Valuation for KSSH - findataslice

	Kingfish Holding Corp (KSSH)
	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	Q1-CY2014
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			2020-Dec-31	2020-Sep-30				2019-Sep-30				2018-Sep-30				2017-Sep-30				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
Fiscal Period			Q4-FY2025	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			Q1-FY2021	Q4-FY2020				Q4-FY2019				Q4-FY2018				Q4-FY2017				Q4-FY2016	Q3-FY2016	Q2-FY2016	Q1-FY2016	Q4-FY2015	Q3-FY2015	Q2-FY2015	Q1-FY2015	Q4-FY2014	Q3-FY2014	Q2-FY2014
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding		843,177	837,962	837,962	837,962	837,962	837,962	837,972	241,886	120,942,987	600,000	120,942,987	120,942,987	120,942,987	120,942,987	120,942,987	120,942,987	120,942,987	120,942,987	120,942,987	120,942,987	120,942,987	120,942,987	120,942,987	120,942,987	120,942,987	120,942,987			120,942,987	120,942,987			120,942,987	120,942,987			120,942,987	120,942,987	120,957,933	120,942,987	120,712,987	116,712,987	116,712,987	116,712,987	116,712,987	116,712,987	116,712,987	116,712,987
QoQ%		.62%	.00%	.00%	.00%	.00%	.00%	246.43%	(99.80%)	20,057.17%	(99.50%)	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%				.00%				.00%				.00%	(.01%)	.01%	.19%	3.43%	.00%	.00%	.00%	.00%	.00%	.00%	133.21%
YoY%		.62%	.00%	.00%	246.43%	(99.31%)	39.66%	(99.31%)	(99.80%)	.00%	(99.50%)	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%			.00%	.00%			.00%	.00%			.00%	.00%			.19%	3.62%	3.64%	3.62%	3.43%	.00%	.00%	.00%	133.21%	133.21%		206.77%
Price to Sales
Price to Earnings
Price to Book
Total Revenue			814,785$	1,034,226$	1,446,847$	1,536,631$	787,658$	950,039$	879,825$	822,579$		793,503$																																			36,917$	(5,000$)	(5,000$)
QoQ%			(21.22%)	(28.52%)	(5.84%)	95.09%	(17.09%)	7.98%	6.96%																																						838.34%	.00%	.00%
YoY%			3.44%	8.86%	64.45%	86.81%		19.73%
TTM			4,832,489$	4,805,362$	4,721,175$	4,154,153$	3,440,101$																																								21,917$
TTM_QoQ%			.57%	1.78%	13.65%	20.76%
TTM_YoY%			40.48%
Gross Margin			45.92%	44.33%	55.47%	35.76%	55.27%	42.42%	43.58%	35.68%		39.49%																																			100.00%	100.00%	100.00%
QoQ			1.59%	(11.14%)	19.71%	(19.52%)	12.85%	(1.17%)	7.90%																																						.00%	.00%	.00%
YoY			(9.35%)	1.91%	11.88%	.08%		2.93%
Operating Income			(141,290$)	102,725$	442,387$	187,321$	84,552$	(102,294$)	42,146$	10,476$	(364,555$)	75,791$
QoQ%			(237.54%)	(76.78%)	136.17%	121.55%	182.66%	(342.71%)	302.31%	102.87%	(581.00%)
YoY%			(267.10%)	200.42%	949.65%	1,688.10%	123.19%	(234.97%)
