Valuation for INTBD - findataslice

	SENTIENT BRANDS HOLDINGS INC. (INTBD)
	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											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	2014-Sep-30	2014-Jun-30	2014-Mar-31	2013-Dec-31
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023											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	Q3-FY2014	Q2-FY2014	Q1-FY2014	Q4-FY2013
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	123,516,772	118,096,844	118,096,844	114,087,129	70,920,517	64,870,518	64,370,518	58,140,518	56,140,518	55,340,518	54,580,518	54,580,518	52,420,387				51,920,387		50,782,116	50,782,116	50,782,116	7,254,588	7,254,588	7,762,363	7,975,003	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,256,600	7,156,600	7,156,600	7,156,600	5,889,533	5,889,533	5,889,533	5,889,533	5,889,533
QoQ%	4.59%	.00%	3.52%	60.87%	9.33%	.78%	10.72%	3.56%	1.45%	1.39%	.00%	4.12%							.00%	.00%	600.00%	.00%	(6.54%)	(2.67%)	9.90%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	1.40%	.00%	.00%	21.51%	.00%	.00%	.00%	.00%	.00%
YoY%	74.16%	82.05%	83.46%	96.23%	26.33%	17.22%	17.94%	6.52%	7.10%				.96%				2.24%		600.00%	554.21%	536.77%	(.03%)	(.03%)	6.97%	9.90%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	1.40%	1.40%	1.40%	23.21%	21.51%	21.51%	21.51%	.00%	.00%	.00%	.00%	.00%
Price to Sales
Price to Earnings
Price to Book
Total Revenue		387,659$							0$	0$	0$	150$									(12,202$)	166$	12,270$	6,783$																	0$	0$	0$	13,000$	0$	0$	0$	0$	(161$)
QoQ%									.00%	.00%	(100.00%)										(7,450.60%)	(98.65%)	80.89%																		.00%	.00%	(100.00%)	.00%	.00%	.00%	.00%	100.00%	(200.00%)
YoY%																																									.00%	.00%	.00%	.00%	100.00%	(100.00%)	(100.00%)	(100.00%)	(104.51%)
TTM									150$												7,017$																				13,000$	13,000$	13,000$	13,000$	0$	(161$)	0$	4,339$	24,213$
TTM_QoQ%																																									.00%	.00%	.00%	.00%	100.00%	.00%	(100.00%)	(82.08%)	(13.35%)
TTM_YoY%																																									.00%	8,174.53%	.00%	199.61%	(100.00%)	(100.58%)	(100.00%)	(88.80%)	(13.12%)
Gross Margin		48.86%										80.00%									60.79%	100.00%	54.76%	41.65%																				5.39%					100.00%
QoQ																					(39.22%)	45.24%	13.11%																										.00%
YoY																																																	.00%
Operating Income		46,107$	(356,768$)	(493,550$)	(139,444$)	(228,266$)	(161,169$)	(352,769$)	(132,887$)	(34,916$)	(47,816$)	(35,239$)								(92,820$)	(173,878$)	(22,249$)	(226,496$)	(304,095$)	(98,919$)	(44,169$)	(36,622$)	(49,497$)				(2,297$)
QoQ%		112.92%	27.71%	(253.94%)	38.91%	(41.63%)	54.31%	(165.47%)	(280.59%)	26.98%	(35.69%)									46.62%	(681.51%)	90.18%	25.52%	(207.42%)	(123.96%)	(20.61%)	26.01%
YoY%		120.20%	(121.36%)	(39.91%)	(4.93%)	(553.76%)	(237.06%)	(901.08%)												69.48%	(75.78%)	49.63%	(518.47%)	(514.37%)				(2,054.85%)
TTM		(943,655$)	(1,218,028$)	(1,022,429$)	(881,648$)	(875,091$)	(681,741$)	(568,388$)	(250,858$)											(515,443$)	(726,718$)	(651,759$)	(673,679$)	(483,805$)	(229,207$)
