 | Q3-FY2024 | Q2-FY2024 | Q1-FY2024 | Q4-FY2023 | Q3-FY2023 | Q2-FY2023 | Q1-FY2023 | Q4-FY2022 | Q3-FY2022 | Q2-FY2022 | Q1-FY2022 | Q4-FY2021 | Q3-FY2021 | 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 | Q3-FY2015 | Q2-FY2015 | Q1-FY2015 | Q4-FY2014 | | | | Q4-FY2013 |
| Close Price of Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Market Cap of Common Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Shares Outstanding | 2,379,178,836 | 2,335,501,281 | 2,332,501,281 | 2,272,094,298 | 2,262,255,848 | 2,252,573,721 | 2,240,073,721 | 2,153,936,721 | 2,024,420,237 | 1,875,685,127 | 1,875,685,127 | 1,712,584,165 | 1,557,397,662 | 1,534,320,739 | 1,505,431,849 | 1,465,849,017 | 1,450,210,322 | 1,253,239,584 | 1,254,239,584 | 1,253,239,584 | 1,253,239,584 | 1,253,239,584 | 1,253,239,584 | 458,575,514 | 26,446,236 | 22,231,273 | 27,566,515 | 20,296,515 | 19,975,927 | 19,718,927 | 19,528,927 | 18,898,927 | 1,761,166 | 18,738,877 | 19,238,877 | 19,238,877 | 19,209,161 | 19,209,161 | 19,209,161 | 19,149,161 | 17,537,660 | 17,465,828 | 17,265,828 | 2,162,665 | 1,758,500 | 737,866 | 737,866 | 699,771 | 624,196 |
| QoQ% | 1.87% | .13% | 2.66% | .44% | .43% | .56% | 4.00% | 6.40% | 7.93% | .00% | 9.52% | 9.96% | 1.50% | 1.92% | 2.70% | 1.08% | 15.72% | (.08%) | .08% | .00% | .00% | .00% | 173.29% | 1,633.99% | 18.96% | (19.35%) | 35.82% | 1.61% | 1.30% | .97% | 3.33% | 973.09% | (90.60%) | (2.60%) | .00% | .16% | .00% | .00% | .31% | 9.19% | .41% | 1.16% | 698.36% | 22.98% | 138.32% | .00% | 5.44% | 12.11% | (99.59%) |
| YoY% | 5.17% | 3.68% | 4.13% | 5.49% | 11.75% | 20.09% | 19.43% | 25.77% | 29.99% | 22.25% | 24.59% | 16.83% | 7.39% | 22.43% | 20.03% | 16.97% | 15.72% | .00% | .08% | 173.29% | 4,638.82% | 5,537.28% | 4,446.24% | 2,159.38% | 32.39% | 12.74% | 41.16% | 7.40% | 1,034.24% | 5.23% | 1.51% | (1.77%) | (90.83%) | (2.45%) | .16% | .47% | 9.53% | 9.98% | 11.26% | 785.44% | 897.31% | 2,267.07% | 2,239.97% | 209.05% | 181.72% | (99.52%) | (99.52%) | (99.51%) | (99.59%) |
| Price to Sales | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Price to Earnings | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Price to Book | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total Revenue | | 98,448$ | 97,163$ | 153,314$ | 233,932$ | 97,096$ | 27,332$ | 40,240$ | (373,190$) | 647,100$ | (748,370$) | 1,046,847$ | 1,028,711$ | 0$ | 91,254$ | (570,008$) | 5,661$ | 0$ | 0$ | 193$ | (2,413$) | 380$ | 4,111$ | 1,916$ | 1,964$ | 1,794$ | 0$ | 0$ | | | | | | | | | 0$ | 18,750$ | (62,266$) | (3,500$) | (500$) | 0$ | 0$ | 4,000$ | 0$ | 0$ | 61,373$ | 131,875$ | 50,223$ |
| QoQ% | | 1.32% | (36.63%) | (34.46%) | 140.93% | 255.25% | (32.08%) | 110.78% | (157.67%) | 186.47% | (171.49%) | 1.76% | .00% | (100.00%) | 116.01% | (10,169.03%) | .00% | .00% | (100.00%) | 108.00% | (735.00%) | (90.76%) | 114.56% | (2.44%) | 9.48% | .00% | .00% | | | | | | | | | | (100.00%) | 130.11% | (1,679.03%) | (600.00%) | .00% | .00% | (100.00%) | .00% | .00% | (100.00%) | (53.46%) | 162.58% | |
| YoY% | | 1.39% | 255.49% | 281.00% | 162.68% | (85.00%) | 103.65% | (96.16%) | (136.28%) | .00% | (920.10%) | 283.66% | 18,071.90% | .00% | .00% | (295,440.93%) | 334.60% | (100.00%) | (100.00%) | (89.93%) | (222.86%) | (78.82%) | .00% | .00% | | | | | | | | | | | | | 100.00% | .00% | .00% | (187.50%) | .00% | .00% | (100.00%) | (96.97%) | (100.00%) | | | | (84.00%) |
