Valuation for HNOI - findataslice

	HNO International, Inc. (HNOI)
	Q3-CY2026	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
Balance Sheet Date			2026-Apr-30	2026-Jan-31	2025-Oct-31	2025-Jul-31	2025-Apr-30	2025-Jan-31	2024-Oct-31	2024-Jul-31	2024-Apr-30	2024-Jan-31	2023-Oct-31
Fiscal Period			Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding		102,355,323	101,821,989	101,821,989	100,795,491	95,920,491	80,150,491	75,592,158	419,437,865	410,739,392	419,553,485	419,433,085	419,341,584	419,258,331	409,290,299	309,290,299	105,265,299				95,265,299
QoQ%		.52%	.00%	1.02%	5.08%	19.68%	6.03%	(81.98%)	2.12%	(2.10%)	.03%	.02%	.02%	2.44%	32.33%	193.82%
YoY%		6.71%	27.04%	34.70%	(75.97%)	(76.65%)	(80.90%)	(81.98%)	.02%	(2.03%)	2.51%	35.61%	298.37%				10.50%
Price to Sales
Price to Earnings
Price to Book
Total Revenue			33,821$		21,853$	0$	43,708$		0$	4,241$			0$	0$	0$	13,000$
QoQ%					.00%	(100.00%)			(100.00%)				.00%	.00%	(100.00%)
YoY%			(22.62%)		.00%	(100.00%)			.00%	.00%
TTM													13,000$
TTM_QoQ%
TTM_YoY%
Gross Margin			100.00%		100.00%		100.00%			13.04%						100.00%
QoQ
YoY			.00%
Operating Income			(251,306$)	(182,069$)	(186,027$)	(498,010$)	(342,964$)	(5,461,393$)	(656,710$)	(495,584$)	(570,855$)	(507,073$)	(965,466$)	(459,806$)	(297,848$)	(204,374$)
QoQ%			(38.03%)	2.13%	62.65%	(45.21%)	93.72%	(731.63%)	(32.51%)	13.19%	(12.58%)	47.48%	(109.97%)	(54.38%)	(45.74%)
YoY%			26.73%	96.67%	71.67%	(.49%)	39.92%	(977.04%)	31.98%	(7.78%)	(91.66%)	(148.11%)
TTM			(1,117,412$)	(1,209,070$)	(6,488,394$)	(6,959,077$)	(6,956,651$)	(7,184,542$)	(2,230,222$)	(2,538,978$)	(2,503,200$)	(2,230,193$)	(1,927,494$)
TTM_QoQ%			7.58%	81.37%	6.76%	(.04%)	3.17%	(222.15%)	12.16%	(1.43%)	(12.24%)	(15.70%)
TTM_YoY%			83.94%	83.17%	(190.93%)	(174.09%)	(177.91%)	(222.15%)	(15.71%)
Operating Margin			(743.05%)		(851.27%)		(784.67%)			(11,685.55%)						(1,572.11%)
QoQ
YoY			41.62%
Net Income			(400,825$)	(182,069$)	(186,027$)	(498,010$)	(11,392,852$)	(5,461,393$)	(1,765,078$)	(495,584$)	(570,855$)	(507,073$)	(965,466$)	(459,807$)	(297,847$)	(204,374$)
QoQ%			(120.15%)	2.13%	62.65%	95.63%	(108.61%)	(209.41%)	(256.16%)	13.19%	(12.58%)	47.48%	(109.97%)	(54.38%)	(45.74%)
YoY%			96.48%	96.67%	89.46%	(.49%)	(1,895.75%)	(977.04%)	(82.82%)	(7.78%)	(91.66%)	(148.11%)
TTM			(1,266,931$)	(12,258,958$)	(17,538,282$)	(19,117,333$)	(19,114,907$)	(8,292,910$)	(3,338,590$)	(2,538,978$)	(2,503,201$)	(2,230,193$)	(1,927,494$)
TTM_QoQ%			89.67%	30.10%	8.26%	(.01%)	(130.50%)	(148.40%)	(31.49%)	(1.43%)	(12.24%)	(15.70%)
TTM_YoY%			93.37%	(47.83%)	(425.32%)	(652.95%)	(663.62%)	(271.85%)	(73.21%)
Profit Margin			(1,185.14%)		(851.27%)		(26,065.83%)			(11,685.55%)						(1,572.11%)
QoQ
YoY			24,880.69%