TTM_QoQ%		22.53%	(19.13%)	(15.97%)	(.75%)	(28.36%)	(19.94%)	(126.58%)												29.07%	(11.50%)	3.25%	(39.25%)	(111.08%)
TTM_YoY%		(7.84%)	(78.66%)	(79.88%)	(251.45%)															(6.54%)	(217.06%)
Operating Margin		11.89%										(23,492.67%)									1,425.00%	(13,403.01%)	(1,845.93%)	(4,483.19%)
QoQ																					14,828.01%	(11,557.08%)	2,637.26%
YoY
Net Income		23,937$	(396,136$)	(491,297$)	(202,697$)	(291,841$)	(225,154$)	(416,754$)	(235,103$)	(77,074$)	(89,711$)	(75,845$)								(86,070$)	(263,421$)	(22,249$)	(167,918$)	(362,673$)	(122,155$)	(44,169$)	(36,622$)	(49,497$)	(59,450$)	0$	(33,214$)	(2,297$)	(16,430$)	0$	(99$)	(297$)	(295$)	(311$)	(297$)	(706$)	90,176$	(44,467$)	(48,494$)	(31,383$)	(6,767$)	(11,325$)	(2,598$)	(2,273$)	(6,726$)
QoQ%		106.04%	19.37%	(142.38%)	30.55%	(29.62%)	45.97%	(77.26%)	(205.04%)	14.09%	(18.28%)									67.33%	(1,083.97%)	86.75%	53.70%	(196.90%)	(176.56%)	(20.61%)	26.01%	16.74%	.00%	100.00%	(1,345.97%)	86.02%	.00%	100.00%	66.67%	(.68%)	5.15%	(4.71%)	57.93%	(100.78%)	302.79%	8.30%	(54.52%)	(363.77%)	40.25%	(335.91%)	(14.30%)	66.21%	4.87%
YoY%		108.20%	(75.94%)	(17.89%)	13.78%	(278.65%)	(150.98%)	(449.48%)												76.27%	(115.65%)	49.63%	(358.52%)	(632.72%)	(105.48%)	.00%	(10.26%)	(2,054.85%)	(261.84%)	.00%	(33,449.50%)	(673.40%)	(5,469.49%)	100.00%	66.67%	57.93%	(100.33%)	99.30%	99.39%	97.75%	1,432.59%	(292.65%)	(1,766.59%)	(1,280.69%)	(.61%)	(60.18%)	(497.86%)	(202.76%)	(10.35%)
TTM		(1,066,193$)	(1,381,971$)	(1,210,989$)	(1,136,446$)	(1,168,852$)	(954,085$)	(818,642$)	(477,733$)											(539,658$)	(816,261$)	(674,995$)	(696,915$)	(565,619$)	(252,443$)	(189,738$)	(145,569$)	(142,161$)	(94,961$)	(51,941$)	(51,941$)	(18,826$)	(16,826$)	(691$)	(1,002$)	(1,200$)	(1,609$)	88,862$	44,706$	(3,491$)	(34,168$)	(131,111$)	(97,969$)	(52,073$)	(22,963$)	(22,922$)	(18,667$)	(15,416$)	(10,931$)
TTM_QoQ%		22.85%	(14.12%)	(6.56%)	2.77%	(22.51%)	(16.55%)	(71.36%)												33.89%	(20.93%)	3.15%	(23.21%)	(124.06%)	(33.05%)	(30.34%)	(2.40%)	(49.71%)	(82.83%)	.00%	(175.90%)	(11.89%)	(2,335.02%)	31.04%	16.50%	25.42%	(101.81%)	98.77%	1,380.61%	89.78%	73.94%	(33.83%)	(88.14%)	(126.77%)	(.18%)	(22.79%)	(21.09%)	(41.03%)	(6.13%)
TTM_YoY%		8.78%	(44.85%)	(47.93%)	(137.88%)															4.59%	(223.35%)	(255.75%)	(378.75%)	(297.87%)	(165.84%)	(265.30%)	(180.26%)	(655.13%)	(464.37%)	(7,416.79%)	(5,083.73%)	(1,468.83%)	(945.74%)	(100.78%)	(102.24%)	65.63%	95.29%	167.78%	145.63%	93.30%	(48.80%)	(471.99%)	(424.83%)	(237.79%)	(110.07%)	(122.54%)	(924.53%)	(1,863.82%)	(431.15%)
Profit Margin		6.18%										(50,563.33%)									2,158.84%	(13,403.01%)	(1,368.53%)	(5,346.79%)																				(241.41%)					4,177.64%
QoQ																					15,561.85%	(12,034.49%)	3,978.27%																										8,568.94%
YoY																																																	4,348.37%
Equity to Common Shareholders		(1,498,187$)	(1,482,124$)	(1,336,233$)	(2,186,454$)	(2,252,757$)	(1,972,916$)	(2,092,564$)	(1,933,810$)	(1,706,707$)	(1,667,632$)	(1,577,921$)	(1,642,976$)				(934,421$)			(654,819$)	(568,749$)	(305,328$)	(283,079$)	(59,325$)	(224,047$)	(248,453$)	(204,284$)	(167,662$)	(118,165$)	(75,429$)	(58,715$)	(61,591$)	(59,294$)	(42,864$)	(42,864$)	(42,765$)	(42,468$)	(42,173$)	(41,862$)	(41,565$)	(40,859$)	(135,034$)	(89,898$)	(41,405$)	(60,404$)	(53,637$)	(38,476$)	(29,293$)	(27,020$)