| TTM | | 582,857$ | 581,505$ | 511,674$ | 398,600$ | (208,522$) | 341,482$ | (434,220$) | 572,387$ | 1,974,288$ | 1,327,188$ | 2,166,812$ | 549,957$ | (473,093$) | (473,093$) | (564,347$) | 5,854$ | (2,220$) | (1,840$) | 2,271$ | 3,994$ | 8,371$ | 9,785$ | 5,674$ | 3,758$ | | | | | | | | | | | | (47,016$) | (47,516$) | (66,266$) | (4,000$) | 3,500$ | 4,000$ | 4,000$ | 65,373$ | 193,248$ | 243,471$ | | | |
| TTM_QoQ% | | .23% | 13.65% | 28.37% | 291.16% | (161.06%) | 178.64% | (175.86%) | (71.01%) | 48.76% | (38.75%) | 294.00% | 216.25% | .00% | 16.17% | (9,740.37%) | 363.69% | (20.65%) | (181.02%) | (43.14%) | (52.29%) | (14.45%) | 72.45% | 50.99% | | | | | | | | | | | | | 1.05% | 28.30% | (1,556.65%) | (214.29%) | (12.50%) | .00% | (93.88%) | (66.17%) | (20.63%) | | | | |
| TTM_YoY% | | 379.52% | 70.29% | 217.84% | (30.36%) | (110.56%) | (74.27%) | (120.04%) | 4.08% | 517.32% | 380.53% | 483.95% | 9,294.55% | (21,210.50%) | (25,611.58%) | (24,950.15%) | 46.57% | (126.52%) | (118.80%) | (59.98%) | 6.28% | | | | | | | | | | | | | | | | (1,443.31%) | (1,287.90%) | (1,756.65%) | (106.12%) | (98.19%) | (98.36%) | | | | | | | |
| Gross Margin | | 68.17% | 64.14% | 75.71% | 81.96% | 56.05% | 57.93% | 23.16% | 147.62% | 89.91% | 105.10% | 96.41% | 98.31% | | 100.00% | 102.72% | (974.28%) | | | (444.04%) | 933.98% | (656.32%) | 79.20% | (56.84%) | 100.00% | 99.44% | | | | | | | | | | | | 100.00% | 100.00% | 100.00% | 100.00% | | | 100.00% | | | 100.00% | 100.00% | 100.00% |
| QoQ | | 4.03% | (11.57%) | (6.25%) | 25.91% | (1.88%) | 34.76% | (124.46%) | 57.71% | (15.20%) | 8.69% | (1.90%) | | | (2.72%) | 1,077.00% | | | | (1,378.02%) | 1,590.30% | (735.52%) | 136.04% | (156.84%) | .56% | | | | | | | | | | | | | .00% | .00% | .00% | | | | | | | .00% | .00% | |
| YoY | | 12.12% | 6.21% | 52.54% | (65.66%) | (33.86%) | (47.18%) | (73.25%) | 49.31% | | 5.10% | (6.31%) | 1,072.59% | | | 546.76% | (1,908.26%) | | | (387.20%) | 833.98% | (755.76%) | | | | | | | | | | | | | | | | | | .00% | | | | .00% | | | | | .00% |
| Operating Income | | (106,844$) | (279,059$) | (301,615$) | (131,409$) | (167,945$) | (190,536$) | (236,037$) | (312,094$) | (84,654$) | (112,376$) | (114,766$) | (78,189$) | (174,259$) | (78,665$) | (83,935$) | (112,755$) | (83,348$) | (102,236$) | (43,031$) | (72,460$) | (88,910$) | (75,488$) | (129,342$) | (165,119$) | (200,258$) | (68,655$) | (230,007$) | (167,381$) | (36,172$) | (22,113$) | (108,991$) | (40,520$) | (28,856$) | 73,948$ | (799,689$) | (574,957$) | (148,728$) | (87,964$) | (444,383$) | 214,454$ | (265,840$) | (7,973,293$) | (8,480,495$) | (1,020,214$) | (25,194$) | (11,458$) | 64,619$ | (59,767$) |
| QoQ% | | 61.71% | 7.48% | (129.52%) | 21.76% | 11.86% | 19.28% | 24.37% | (268.67%) | 24.67% | 2.08% | (46.78%) | 55.13% | (121.52%) | 6.28% | 25.56% | (35.28%) | 18.48% | (137.59%) | 40.61% | 18.50% | (17.78%) | 41.64% | 21.67% | 17.55% | (191.69%) | 70.15% | (37.42%) | (362.74%) | (63.58%) | 79.71% | (168.98%) | (40.42%) | (139.02%) | 109.25% | (39.09%) | (286.58%) | (69.08%) | 80.21% | (307.22%) | 180.67% | 96.67% | 5.98% | (731.25%) | (3,949.43%) | (119.88%) | (117.73%) | | .00% |
