Valuation for MSYN - findataslice

	GREENLIT VENTURES INC. (MSYN)
	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	2023-Sep-30	2023-Jun-30		2022-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
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023		Q4-FY2022							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
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding		4,082,479	4,082,479	4,082,479	4,082,479	4,082,479	4,082,479	4,082,479	4,082,479	4,082,479	229,579	6,731,667	6,731,667	6,731,667	6,731,667				6,731,667			6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,731,667	6,000,000	6,000,000	6,000,000	6,500,000	20,000,000	20,000,000	20,000,000	20,000,000
QoQ%		.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	1,678.25%	(96.59%)	.00%	.00%	.00%								.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	12.19%	.00%	.00%	(7.69%)	(67.50%)	.00%	.00%	.00%
YoY%		.00%	.00%	.00%	.00%	.00%	1,678.25%	(39.35%)	(39.35%)	(39.35%)	(96.59%)				.00%				.00%			.00%	.00%	.00%	.00%	.00%	.00%	12.19%	12.19%	12.19%	3.56%	(70.00%)	(70.00%)	(70.00%)	(67.50%)
Price to Sales
Price to Earnings
Price to Book
Total Revenue																							22,500$	2,000$	7,500$		10,500$	2,000$	3,400$	18,600$
QoQ%																							1,025.00%	(73.33%)			425.00%	(41.18%)	(81.72%)
YoY%																							114.29%	.00%	120.59%
TTM																											34,500$
TTM_QoQ%
TTM_YoY%
Gross Margin																							63.36%	100.00%	100.00%		(42.86%)	100.00%	100.00%	100.00%
QoQ																							(36.64%)	.00%			(142.86%)	.00%	.00%
YoY																							106.21%	.00%	.00%
Operating Income											(11,577$)	(9,369$)	(10,326$)		(21,300$)	(9,755$)	(8,645$)						(71,421$)	(6,555$)	(13,139$)	14,311$	95,353$	(72,787$)	(31,675$)	(54,864$)	(71,255$)	(19,364$)	(16,019$)	(31,281$)	(12,355$)	(250$)	(250$)	(789$)
QoQ%											(23.57%)	9.27%			(118.35%)	(12.84%)							(989.57%)	50.11%	(191.81%)	(84.99%)	231.00%	(129.79%)	42.27%	23.00%	(267.98%)	(20.88%)	48.79%	(153.19%)	(4,842.00%)	.00%	68.31%
YoY%											45.65%	3.96%	(19.45%)										(174.90%)	90.99%	58.52%	126.08%	233.82%	(275.89%)	(97.73%)	(75.39%)	(476.73%)	(7,645.60%)	(6,307.60%)	(3,864.64%)
TTM																							(76,804$)	89,970$	23,738$	5,202$	(63,973$)	(230,581$)	(177,158$)	(161,502$)	(137,919$)	(79,019$)	(59,905$)	(44,136$)	(13,644$)
TTM_QoQ%																							(185.37%)	279.01%	356.32%	108.13%	72.26%	(30.16%)	(9.69%)	(17.10%)	(74.54%)	(31.91%)	(35.73%)	(223.48%)
TTM_YoY%																							(20.06%)	139.02%	113.40%	103.22%	53.62%	(191.81%)	(195.73%)	(265.92%)	(910.84%)
Operating Margin																							(317.43%)	(327.75%)	(175.19%)		908.12%	(3,639.35%)	(931.62%)	(294.97%)
QoQ																							10.32%	(152.56%)			4,547.47%	(2,707.73%)	(636.65%)