QoQ		(16,063$)	(145,891$)	850,221$	66,303$	(279,841$)	119,648$	(158,754$)	(227,103$)	(39,075$)	(89,711$)	65,055$								(86,070$)	(263,421$)	(22,249$)	(223,754$)	164,722$	24,406$	(44,169$)	(36,622$)	(49,497$)	(42,736$)	(16,714$)	2,876$	(2,297$)	(16,430$)	0$	(99$)	(297$)	(295$)	(311$)	(297$)	(706$)	94,175$	(45,136$)	(48,493$)	18,999$	(6,767$)	(15,161$)	(9,183$)	(2,273$)	(6,726$)
QoQ%		(1.08%)	(10.92%)	38.89%	2.94%	(14.18%)	5.72%	(8.21%)	(13.31%)	(2.34%)	(5.69%)	3.96%								(15.13%)	(86.28%)	(7.86%)	(377.17%)	73.52%	9.82%	(21.62%)	(21.84%)	(41.89%)	(56.66%)	(28.47%)	4.67%	(3.87%)	(38.33%)	.00%	(.23%)	(.70%)	(.70%)	(.74%)	(.72%)	(1.73%)	69.74%	(50.21%)	(117.12%)	31.45%	(12.62%)	(39.40%)	(31.35%)	(8.41%)	(33.14%)
YoY		754,570$	490,792$	756,331$	(252,644$)	(546,050$)	(305,284$)	(514,643$)	(290,834$)				(708,555$)				(365,672$)			(595,494$)	(344,702$)	(56,875$)	(78,795$)	108,337$	(105,882$)	(173,024$)	(145,569$)	(106,071$)	(58,871$)	(32,565$)	(15,851$)	(18,826$)	(16,826$)	(691$)	(1,002$)	(1,200$)	(1,609$)	92,861$	48,036$	(160$)	19,545$	(81,397$)	(51,422$)	(12,112$)	(33,384$)	(33,343$)	(25,252$)	(22,276$)	(17,791$)
YoY%		33.50%	24.88%	36.14%	(13.07%)	(31.99%)	(18.31%)	(32.62%)	(17.70%)				(75.83%)				(64.29%)			(1,003.78%)	(153.85%)	(22.89%)	(38.57%)	64.62%	(89.61%)	(229.39%)	(247.93%)	(172.22%)	(99.29%)	(75.97%)	(36.98%)	(44.02%)	(39.62%)	(1.64%)	(2.39%)	(2.89%)	(3.94%)	68.77%	53.43%	(.39%)	32.36%	(151.76%)	(133.65%)	(41.35%)	(123.55%)	(164.30%)	(190.96%)	(317.46%)	(192.77%)
Dividends Paid
Additional Paid-In Capital QoQ		(40,998$)	258,096$	1,369,545$	177,950$	11,500$	270,518$	256,000$												0$	(43,528$)	0$	(56,995$)	528,275$	145,843$	0$	0$	0$	0$	0$	36,090$	0$	0$	0$	0$	0$	0$	0$	0$	0$	3,898$	0$	1$	49,115$	0$	1$	(1$)	0$	0$
Treasury Stock
QoQ
Goodwill		334,520$
QoQ%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets		2,709,297$	657,794$	25,684$	23,296$	23,066$	174,997$	255,806$	183,494$				266,684$							306,670$	259,743$	291,869$	305,566$	296,055$	164,224$	32,455$	45,645$	32,267$	65,172$	0$	0$	0$	0$					0$	12$	12$	421$	349$	584$	13,070$	596$	1,102$	4,559$	108$	1,669$
QoQ		2,051,503$	632,110$	2,388$	230$	(151,931$)	(80,809$)	72,312$												46,927$	(32,126$)	(13,697$)	9,511$	131,831$	131,769$	(13,190$)	13,378$	(32,905$)	65,172$	0$	0$	0$						(12$)	0$	(409$)	72$	(235$)	(12,486$)	12,474$	(506$)	(3,457$)	4,451$	(1,561$)	(481$)
YoY		2,686,231$	482,797$	(230,122$)	(160,198$)				(83,190$)											10,615$	95,519$	259,414$	259,921$	263,788$	99,052$	32,455$	45,645$	32,267$	65,172$									(349$)	(572$)	(13,058$)	(175$)	(753$)	(3,975$)	12,962$	(1,073$)	(1,048$)	4,051$	(1,665$)	(2,426$)
Total Liabilities		4,207,484$	2,139,919$	1,361,917$	2,209,750$	2,275,823$	2,147,913$	2,348,370$	2,117,304$				1,909,660$							961,489$	828,492$	597,197$	588,645$	355,380$	388,271$	280,908$	249,929$	199,929$	183,337$	75,429$	58,715$	61,591$	59,294$	42,864$	42,864$		42,468$	42,173$	41,874$	41,577$	41,280$	135,383$	90,482$	54,475$	61,000$	54,739$	43,035$	29,401$	28,689$