| YoY% | | 36.38% | (46.46%) | (27.78%) | 57.89% | (98.39%) | (69.55%) | (105.67%) | (299.15%) | 51.42% | (42.85%) | (36.73%) | 30.66% | (109.07%) | 23.06% | (95.06%) | (55.61%) | 6.26% | (35.43%) | 66.73% | 56.12% | 55.60% | (9.95%) | 43.77% | 1.35% | (453.63%) | (210.47%) | (111.03%) | (313.08%) | (25.35%) | (129.90%) | 86.37% | 92.95% | 80.60% | 184.07% | (79.96%) | (368.10%) | 44.05% | 98.90% | 94.76% | 121.02% | (955.17%) | (69,487.13%) | (13,223.84%) | | .00% | .00% | .00% | (76.83%) |
| TTM | | (818,927$) | (880,028$) | (791,505$) | (725,927$) | (906,612$) | (823,321$) | (745,161$) | (623,890$) | (389,985$) | (479,590$) | (445,879$) | (415,048$) | (449,614$) | (358,703$) | (382,274$) | (341,370$) | (301,075$) | (306,637$) | (279,889$) | (366,200$) | (458,859$) | (570,207$) | (563,374$) | (664,039$) | (666,301$) | (502,215$) | (455,673$) | (334,657$) | (207,796$) | (200,480$) | (104,419$) | (795,117$) | (1,329,554$) | (1,449,426$) | (1,611,338$) | (1,256,032$) | (466,621$) | (583,733$) | (8,469,062$) | (16,505,174$) | (17,739,842$) | (17,499,196$) | (9,537,361$) | (992,247$) | | | | (59,767$) |
| TTM_QoQ% | | 6.94% | (11.18%) | (9.03%) | 19.93% | (10.12%) | (10.49%) | (19.44%) | (59.98%) | 18.68% | (7.56%) | (7.43%) | 7.69% | (25.34%) | 6.17% | (11.98%) | (13.38%) | 1.81% | (9.56%) | 23.57% | 20.19% | 19.53% | (1.21%) | 15.16% | .34% | (32.67%) | (10.21%) | (36.16%) | (61.05%) | (3.65%) | (92.00%) | 86.87% | 40.20% | 8.27% | 10.05% | (28.29%) | (169.18%) | 20.06% | 93.11% | 48.69% | 6.96% | (1.38%) | (83.48%) | (861.19%) | | | | | (76.83%) |
| TTM_YoY% | | 9.67% | (6.89%) | (6.22%) | (16.36%) | (132.47%) | (71.67%) | (67.12%) | (50.32%) | 13.26% | (33.70%) | (16.64%) | (21.58%) | (49.34%) | (16.98%) | (36.58%) | 6.78% | 34.39% | 46.22% | 50.32% | 44.85% | 31.13% | (13.54%) | (23.64%) | (98.42%) | (220.65%) | (150.51%) | (336.39%) | 57.91% | 84.37% | 86.17% | 93.52% | 36.70% | (184.93%) | (148.30%) | 80.97% | 92.39% | 97.37% | 96.66% | 11.20% | (1,563.41%) | | | | | | | | (40.96%) |
| Operating Margin | | (108.53%) | (287.21%) | (196.73%) | (56.17%) | (172.97%) | (697.12%) | (586.57%) | 83.63% | (13.08%) | 15.02% | (10.96%) | (7.60%) | | (86.20%) | 14.73% | (1,991.79%) | | | (22,295.86%) | 3,002.90% | (23,397.37%) | (1,836.24%) | (6,750.63%) | (8,407.28%) | (11,162.65%) | | | | | | | | | | | | (793.22%) | 141.27% | 12,696.66% | (42,890.80%) | | | (212,012.38%) | | | (18.67%) | 49.00% | (119.00%) |
| QoQ | | 178.68% | (90.48%) | (140.56%) | 116.79% | 524.15% | (110.54%) | (670.20%) | 96.71% | (28.10%) | 25.98% | (3.36%) | | | (100.93%) | 2,006.51% | | | | (25,298.76%) | 26,400.27% | (21,561.12%) | 4,914.38% | 1,656.66% | 2,755.37% | | | | | | | | | | | | | (934.49%) | (12,555.39%) | 55,587.46% | | | | | | | (67.67%) | | |
| YoY | | 64.44% | 409.91% | 389.84% | (139.80%) | (159.89%) | (712.13%) | (575.61%) | 91.23% | | 101.22% | (25.69%) | 1,984.19% | | | 22,310.58% | (4,994.69%) | | | (15,545.23%) | 11,410.18% | (12,234.72%) | | | | | | | | | | | | | | | | | | 224,709.03% | | | | (212,061.38%) | | | | | (108.23%) |