YoY																							(1,225.55%)	3,311.60%	756.43%
Net Income			(9,502$)	(9,371$)	(8,925$)	(20,703$)	(8,595$)	(7,128$)	(405,417$)	(193,653$)	(112,995$)	87,163$	(11,142$)	26,615$	(21,769$)	(10,152$)	(8,972$)	(14,559$)				(38,173$)	(71,421$)	(6,555$)	(13,139$)	(14,311$)	102,265$	(74,340$)	(32,105$)	(55,293$)	(80,473$)	(19,364$)	3,981$	(31,281$)	(12,355$)	(250$)	(250$)	(789$)
QoQ%			(1.40%)	(5.00%)	56.89%	(140.87%)	(20.58%)	98.24%	(109.35%)	(71.38%)	(229.64%)	882.29%	(141.86%)	222.26%	(114.43%)	(13.15%)	38.38%					46.55%	(989.57%)	50.11%	8.19%	(113.99%)	237.56%	(131.55%)	41.94%	31.29%	(315.58%)	(586.41%)	112.73%	(153.19%)	(4,842.00%)	.00%	68.31%
YoY%			(10.55%)	(31.47%)	97.80%	89.31%	92.39%	(108.18%)	(3,538.64%)	(827.61%)	(419.06%)	958.58%	(24.19%)	282.81%				61.86%				(166.74%)	(169.84%)	91.18%	59.08%	74.12%	227.08%	(283.91%)	(906.46%)	(76.76%)	(551.34%)	(7,645.60%)	1,692.40%	(3,864.64%)
TTM			(48,501$)	(47,594$)	(45,351$)	(441,843$)	(614,793$)	(719,193$)	(624,902$)	(230,627$)	(10,359$)	80,867$	(16,448$)	(14,278$)	(55,452$)							(129,288$)	(105,426$)	68,260$	475$	(18,491$)	(59,473$)	(242,211$)	(187,235$)	(151,149$)	(127,137$)	(59,019$)	(39,905$)	(44,136$)	(13,644$)
TTM_QoQ%			(1.91%)	(4.95%)	89.74%	28.13%	14.52%	(15.09%)	(170.96%)	(2,126.34%)	(112.81%)	591.65%	(15.20%)	74.25%								(22.63%)	(254.45%)	14,270.53%	102.57%	68.91%	75.45%	(29.36%)	(23.87%)	(18.89%)	(115.42%)	(47.90%)	9.59%	(223.48%)
TTM_YoY%			92.11%	93.38%	92.74%	(91.58%)	(5,834.87%)	(989.35%)	(3,699.26%)	(1,515.26%)	81.32%											(599.19%)	(77.27%)	128.18%	100.25%	87.77%	53.22%	(310.40%)	(369.20%)	(242.46%)	(831.82%)
Profit Margin																							(317.43%)	(327.75%)	(175.19%)		973.95%	(3,717.00%)	(944.27%)	(297.27%)
QoQ																							10.32%	(152.56%)			4,690.95%	(2,772.74%)	(646.99%)
YoY																							(1,291.38%)	3,389.25%	769.08%
Equity to Common Shareholders			(237,446$)	(227,944$)	(218,573$)	(209,648$)	(188,945$)	(180,350$)	(173,222$)	(155,111$)	(154,103$)	(139,920$)	(128,271$)	(117,129$)	(90,514$)	(68,745$)	(58,593$)	(49,621$)	(35,062$)			(6,890$)	(69,873$)	1,548$	8,103$	21,242$	35,553$	(93,207$)	(21,171$)	8,629$	95,026$	(59,219$)	(39,855$)	181,064$	(13,105$)				(1,000$)
QoQ			(9,502$)	(9,371$)	(8,925$)	(20,703$)	(8,595$)	(7,128$)	(18,111$)	(1,008$)	(14,183$)	(11,649$)	(11,142$)	(26,615$)	(21,769$)	(10,152$)	(8,972$)	(14,559$)				62,983$	(71,421$)	(6,555$)	(13,139$)	(14,311$)	128,760$	(72,036$)	(29,800$)	(86,397$)	154,245$	(19,364$)	(220,919$)	194,169$
QoQ%			(4.17%)	(4.29%)	(4.26%)	(10.96%)	(4.77%)	(4.12%)	(11.68%)	(.65%)	(10.14%)	(9.08%)	(9.51%)	(29.40%)	(31.67%)	(17.33%)	(18.08%)	(41.52%)				90.14%	(4,613.76%)	(80.90%)	(61.85%)	(40.25%)	138.14%	(340.26%)	(345.35%)	(90.92%)	260.47%	(48.59%)	(122.01%)	1,481.64%