TTM			591,143$	816,985$	611,966$	211,725$	34,880$	(414,227$)	(236,142$)
TTM_QoQ%			(27.64%)	33.50%	189.04%	507.01%	108.42%	(75.41%)
TTM_YoY%			1,594.79%	297.23%	359.15%
Operating Margin			(17.34%)	9.93%	30.58%	12.19%	10.74%	(10.77%)	4.79%	1.27%		9.55%
QoQ			(27.27%)	(20.64%)	18.39%	1.46%	21.50%	(15.56%)	3.52%
YoY			(28.08%)	20.70%	25.79%	10.92%		(20.32%)
Net Income			(118,656$)	48,824$	333,038$	197,981$	49,064$	27,103$	19,563$	(4,206$)	(805,667$)	617,194$	(37,357$)	44,325$	(104,455$)	(25,157$)	(37,640$)	24,893$	(39,494$)	(4,025$)	(33,694$)	19,463$		(3,625$)		(787$)													(30,369$)	(33,427$)	(17,115$)	(54,503$)	2,132,100$	(17,515$)	(17,609$)	(73,833$)	(19,547$)	(31,327$)	(26,402$)
QoQ%			(343.03%)	(85.34%)	68.22%	303.52%	81.03%	38.54%	565.12%	99.48%	(230.54%)	1,752.15%	(184.28%)	142.44%	(315.21%)	33.16%	(251.21%)	163.03%	(881.22%)	88.05%	(273.12%)																		9.15%	(95.31%)	68.60%	(102.56%)	12,273.00%	.53%	76.15%	(277.72%)	37.60%	(18.65%)	(240.14%)
YoY%			(341.84%)	80.14%	1,602.39%	4,807.11%	106.09%	(95.61%)	152.37%	(109.49%)	(671.31%)	2,553.37%	.75%	78.06%	(164.48%)	(525.02%)	(11.71%)	27.90%		(11.03%)		2,573.06%																	(101.42%)	(90.85%)	2.81%	26.18%	11,007.56%	44.09%	33.30%	(851.21%)	(104.21%)	(176.15%)	(45.23%)
TTM			461,187$	628,907$	607,186$	293,711$	91,524$	(763,207$)	(173,116$)	(230,036$)	(181,505$)	519,707$	(122,644$)	(122,927$)	(142,359$)	(77,398$)	(56,266$)	(52,320$)	(57,750$)																				(135,414$)	2,027,055$	2,042,967$	2,042,473$	2,023,143$	(128,504$)	(142,316$)	(151,109$)	(85,038$)	398,647$	471,111$
TTM_QoQ%			(26.67%)	3.58%	106.73%	220.91%	111.99%	(340.87%)	24.74%	(26.74%)	(134.92%)	523.75%	.23%	13.65%	(83.93%)	(37.56%)	(7.54%)	9.40%																					(106.68%)	(.78%)	.02%	.96%	1,674.38%	9.71%	5.82%	(77.70%)	(121.33%)	(15.38%)	(1.72%)
TTM_YoY%			403.90%	182.40%	450.74%	227.68%	150.43%	(246.85%)	(41.15%)	(87.13%)	(27.50%)	771.47%	(117.97%)	(134.95%)	(146.51%)																								(106.69%)	1,677.43%	1,535.52%	1,451.66%	2,479.11%	(132.24%)	(130.21%)	(131.53%)	(117.49%)
Profit Margin			(14.56%)	4.72%	23.02%	12.88%	6.23%	2.85%	2.22%	(.51%)		77.78%																																			(52.95%)	626.54%	528.04%
QoQ			(19.28%)	(18.30%)	10.13%	6.66%	3.38%	.63%	2.74%																																						(679.49%)	98.50%	372.80%
YoY			(20.79%)	1.87%	20.79%	13.40%		(74.93%)
Equity to Common Shareholders			349,832$	468,208$	419,384$	86,346$	(111,635$)	(159,280$)	802,358$	777,275$	787,555$	618,160$	575,593$	331,729$	517,400$	(419,736$)	(394,579$)	(356,939$)	(332,064$)	(292,570$)	(288,545$)	(254,851$)	(235,388$)	(234,557$)	(230,932$)	(229,030$)	(228,242$)				(222,024$)				(215,649$)				(209,016$)	(188,137$)	(154,712$)	(137,597$)	(322,294$)	(2,454,394$)	(2,436,879$)	(2,419,270$)	(2,345,437$)	(2,325,890$)	(2,294,563$)