| Net Income | | (57,619$) | 389,491$ | (1,413,629$) | (807,283$) | (360,993$) | 920,090$ | (1,071,951$) | (711,086$) | (719,901$) | 1,436,793$ | (1,209,261$) | (1,099,148$) | (248,959$) | (200,703$) | 391,027$ | (41,785$) | (1,414,459$) | (38,735$) | 10,172$ | (806,322$) | (88,910$) | (75,488$) | (165,148$) | (975,152$) | (525,906$) | (280,952$) | (406,019$) | (208,411$) | (78,473$) | (35,029$) | (123,341$) | (47,161$) | (40,752$) | 57,043$ | (816,285$) | (656,438$) | 435,536$ | (150,230$) | (447,883$) | 170,966$ | (272,729$) | (10,543,791$) | (8,487,171$) | (1,427,369$) | (33,722$) | (487,100$) | 57,942$ | (81,048$) |
| QoQ% | | (114.79%) | 127.55% | (75.11%) | (123.63%) | (139.24%) | 185.83% | (50.75%) | 1.22% | (150.11%) | 218.82% | (10.02%) | (341.50%) | (24.04%) | (151.33%) | 1,035.81% | 97.05% | (3,551.63%) | (480.80%) | 101.26% | (806.90%) | (17.78%) | 54.29% | 83.06% | (85.42%) | (87.19%) | 30.80% | (94.82%) | (165.58%) | (124.02%) | 71.60% | (161.53%) | (15.73%) | (171.44%) | 106.99% | (24.35%) | (250.72%) | 389.91% | 66.46% | (361.97%) | 162.69% | 97.41% | (24.23%) | (494.60%) | (4,132.75%) | 93.08% | (940.67%) | 171.49% | .00% |
| YoY% | | 84.04% | (57.67%) | (31.87%) | (13.53%) | 49.86% | (35.96%) | 11.36% | 35.31% | (189.16%) | 815.88% | (409.25%) | (2,530.49%) | 82.40% | (418.14%) | 3,744.15% | 94.82% | (1,490.89%) | 48.69% | 106.16% | 17.31% | 83.09% | 73.13% | 59.33% | (367.90%) | (570.17%) | (702.06%) | (229.18%) | (341.91%) | (92.56%) | (161.41%) | 84.89% | 92.82% | (109.36%) | 137.97% | (82.25%) | (483.96%) | 259.70% | 98.58% | 94.72% | 111.98% | (708.76%) | (2,064.61%) | (14,747.70%) | (1,661.14%) | .00% | .00% | 387.74% | (126.35%) |
| TTM | | (1,889,040$) | (2,192,414$) | (1,661,815$) | (1,320,137$) | (1,223,940$) | (1,582,848$) | (1,066,145$) | (1,203,455$) | (1,591,517$) | (1,120,575$) | (2,758,071$) | (1,157,783$) | (100,420$) | (1,265,920$) | (1,103,952$) | (1,484,807$) | (2,249,344$) | (923,795$) | (960,548$) | (1,135,868$) | (1,304,698$) | (1,741,694$) | (1,947,158$) | (2,188,029$) | (1,421,288$) | (973,855$) | (727,932$) | (445,254$) | (284,004$) | (246,283$) | (154,211$) | (847,155$) | (1,456,432$) | (980,144$) | (1,187,417$) | (819,015$) | 8,389$ | (699,876$) | (11,093,437$) | (19,132,725$) | (20,731,059$) | (20,492,052$) | (10,435,361$) | (1,890,249$) | (543,928$) | (510,206$) | (23,106$) | (101,185$) |
| TTM_QoQ% | | 13.84% | (31.93%) | (25.88%) | (7.86%) | 22.68% | (48.47%) | 11.41% | 24.38% | (42.03%) | 59.37% | (138.22%) | (1,052.94%) | 92.07% | (14.67%) | 25.65% | 33.99% | (143.49%) | 3.83% | 15.44% | 12.94% | 25.09% | 10.55% | 11.01% | (53.95%) | (45.95%) | (33.78%) | (63.49%) | (56.78%) | (15.32%) | (59.71%) | 81.80% | 41.83% | (48.59%) | 17.46% | (44.98%) | (9,862.96%) | 101.20% | 93.69% | 42.02% | 7.71% | (1.17%) | (96.37%) | (452.06%) | (247.52%) | (6.61%) | (2,108.11%) | 77.17% | (135.20%) |
| TTM_YoY% | | (54.34%) | (38.51%) | (55.87%) | (9.70%) | 23.10% | (41.25%) | 61.35% | (3.95%) | (1,484.86%) | 11.48% | (149.84%) | 22.03% | 95.54% | (37.04%) | (14.93%) | (30.72%) | (72.40%) | 46.96% | 50.67% | 48.09% | 8.20% | (78.85%) | (167.49%) | (391.41%) | (400.45%) | (295.42%) | (372.04%) | 47.44% | 80.50% | 74.87% | 87.01% | (3.44%) | (17,461.21%) | (40.05%) | 89.30% | 95.72% | 100.04% | 96.59% | (6.31%) | (912.18%) | (3,711.36%) | (3,916.43%) | (45,062.99%) | (1,768.11%) | (289.23%) | (277.50%) | (108.04%) | (137.25%) |
