Valuation for NXNT - findataslice

	Nexscient, Inc.
	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-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31	2023-Sep-30
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024
Close Price of Common Stock
Market Cap of Common Stock
Market Cap of Common Stock QoQ%
Market Cap of Common Stock YoY%
Common Shares Outstanding		21,323,312	21,323,312	21,087,312	20,421,312	20,421,312	20,421,312	20,254,645	19,992,645	19,955,980	16,528,000
Common Shares Outstanding QoQ%		.00%	1.12%	3.26%	.00%	.00%	.82%	1.31%	.18%	20.74%
Common Shares Outstanding YoY%		4.42%	4.42%	4.11%	2.14%	2.33%	23.56%
Total Revenue TTM
Total Revenue
Total Revenue QoQ%
Total Revenue YoY%
Gross Margin
Earnings to Common Shareholders TTM			(529,704$)	(683,390$)	(765,831$)	(822,104$)	(937,592$)	(770,207$)
Earnings to Common Shareholders			(107,465$)	(134,851$)	(159,758$)	(127,630$)	(261,151$)	(217,292$)	(216,031$)	(243,118$)	(93,766$)
Earnings to Common Shareholders QoQ%			20.31%	15.59%	(25.17%)	51.13%	(20.18%)	(.58%)	11.14%	(159.28%)
Earnings to Common Shareholders YoY%			58.85%	37.94%	26.05%	47.50%	(178.51%)
Profit Margin
Equity to Common Shareholders			(264,630$)	(216,165$)	(205,584$)	(45,826$)	81,804$	217,956$	228,749$	427,279$	173,099$	(44$)
Equity to Common Shareholders QoQ			(48,465$)	(10,581$)	(159,758$)	(127,630$)	(136,152$)	(10,793$)	(198,530$)	254,180$	173,143$
Equity to Common Shareholders QoQ%			(22.42%)	(5.15%)	(348.62%)	(156.02%)	(62.47%)	(4.72%)	(46.46%)	146.84%	393,506.82%
Equity to Common Shareholders YoY			(346,434$)	(434,121$)	(434,333$)	(473,105$)	(91,295$)	218,000$
Equity to Common Shareholders YoY%			(423.49%)	(199.18%)	(189.87%)	(110.73%)	(52.74%)	495,454.55%
Dividends Paid
Additional Paid-In Capital QoQ			58,764$	123,604$	0$	0$	124,833$	196,238$	27,463$	339,370$
Treasury Stock
Treasury Stock QoQ
Price to Sales
Price to Earnings
Price to Book
Goodwill
Goodwill QoQ%
Goodwill YoY%
Other Intangible Assets
Other Intangible Assets QoQ
Amortization of Intangible Assets
Forward Price to Sales MRQ
Forward Price to Earnings MRQ
Total Assets			301,639$	180,849$	94,673$	183,600$	124,383$	232,456$	243,120$	436,128$	202,459$
Total Assets QoQ			120,790$	86,176$	(88,927$)	59,217$	(108,073$)	(10,664$)	(193,008$)	233,669$
Total Assets YoY			177,256$	(51,607$)	(148,447$)	(252,528$)	(78,076$)
Total Liabilities			566,269$	397,014$	300,257$	229,426$	42,579$	14,500$	14,371$	8,849$	29,360$
Total Liabilities QoQ			169,255$	96,757$	70,831$	186,847$	28,079$	129$	5,522$	(20,511$)
Total Liabilities YoY			523,690$	382,514$	285,886$	220,577$	13,219$
Current Ratio			2.47x	.66x	2.89x	3.42x	2.76x	16.03x	16.92x	49.29x	6.90x
Total Current Assets			160,262$	34,793$	79,025$	163,445$	99,804$	232,456$	243,120$	436,128$	202,459$
Total Current Assets QoQ			125,469$	(44,232$)	(84,420$)	63,641$	(132,652$)	(10,664$)	(193,008$)	233,669$
Total Current Liabilities			64,877$	52,577$	27,307$	47,817$	36,203$	14,500$	14,371$	8,849$	29,360$
Total Current Liabilities QoQ			12,300$	25,270$	(20,510$)	11,614$	21,703$	129$	5,522$	(20,511$)
Debt to Asset Ratio			1.88x	2.20x	3.17x	1.25x	.34x	.06x	.06x	.02x	.15x
Long Term Debt
Long Term Debt QoQ
Long Term Debt YoY
Capital Lease Obligations				1,609$	1,609$	1,609$	6,376$
Interest Expenses				20,270$
Cash and Cash Equivalents			100,470$	21,376$	79,025$	151,445$	75,804$	169,456$	243,120$	436,128$	202,459$
Cash and Cash Equivalents QoQ			79,094$	(57,649$)	(72,420$)	75,641$	(93,652$)	(73,664$)	(193,008$)	233,669$
Cash and Cash Equivalents YoY			24,666$	(148,080$)	(164,095$)	(284,683$)	(126,655$)
Interest Income