Equity to Common Shareholders			(1,961,103$)	(1,697,073$)	(1,629,950$)	(1,556,423$)	(1,693,793$)	(1,751,227$)	(1,397,391$)	(1,074,669$)	(1,011,863$)	(574,658$)	(193,085$)	296,105$	(1,226,121$)	(928,273$)	(1,110,424$)				(39,115$)
QoQ			(264,030$)	(67,123$)	(73,527$)	137,370$	57,434$	(353,836$)	(322,722$)	(62,806$)	(437,205$)	(381,573$)	(489,190$)	1,522,226$	(297,848$)	182,151$
QoQ%			(15.56%)	(4.12%)	(4.72%)	8.11%	3.28%	(25.32%)	(30.03%)	(6.21%)	(76.08%)	(197.62%)	(165.21%)	124.15%	(32.09%)	16.40%
YoY			(267,310$)	54,154$	(232,559$)	(481,754$)	(681,930$)	(1,176,569$)	(1,204,306$)	(1,370,774$)	214,258$	353,615$	917,339$				(1,071,309$)
YoY%			(15.78%)	3.09%	(16.64%)	(44.83%)	(67.39%)	(204.74%)	(623.72%)	(462.94%)	17.47%	38.09%	82.61%				(2,738.87%)
Dividends Paid
Additional Paid-In Capital QoQ
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets										76,236$	77,273$	78,287$	79,324$
QoQ										(1,037$)	(1,014$)	(1,037$)
Amortization of Intangible Assets										1,037$	1,014$	1,037$	1,040$	1,040$	1,005$	91$
Total Assets			1,388,535$	1,389,564$	1,731,020$	1,510,918$	1,641,095$	1,386,058$	1,248,984$	1,414,495$	1,389,359$	1,206,350$	1,263,310$				114,301$
QoQ			(1,029$)	(341,456$)	220,102$	(130,177$)	255,037$	137,074$	(165,511$)	25,136$	183,009$	(56,960$)
YoY			(252,560$)	3,506$	482,036$	96,423$	251,736$	179,708$	(14,326$)				1,149,009$
Total Liabilities			3,349,638$	3,086,637$	3,360,970$	3,067,341$	3,334,888$	3,137,285$	2,646,375$	2,399,206$	2,310,227$	1,695,768$	1,456,395$				1,224,725$
QoQ			263,001$	(274,333$)	293,629$	(267,547$)	197,603$	490,910$	247,169$	88,979$	614,459$	239,373$
YoY			14,750$	(50,648$)	714,595$	668,135$	1,024,661$	1,441,517$	1,189,980$				231,670$
Current Ratio			.05x	.03x	.12x	.01x	.03x	.02x	.01x	.05x	.05x	.11x	.34x				.17x
Total Current Assets			145,670$	81,608$	343,194$	31,984$	81,064$	47,900$	20,255$	78,917$	82,644$	125,261$	291,551$				107,501$
QoQ			64,062$	(261,586$)	311,210$	(49,080$)	33,164$	27,645$	(58,662$)	(3,727$)	(42,617$)	(166,290$)
Total Current Liabilities			2,759,638$	2,496,637$	2,765,768$	2,456,639$	2,708,844$	2,496,040$	1,990,220$	1,728,538$	1,625,194$	1,105,768$	866,395$				634,725$
QoQ			263,001$	(269,131$)	309,129$	(252,205$)	212,804$	505,820$	261,682$	103,344$	519,426$	239,373$
Debt to Asset Ratio			2.41x	2.22x	1.94x	2.03x	2.03x	2.26x	2.12x	1.70x	1.66x	1.41x	1.15x				10.71x
Long Term Debt
QoQ
YoY
Capital Lease Obligations			36,045$	51,246$	66,155$	80,668$	95,033$	109,286$	123,217$	136,719$	150,084$
Cash and Cash Equivalents				81,494$	9,525$	31,984$	72,614$	47,900$	20,255$	78,917$	77,459$	68,869$	235,159$				51,109$
QoQ				71,969$	(22,459$)	(40,630$)	24,714$	27,645$	(58,662$)	1,458$	8,590$	(166,290$)
YoY				33,594$	(10,730$)	(46,933$)	(4,845$)	(20,969$)	(214,904$)				184,050$
Interest Expenses												6,932$				6,052$
Interest Income