YoY			(48,501$)	(47,594$)	(45,351$)	(54,537$)	(34,842$)	(40,430$)	(44,951$)	(37,982$)	(63,589$)	(71,175$)	(69,678$)	(67,508$)	(55,452$)			(42,731$)	34,811$			(28,132$)	(105,426$)	94,755$	29,274$	12,613$	(59,473$)	(33,988$)	18,684$	(172,435$)	108,131$				(12,105$)
YoY%			(25.67%)	(26.39%)	(26.18%)	(35.16%)	(22.61%)	(28.90%)	(35.04%)	(32.43%)	(70.25%)	(103.54%)	(118.92%)	(136.05%)	(158.15%)			(620.19%)	49.82%			(132.44%)	(296.53%)	101.66%	138.27%	146.17%	(62.59%)	(57.39%)	46.88%	(95.23%)	825.11%				(1,210.50%)
Dividends Paid
Additional Paid-In Capital QoQ			0$	0$	0$	0$	0$	0$	0$	192,260$	650$	0$										101,156$	0$	0$	0$	0$	(6,913$)	2,304$	2,305$	2,304$	234,645$	0$	0$	0$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets																							66,173$	120,594$	126,318$	147,612$	153,928$	68,764$	155,100$	169,595$	249,089$	332,007$	277,427$	254,212$	6,000$
QoQ																							(54,421$)	(5,724$)	(21,294$)	(6,316$)	85,164$	(86,336$)	(14,495$)	(79,494$)	(82,918$)	54,580$	23,215$	248,212$
YoY																							(87,755$)	51,830$	(28,782$)	(21,983$)	(95,161$)	(263,243$)	(122,327$)	(84,617$)	243,089$
Total Liabilities			237,446$	227,944$	218,573$	209,648$	188,945$	180,350$	173,222$	155,111$	154,103$	139,920$	128,271$		90,514$				35,062$				136,046$	119,046$	118,215$	126,370$	118,375$	161,971$	176,271$	160,966$	154,063$	391,227$	317,282$	298,048$	19,105$				1,000$
QoQ			9,502$	9,371$	8,925$	20,703$	8,595$	7,128$	18,111$	1,008$	14,183$	11,649$											17,000$	831$	(8,155$)	7,995$	(43,596$)	(14,300$)	15,305$	6,903$	(237,164$)	73,945$	19,234$	278,943$
YoY			48,501$	47,594$	45,351$	54,537$	34,842$	40,430$	44,951$		63,589$				55,452$				(100,984$)				17,671$	(42,925$)	(58,056$)	(34,596$)	(35,688$)	(229,256$)	(141,011$)	(137,082$)	134,958$				18,105$
Current Ratio																							.49x	1.01x	1.07x	1.17x	1.30x
Total Current Assets																							66,173$	120,594$	126,318$	147,612$	153,928$
QoQ																							(54,421$)	(5,724$)	(21,294$)	(6,316$)
Total Current Liabilities			43,998$	36,943$	33,270$	36,902$	25,625$	22,704$	19,052$	16,244$	13,631$	10,775$	128,271$		90,514$				35,062$			6,890$	136,046$	119,046$	118,215$	126,370$	118,375$
QoQ			7,055$	3,673$	(3,632$)	11,277$	2,921$	3,652$	2,808$	2,613$	2,856$	(117,496$)										(129,156$)	17,000$	831$	(8,155$)	7,995$
Debt to Asset Ratio																							2.06x	.99x	.94x	.86x	.77x	2.36x	1.14x	.95x	.62x	1.18x	1.14x	1.17x	3.18x
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents																							11,899$	14,367$	20,622$	36,718$	57,719$	4,143$			244,089$			250,612$
QoQ																							(2,468$)	(6,255$)	(16,096$)	(21,001$)	53,576$
YoY																							(45,820$)	10,224$			(186,370$)
Interest Expenses								3,152$	2,808$	2,863$	2,606$	2,280$	816$	615$	469$	397$	327$											2,304$	2,305$	2,304$
Interest Income