QoQ		2,067,565$	778,002$	(847,833$)	(66,073$)	127,910$	(200,457$)	231,066$												132,997$	231,295$	8,552$	233,265$	(32,891$)	107,363$	30,979$	50,000$	16,592$	107,908$	16,714$	(2,876$)	2,297$	16,430$	0$			295$	299$	297$	297$	(94,103$)	44,901$	36,007$	(6,525$)	6,261$	11,704$	13,634$	712$	6,245$
YoY		1,931,661$	(7,994$)	(986,453$)	92,446$				207,644$											606,109$	440,221$	316,289$	338,716$	155,451$	204,934$	205,479$	191,214$	138,338$	124,043$	32,565$	15,851$		16,826$	691$	990$		1,188$	(93,210$)	(48,608$)	(12,898$)	(19,720$)	80,644$	47,447$	25,074$	32,311$	32,295$	29,303$	20,611$	15,365$
Current Ratio		.15x	.26x	-	-	-	.07x	.10x	.08x				.13x							.28x	.27x	.40x	.43x	.69x	.39x	.06x	.12x	.09x	.29x										-	-	.01x		.01x	.24x	.01x	.02x	.11x	-	.06x
Total Current Assets		618,012$	556,161$	6,789$	3,432$	2,232$	153,193$	233,033$	159,752$				239,064$							271,122$	222,940$	241,768$	254,210$	243,444$	149,635$	17,611$	30,546$	17,168$	53,129$										12$	12$	421$		584$	13,070$	596$	1,102$	4,559$	108$	1,669$
QoQ		61,851$	549,372$	3,357$	1,200$	(150,961$)	(79,840$)	73,281$												48,182$	(18,828$)	(12,442$)	10,766$	93,809$	132,024$	(12,935$)	13,378$	(35,961$)											0$	(409$)			(12,486$)	12,474$	(506$)	(3,457$)	4,451$	(1,561$)	(481$)
Total Current Liabilities		4,207,484$	2,139,919$	1,361,917$	2,209,750$	2,275,823$	2,147,913$	2,348,370$	2,117,304$				1,909,660$							961,489$	828,492$	597,197$	588,645$	355,380$	388,271$	280,908$	249,929$	199,929$	183,337$	75,429$	58,715$	61,591$	59,294$	42,864$	42,864$	42,765$	42,468$	42,173$	41,874$	41,577$	41,280$	135,383$	90,482$	54,475$	61,000$	54,739$	43,035$	29,401$	28,689$
QoQ		2,067,565$	778,002$	(847,833$)	(66,073$)	127,910$	(200,457$)	231,066$												132,997$	231,295$	8,552$	233,265$	(32,891$)	107,363$	30,979$	50,000$	16,592$	107,908$	16,714$	(2,876$)	2,297$	16,430$	0$	99$	297$	295$	299$	297$	297$	(94,103$)	44,901$	36,007$	(6,525$)	6,261$	11,704$	13,634$	712$	6,245$
Debt to Asset Ratio		1.55x	3.25x	53.03x	94.86x	98.67x	12.27x	9.18x	11.54x				7.16x							3.14x	3.19x	2.05x	1.93x	1.20x	2.36x	8.66x	5.48x	6.20x	2.81x										3,489.50x	3,464.75x	98.05x	387.92x	154.93x	4.17x	102.35x	49.67x	9.44x	272.23x	17.19x
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents		21,720$	42,348$	1,839$	3,432$	1,452$	1,633$	67,693$	1,299$				1,048$							12,318$	68,047$	1,834$	14,276$	47,633$	53,129$		12,935$	2,502$	53,129$										12$	12$	421$	349$	584$	70$	596$	1,102$	3,134$	108$	1,669$
QoQ		(20,628$)	40,509$	(1,593$)	1,980$	(181$)	(66,060$)	66,394$												(55,729$)	66,213$	(12,442$)	(33,357$)	(5,496$)			10,433$	(50,627$)											0$	(409$)	72$	(235$)	514$	(526$)	(506$)	(2,032$)	3,026$	(1,561$)	944$
YoY		20,268$	40,715$	(65,854$)	2,133$				251$											(35,315$)	14,918$		1,341$	45,131$	0$														(572$)	(58$)	(175$)	(753$)	(2,550$)	(38$)	(1,073$)	377$	1,522$	(1,504$)	(2,265$)
Interest Expenses		(39,368$)	39,368$	50,098$	446,343$	(63,575$)	63,985$	63,985$				40,606$
Interest Income