| Profit Margin | | (58.53%) | 400.86% | (922.05%) | (345.09%) | (371.79%) | 3,366.35% | (2,663.89%) | 190.54% | (111.25%) | (191.99%) | (115.52%) | (106.85%) | | (219.94%) | (68.60%) | (738.12%) | | | 5,270.47% | 33,415.75% | (23,397.37%) | (1,836.24%) | (8,619.42%) | (49,651.32%) | (29,314.72%) | | | | | | | | | | | | 2,322.86% | 241.27% | 12,796.66% | (34,193.20%) | | | (212,179.28%) | | | (793.67%) | 43.94% | (161.38%) |
| QoQ | | (459.39%) | 1,322.91% | (576.96%) | 26.70% | (3,738.14%) | 6,030.24% | (2,854.44%) | 301.79% | 80.74% | (76.48%) | (8.67%) | | | (151.34%) | 669.52% | | | | (28,145.28%) | 56,813.12% | (21,561.12%) | 6,783.17% | 41,031.91% | (20,336.61%) | | | | | | | | | | | | | 2,081.59% | (12,555.39%) | 46,989.86% | | | | | | | (837.61%) | 205.31% | |
| YoY | | 313.26% | (2,965.48%) | 1,741.85% | (535.64%) | (260.54%) | 3,558.34% | (2,548.38%) | 297.39% | | 27.95% | (46.92%) | 631.27% | | | (5,339.07%) | (34,153.87%) | | | 13,889.88% | 83,067.07% | 5,917.35% | | | | | | | | | | | | | | | | | | 224,975.93% | | | | (212,223.21%) | | | | | (259.38%) |
| Equity to Common Shareholders | | 4,525,540$ | 4,580,159$ | (2,529,380$) | (1,040,479$) | (333,949$) | (55,956$) | (1,137,757$) | (205,538$) | (5,089,584$) | (4,334,576$) | (5,691,063$) | (4,516,802$) | (3,455,619$) | (3,266,660$) | (3,165,957$) | (3,679,390$) | (4,211,102$) | (2,796,643$) | (2,767,908$) | (2,778,080$) | (1,971,759$) | (1,882,849$) | (2,602,025$) | (2,869,306$) | (2,006,764$) | (1,882,636$) | (1,766,084$) | (1,666,786$) | (1,529,175$) | (1,466,652$) | (1,504,997$) | (1,381,656$) | (1,498,240$) | (1,457,488$) | (1,629,965$) | (1,310,176$) | (754,991$) | (1,361,790$) | (1,245,568$) | (1,261,857$) | (1,682,823$) | (1,610,094$) | (1,971,613$) | (2,973,281$) | | | | (1,929,400$) |
| QoQ | | (54,619$) | 7,109,539$ | (1,488,901$) | (706,530$) | (277,993$) | 1,081,801$ | (932,219$) | 4,884,046$ | (755,008$) | 1,356,487$ | (1,174,261$) | (1,061,183$) | (188,959$) | (100,703$) | 513,433$ | 531,712$ | (1,414,459$) | (28,735$) | 10,172$ | (806,321$) | (88,910$) | 719,176$ | 267,281$ | (862,542$) | (124,128$) | (116,552$) | (99,298$) | (137,611$) | (62,523$) | 38,345$ | (123,341$) | 116,584$ | (40,752$) | 172,477$ | (319,789$) | (555,185$) | 606,799$ | (116,222$) | 16,289$ | 420,966$ | (72,729$) | 361,519$ | 1,001,668$ | | | | | (46,548$) |
| QoQ% | | (1.19%) | 281.08% | (143.10%) | (211.57%) | (496.81%) | 95.08% | (453.55%) | 95.96% | (17.42%) | 23.84% | (26.00%) | (30.71%) | (5.78%) | (3.18%) | 13.95% | 12.63% | (50.58%) | (1.04%) | .37% | (40.89%) | (4.72%) | 27.64% | 9.32% | (42.98%) | (6.59%) | (6.60%) | (5.96%) | (9.00%) | (4.26%) | 2.55% | (8.93%) | 7.78% | (2.80%) | 10.58% | (24.41%) | (73.54%) | 44.56% | (9.33%) | 1.29% | 25.02% | (4.52%) | 18.34% | 33.69% | | | | | (2.47%) |
| YoY | | 4,859,489$ | 4,636,115$ | (1,391,623$) | (834,941$) | 4,755,635$ | 4,278,620$ | 4,553,306$ | 4,311,264$ | (1,633,965$) | (1,067,916$) | (2,525,106$) | (837,412$) | 755,483$ | (470,017$) | (398,049$) | (901,310$) | (2,239,343$) | (913,794$) | (165,883$) | 91,226$ | 35,005$ | (213$) | (835,941$) | (1,202,520$) | (477,589$) | (415,984$) | (261,087$) | (285,130$) | (30,935$) | (9,164$) | 124,968$ | (71,480$) | (743,249$) | (95,698$) | (384,397$) | (48,319$) | 927,832$ | 248,304$ | 726,045$ | 1,711,424$ | | | | (1,043,881$) | | | | (61,685$) |