QoQ			(118,376$)	48,824$	333,038$	197,981$	47,645$	(961,638$)	25,083$	(10,280$)	169,395$	42,567$	243,864$	(185,671$)	937,136$	(25,157$)	(37,640$)	(24,875$)	(39,494$)	(4,025$)	(33,694$)	(19,463$)	(831$)	(3,625$)	(1,902$)	(788$)													(20,879$)	(33,425$)	(17,115$)	184,697$	2,132,100$	(17,515$)	(17,609$)	(73,833$)	(19,547$)	(31,327$)	(26,402$)
QoQ%			(25.28%)	11.64%	385.70%	177.35%	29.91%	(119.85%)	3.23%	(1.31%)	27.40%	7.40%	73.51%	(35.89%)	223.27%	(6.38%)	(10.55%)	(7.49%)	(13.50%)	(1.40%)	(13.22%)	(8.27%)	(.35%)	(1.57%)	(.83%)	(.35%)													(11.10%)	(21.61%)	(12.44%)	57.31%	86.87%	(.72%)	(.73%)	(3.15%)	(.84%)	(1.37%)	(1.16%)
YoY			461,467$	627,488$	(382,974$)	(690,929$)	(899,190$)	(777,440$)	226,765$	445,546$	270,155$	1,037,896$	970,172$	688,668$	849,464$	(127,166$)	(106,034$)	(102,088$)	(96,676$)	(58,013$)	(57,613$)	(25,821$)	(7,146$)				(6,218$)				(6,375$)				(6,633$)				113,278$	2,266,257$	2,282,167$	2,281,673$	2,023,143$	(128,504$)	(142,316$)	(151,109$)	(85,038$)
YoY%			413.37%	393.95%	(47.73%)	(88.89%)	(114.18%)	(125.77%)	39.40%	134.31%	52.21%	247.27%	245.88%	192.94%	255.81%	(43.47%)	(36.75%)	(40.06%)	(41.07%)	(24.73%)	(24.95%)	(11.27%)	(3.13%)				(2.80%)				(2.96%)				(3.17%)				35.15%	92.34%	93.65%	94.31%	86.26%	(5.53%)	(6.20%)	(6.66%)	(3.76%)
Dividends Paid
Additional Paid-In Capital QoQ									12,070$	(12,070$)	12,070$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$																	9,491$	0$	229,977$	8,800$	0$	0$	0$	0$	0$	0$	43,333$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets			2,478,376$	2,645,533$	2,681,956$	2,540,233$	2,512,968$	2,544,905$	19$	1,395$	2,558,349$	4,551$	13,916$	46,606$	246$	5,245$	28,714$	14,840$	38,277$	75,846$	77,946$	109,715$	3,054$				1,969$				5,017$				8,242$				21,308$	4,483$	5,305$	24,131$	9,373$	5,518$	23,296$	22,571$	23,377$	20,334$	14,653$
QoQ			(167,157$)	(36,423$)	141,723$	27,265$	(31,937$)	2,544,886$	(1,376$)	(2,556,954$)	2,553,798$	(9,365$)	(32,690$)	46,360$	(4,999$)	(23,469$)	13,874$	(23,437$)	(37,569$)	(2,100$)	(31,769$)	106,661$																	16,825$	(822$)	(18,826$)	14,758$	3,855$	(17,778$)	725$	(806$)	3,043$	5,681$	(404$)
YoY			(34,592$)	100,628$	2,681,937$	2,538,838$	(45,381$)	2,540,354$	(13,897$)	(45,211$)	2,558,103$	(694$)	(14,798$)	31,766$	(38,031$)	(70,601$)	(49,232$)	(94,875$)	35,223$				1,085$				(3,048$)				(3,225$)				(13,066$)				11,935$	(1,035$)	(17,991$)	1,560$	(14,004$)	(14,816$)	8,643$	7,514$	18,935$