| YoY% | | 1,455.16% | 8,285.29% | (122.31%) | (406.22%) | 93.44% | 98.71% | 80.01% | 95.45% | (47.28%) | (32.69%) | (79.76%) | (22.76%) | 17.94% | (16.81%) | (14.38%) | (32.44%) | (113.57%) | (48.53%) | (6.38%) | 3.18% | 1.74% | (.01%) | (47.33%) | (72.15%) | (31.23%) | (28.36%) | (17.35%) | (20.64%) | (2.07%) | (.63%) | 7.67% | (5.46%) | (98.45%) | (7.03%) | (30.86%) | (3.83%) | 55.14% | 15.42% | 36.83% | 57.56% | | | | (54.10%) | | | | (3.30%) |
| Dividends Paid | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Additional Paid-In Capital QoQ | | 0$ | 6,659,641$ | (85,111$) | 91,069$ | 34,799$ | 75,573$ | 10,013$ | 5,429,895$ | (35,307$) | 71,964$ | 19,444$ | 14,888$ | 31,111$ | 60,417$ | 106,768$ | 293,956$ | 0$ | 9,000$ | 0$ | 3$ | 0$ | 0$ | 298$ | (410,821$) | 400,713$ | 157,760$ | 306,650$ | 70,328$ | 15,827$ | 73,324$ | 0$ | 153,435$ | 500$ | 114,854$ | 496,466$ | 111,288$ | 170,658$ | 33,963$ | 463,622$ | 248,638$ | 199,800$ | 10,469,544$ | 10,274,009$ | | | | | (655,829$) |
| Treasury Stock | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Goodwill | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY% | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Other Intangible Assets | | 10,809,566$ | 10,811,698$ | 4,149,871$ | 4,284,185$ | 4,394,233$ | 4,520,098$ | 4,645,962$ | 4,771,322$ | 15,591$ | 17,756$ | 18,088$ | 18,473$ | 18,805$ | 27,468$ | 44,467$ | 61,466$ | | | | 129,462$ | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | (2,132$) | 6,661,827$ | (134,314$) | (110,048$) | (125,865$) | (125,864$) | (125,360$) | 4,755,731$ | (2,165$) | (332$) | (385$) | (332$) | (8,663$) | (16,999$) | (16,999$) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Amortization of Intangible Assets | | | 46,240$ | 139,314$ | 126,048$ | 125,865$ | 125,864$ | 125,360$ | 251,269$ | | | 385$ | 332$ | 8,663$ | 16,999$ | 16,999$ | 16,999$ | 16,999$ | 16,999$ | 16,999$ | 782$ | 332$ | 332$ | 332$ | 332$ | 307$ | 0$ | 0$ | | | | | | | | | | | | | | | | | | | | | |
| Total Assets | | 10,931,460$ | 10,908,625$ | 4,295,385$ | 4,491,703$ | 5,052,885$ | 5,145,252$ | 5,281,900$ | 5,418,043$ | 501,004$ | 523,549$ | 700,402$ | 711,679$ | 724,128$ | 469,556$ | 150,876$ | 173,882$ | 264,182$ | 296,241$ | 334,652$ | 361,918$ | 446,336$ | 380,571$ | 432,455$ | 491,115$ | 453,824$ | 294,036$ | 33,810$ | 51,734$ | 13,138$ | 37,882$ | 32,617$ | 42,363$ | 13,357$ | 43,212$ | 54,896$ | 59,703$ | 62,260$ | 22,252$ | 14,972$ | 45,241$ | 43,588$ | 61,472$ | 6,285$ | 755$ | | | | 62,389$ |
| QoQ | | 22,835$ | 6,613,240$ | (196,318$) | (561,182$) | (92,367$) | (136,648$) | (136,143$) | 4,917,039$ | (22,545$) | (176,853$) | (11,277$) | (12,449$) | 254,572$ | 318,680$ | (23,006$) | (90,300$) | (32,059$) | (38,411$) | (27,266$) | (84,418$) | 65,765$ | (51,884$) | (58,660$) | 37,291$ | 159,788$ | 260,226$ | (17,924$) | 38,596$ | (24,744$) | 5,265$ | (9,746$) | 29,006$ | (29,855$) | (11,684$) | (4,807$) | (2,557$) | 40,008$ | 7,280$ | (30,269$) | 1,653$ | (17,884$) | 55,187$ | 5,530$ | | | | | 62,389$ |
| YoY | | 5,878,575$ | 5,763,373$ | (986,515$) | (926,340$) | 4,551,881$ | 4,621,703$ | 4,581,498$ | 4,706,364$ | (223,124$) | 53,993$ | 549,526$ | 537,797$ | 459,946$ | 173,315$ | (183,776$) | (188,036$) | (182,154$) | (84,330$) | (97,803$) | (129,197$) | (7,488$) | 86,535$ | 398,645$ | 439,381$ | 440,686$ | 256,154$ | 1,193$ | 9,371$ | (219$) | (5,330$) | (22,279$) | (17,340$) | (48,903$) | 20,960$ | 39,924$ | 14,462$ | 18,672$ | (39,220$) | 8,687$ | 44,486$ | | | | (61,634$) | | | | 62,389$ |
| Total Liabilities | | 6,405,920$ | 6,328,466$ | 6,824,765$ | 5,532,182$ | 5,386,834$ | 5,201,208$ | 6,419,657$ | 5,623,581$ | 5,590,588$ | 4,858,125$ | 6,391,465$ | 5,228,481$ | 4,179,747$ | 3,736,216$ | 3,316,833$ | 3,853,272$ | 4,475,284$ | 3,092,884$ | 3,102,560$ | 3,139,998$ | 2,418,095$ | 2,263,420$ | 3,034,480$ | 3,360,970$ | 2,460,588$ | 2,176,672$ | 1,799,894$ | 1,718,520$ | 1,542,313$ | 1,504,534$ | 1,537,614$ | 1,424,019$ | 1,511,597$ | 1,500,700$ | 1,684,861$ | 1,369,879$ | 817,251$ | 1,384,042$ | 1,260,540$ | 1,307,098$ | 1,726,411$ | 1,671,566$ | 2,404,219$ | 3,400,358$ | | | | 1,991,789$ |
| QoQ | | 77,454$ | (496,299$) | 1,292,583$ | 145,348$ | 185,626$ | (1,218,449$) | 796,076$ | 32,993$ | 732,463$ | (1,533,340$) | 1,162,984$ | 1,048,734$ | 443,531$ | 419,383$ | (536,439$) | (622,012$) | 1,382,400$ | (9,676$) | (37,438$) | 721,903$ | 154,675$ | (771,060$) | (326,490$) | 900,382$ | 283,916$ | 376,778$ | 81,374$ | 176,207$ | 37,779$ | (33,080$) | 113,595$ | (87,578$) | 10,897$ | (184,161$) | 314,982$ | 552,628$ | (566,791$) | 123,502$ | (46,558$) | (419,313$) | 54,845$ | (732,653$) | (996,138$) | | | | | 108,937$ |
| YoY | | 1,019,086$ | 1,127,258$ | 405,108$ | (91,399$) | (203,754$) | 343,083$ | 28,192$ | 395,100$ | 1,410,841$ | 1,121,909$ | 3,074,632$ | 1,375,209$ | (295,537$) | 643,332$ | 214,273$ | 713,274$ | 2,057,189$ | 829,464$ | 68,080$ | (220,972$) | (42,493$) | 86,748$ | 1,234,586$ | 1,642,450$ | 918,275$ | 672,138$ | 262,280$ | 294,501$ | 30,716$ | 3,834$ | (147,247$) | 54,140$ | 694,346$ | 116,658$ | 424,321$ | 62,781$ | (909,160$) | (287,524$) | (1,143,679$) | (2,093,259$) | | | | 1,408,569$ | | | | 124,074$ |
| Current Ratio | | .02x | .02x | .02x | .04x | .12x | .12x | .10x | .11x | .08x | .09x | .10x | .12x | .15x | .09x | - | | | .02x | .02x | .02x | .08x | .05x | .04x | .05x | .09x | .03x | .02x | .03x | .01x | .02x | .02x | .03x | .01x | .03x | .03x | .04x | .07x | .01x | .01x | .03x | .02x | .04x | - | - | | | | .03x |
| Total Current Assets | | 121,894$ | 96,927$ | 145,514$ | 207,518$ | 658,652$ | 625,000$ | 625,000$ | 625,000$ | 450,563$ | 459,825$ | 625,228$ | 625,000$ | 626,000$ | 350,622$ | 6,479$ | | 60,815$ | 62,656$ | 71,582$ | 69,363$ | 199,296$ | 108,093$ | 131,570$ | 161,823$ | 211,590$ | 62,315$ | 32,792$ | 50,621$ | 11,930$ | 36,579$ | 31,219$ | 40,870$ | 11,769$ | 41,529$ | 53,118$ | 57,830$ | 60,008$ | 20,000$ | 12,720$ | 42,989$ | 40,938$ | 58,822$ | 3,060$ | 755$ | | | | 62,389$ |
| QoQ | | 24,967$ | (48,587$) | (62,004$) | (451,134$) | 33,652$ | 0$ | 0$ | 174,437$ | (9,262$) | (165,403$) | 228$ | (1,000$) | 275,378$ | 344,143$ | | | (1,841$) | (8,926$) | 2,219$ | (129,933$) | 91,203$ | (23,477$) | (30,253$) | (49,767$) | 149,275$ | 29,523$ | (17,829$) | 38,691$ | (24,649$) | 5,360$ | (9,651$) | 29,101$ | (29,760$) | (11,589$) | (4,712$) | (2,178$) | 40,008$ | 7,280$ | (30,269$) | 2,051$ | (17,884$) | 55,762$ | 2,305$ | | | | | |