Total Liabilities			2,128,544$	2,177,325$	2,262,572$	2,453,887$	2,624,603$	2,704,185$	899,432$	859,369$	1,770,794$	624,520$	619,789$	615,122$	524,437$	424,981$	423,293$	371,797$	370,341$	368,416$	366,491$	364,566$	238,442$				230,211$				227,041$				223,891$				230,324$	192,620$	160,017$	161,728$	331,667$	2,459,912$	2,460,175$	2,441,841$	2,368,814$	2,346,224$	2,309,216$
QoQ			(48,781$)	(85,247$)	(191,315$)	(170,716$)	(79,582$)	1,804,753$	40,063$	(911,425$)	1,146,274$	4,731$	4,667$	90,685$	99,456$	1,688$	51,496$	1,456$	1,925$	1,925$	1,925$	126,124$																	37,704$	32,603$	(1,711$)	(169,939$)	(2,128,245$)	(263$)	18,334$	73,027$	22,590$	37,008$	25,998$
YoY			(496,059$)	(526,860$)	1,363,140$	1,594,518$	853,809$	2,079,665$	279,643$	244,247$	1,246,357$	199,539$	196,496$	243,325$	154,096$	56,565$	56,802$	7,231$	131,899$				8,231$				3,170$				3,150$				(6,433$)				(101,343$)	(2,267,292$)	(2,300,158$)	(2,280,113$)	(2,037,147$)	113,688$	150,959$	158,623$	103,973$
Current Ratio			.58x	.59x	.53x	.40x	.78x	.73x			2.30x
Total Current Assets			1,236,934$	1,286,739$	1,208,193$	955,233$	815,700$	1,748,917$			1,312,162$
QoQ			(49,805$)	78,546$	252,960$	139,533$	(933,217$)
Total Current Liabilities			2,128,544$	2,177,325$	2,262,572$	2,374,152$	1,049,564$	2,391,504$	879,432$	639,369$	571,398$	354,520$	349,789$	215,122$	324,437$	224,981$	223,293$	221,797$	350,341$	348,416$	346,491$	344,566$	218,442$				210,211$				207,041$				203,891$				210,324$	132,620$	100,017$	121,728$	311,667$	1,982,453$	1,982,716$	2,024,382$	1,986,920$	1,987,947$	1,990,939$
QoQ			(48,781$)	(85,247$)	(111,580$)	1,324,588$	(1,341,940$)	1,512,072$	240,063$	67,971$	216,878$	4,731$	134,667$	(109,315$)	99,456$	1,688$	1,496$	(128,544$)	1,925$	1,925$	1,925$	126,124$																	77,704$	32,603$	(21,711$)	(189,939$)	(1,670,786$)	(263$)	(41,666$)	37,462$	(1,027$)	(2,992$)	15,998$
Debt to Asset Ratio			.86x	.82x	.84x	.97x	1.04x	1.06x	47,338.53x	616.04x	.69x	137.23x	44.54x	13.20x	2,131.86x	81.03x	14.74x	25.05x	9.68x	4.86x	4.70x	3.32x	78.08x				116.92x				45.25x				27.16x				10.81x	42.97x	30.16x	6.70x	35.39x	445.80x	105.61x	108.18x	101.33x	115.38x	157.59x
Long Term Debt
QoQ
YoY
Capital Lease Obligations					0$	79,735$	197,368$
Cash and Cash Equivalents								421,178$	19$		821,770$	1,066,376$	13,916$							75,846$		109,715$	3,054$	3,054$		1,969$	1,969$				5,017$				8,242$				21,308$
QoQ								421,159$			(244,606$)	1,052,460$										106,661$	0$			0$
YoY								(645,198$)	(13,897$)											72,792$		107,746$	1,085$				(3,048$)				(3,225$)				(13,066$)
Interest Expenses			17,429$	17,684$	18,000$	18,672$	11,479$	14,566$	19,072$	19,073$	(39,336$)	19,073$	4,666$	3,810$	1,687$	1,688$	1,514$	1,456$	1,925$	1,925$	1,925$	1,124$			787$														10,960$	418$
Interest Income