| Total Current Liabilities | | 6,405,920$ | 6,328,466$ | 6,824,765$ | 5,532,182$ | 5,386,834$ | 5,201,208$ | 6,419,657$ | 5,623,581$ | 5,590,651$ | 4,858,189$ | 6,391,465$ | 5,228,481$ | 4,179,747$ | 3,736,216$ | 3,316,833$ | 3,853,272$ | | 3,092,884$ | 3,102,560$ | 3,139,998$ | 2,418,095$ | 2,263,420$ | 3,034,479$ | 3,360,421$ | 2,460,588$ | 2,176,672$ | 1,799,894$ | 1,718,520$ | 1,542,313$ | 1,504,534$ | 1,537,614$ | 1,424,019$ | 1,511,597$ | 1,500,700$ | 1,684,861$ | 1,369,879$ | 817,256$ | 1,384,042$ | 1,260,540$ | 1,307,098$ | 1,726,411$ | 1,671,566$ | 1,977,898$ | 2,974,036$ | | | | 1,991,789$ |
| QoQ | | 77,454$ | (496,299$) | 1,292,583$ | 145,348$ | 185,626$ | (1,218,449$) | 796,076$ | 32,930$ | 732,462$ | (1,533,276$) | 1,162,984$ | 1,048,734$ | 443,531$ | 419,383$ | (536,439$) | | | (9,676$) | (37,438$) | 721,903$ | 154,675$ | (771,059$) | (325,942$) | 899,833$ | 283,916$ | 376,778$ | 81,374$ | 176,207$ | 37,779$ | (33,080$) | 113,595$ | (87,578$) | 10,897$ | (184,161$) | 314,982$ | 552,623$ | (566,786$) | 123,502$ | (46,558$) | (419,313$) | 54,845$ | (306,332$) | (996,138$) | | | | | 936,784$ |
| Debt to Asset Ratio | | .59x | .58x | 1.59x | 1.23x | 1.07x | 1.01x | 1.22x | 1.04x | 11.16x | 9.28x | 9.13x | 7.35x | 5.77x | 7.96x | 21.98x | 22.16x | 16.94x | 10.44x | 9.27x | 8.68x | 5.42x | 5.95x | 7.02x | 6.84x | 5.42x | 7.40x | 53.24x | 33.22x | 117.39x | 39.72x | 47.14x | 33.61x | 113.17x | 34.73x | 30.69x | 22.94x | 13.13x | 62.20x | 84.19x | 28.89x | 39.61x | 27.19x | 382.53x | 4,503.79x | | | | 31.93x |
| Long Term Debt | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| QoQ | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| YoY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Capital Lease Obligations | | | | | | | | | | | | | | | | | | | | 0$ | 0$ | 46,971$ | 46,971$ | 46,971$ | 46,971$ | | | | 0$ | | | | | | | | | | | | | | | | | | | | |
| Cash and Cash Equivalents | | | | | | | | | | 563$ | 9,825$ | 228$ | | 1,000$ | 25,622$ | 6,479$ | | | 1,716$ | 10,767$ | 8,548$ | 122,195$ | 4,736$ | 5,130$ | 4,794$ | 50,227$ | 0$ | 1,692$ | 29,310$ | 261$ | 25,010$ | | 0$ | | (274$) | 1,230$ | 36,208$ | 40,008$ | | 2,720$ | 32,989$ | 2,188$ | 1,322$ | 3,060$ | 755$ | 1,969$ | 1,961$ | 15,648$ | 17,389$ |
| QoQ | | | | | | | | | | (9,262$) | 9,597$ | | | (24,622$) | 19,143$ | | | | (9,051$) | 2,219$ | (113,647$) | 117,459$ | (394$) | 336$ | (45,433$) | 50,227$ | (1,692$) | (27,618$) | 29,049$ | (24,749$) | | | | | (1,504$) | (34,978$) | (3,800$) | | | (30,269$) | 30,801$ | 866$ | (1,738$) | 2,305$ | (1,214$) | 8$ | (13,687$) | (1,741$) | 17,389$ |
| YoY | | | | | | | | | | (437$) | (15,797$) | (6,251$) | | | 23,906$ | (4,288$) | | | (3,020$) | 5,637$ | 3,754$ | 71,968$ | 4,736$ | 3,438$ | (24,516$) | 49,966$ | (25,010$) | | | | 25,284$ | | (36,208$) | | | (1,490$) | 3,219$ | 37,820$ | | (340$) | 32,234$ | 219$ | (639$) | (12,588$) | (16,634$) | 1,969$ | 1,961$ | | 17,389$ |
| Interest Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Interest Income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |