PREAXIA HEALTH CARE PAYMENT SYSTEMS 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-May-31	2025-Feb-28	2024-Nov-30	2024-Aug-31	2024-May-31	2024-Feb-29	2023-Nov-30	2023-Aug-31	2023-May-31	2023-Feb-28	2022-Nov-30	2022-Aug-31	2022-May-31	2022-Feb-28	2021-Nov-30	2021-Aug-31	2021-May-31	2021-Feb-28	2020-Nov-30	2020-Aug-31	2020-May-31	2020-Feb-29	2019-Nov-30	2019-Aug-31	2019-May-31	2019-Feb-28	2018-Nov-30	2018-Aug-31	2018-May-31	2018-Feb-28	2017-Nov-30	2017-Aug-31	2017-May-31	2017-Feb-28	2016-Nov-30	2016-Aug-31	2016-May-31	2016-Feb-29	2015-Nov-30	2015-Aug-31	2015-May-31	2015-Feb-28	2014-Nov-30	2014-Aug-31	2014-May-31	2014-Feb-28	2013-Nov-30
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	Q3-FY2021	Q2-FY2021	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
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	53,823,468	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,767,698	19,667,698	19,767,698	19,767,698	19,767,698	19,667,698	19,667,698	19,667,698	19,667,698	19,667,698	19,567,698	19,667,698	19,667,698	19,667,698	19,567,698	18,426,332	18,426,332	18,228,882	18,228,882	17,652,082	17,652,082	17,652,082	17,652,082	17,652,082	17,652,082	17,652,082	17,652,082	16,652,082	16,652,082
Common Shares Outstanding QoQ%	172.28%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.51%	(.51%)	.00%	.00%	.51%	.00%	.00%	.00%	.00%	.51%	(.51%)	.00%	.00%	.51%	6.19%	.00%	1.08%	.00%	3.27%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	6.01%	.00%	(5.13%)
Common Shares Outstanding YoY%	172.28%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.51%	.00%	.00%	.00%	.00%	.51%	.51%	.51%	.00%	.51%	.00%	.00%	.00%	.00%	6.74%	6.74%	7.89%	7.34%	4.39%	4.39%	3.27%	3.27%	.00%	.00%	.00%	.00%	6.01%	6.01%	.57%	.57%	.00%	.00%
Total Revenue TTM			0$	0$	0$	0$	0$	0$	0$	0$	0$	27$	97$	327$	368$	627$	682$	452$	411$																									31,137$	24,879$	26,120$	31,856$	1,791$	10,014$
Total Revenue			0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	27$	70$	230$	41$	286$	125$	0$	0$		0$																0$	0$	0$		0$	0$	48$	31,089$	(6,258$)	1,241$
Total Revenue QoQ%			.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	(100.00%)	(61.43%)	(69.57%)	460.98%	(85.66%)	128.80%	.00%	.00%																			.00%	.00%			.00%	(100.00%)	(99.85%)	596.79%	(604.27%)	(78.54%)
Total Revenue YoY%			.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	(100.00%)	(100.00%)	(100.00%)	(100.00%)	(90.56%)	(44.00%)	.00%	.00%		.00%																				.00%	.00%	(100.00%)		100.00%	(100.00%)	(99.17%)	2,936.04%	(418.47%)	308.22%
Gross Margin															100.00%	100.00%	100.00%	100.00%	100.00%	100.00%																										100.00%	100.00%	100.00%	100.00%
Earnings to Common Shareholders TTM			(82,010$)	(36,367$)	(31,714$)	(63,157$)	(99,449$)	(132,177$)	(159,855$)	(159,838$)	(156,266$)	(167,587$)	(177,895$)	(176,458$)	(180,643$)	(171,698$)	(166,128$)	(169,872$)	(163,195$)	(162,891$)	(166,780$)	(157,376$)	(171,664$)	(178,669$)	(181,480$)	(191,598$)	(197,799$)	(210,187$)	(212,334$)	(206,944$)	(201,714$)	(217,272$)	(234,913$)	(261,443$)	(262,022$)	(279,918$)	(296,396$)	(276,251$)	(265,599$)	(247,985$)	(203,810$)	(195,965$)	(199,119$)	(159,632$)	(163,093$)	(157,151$)	(183,633$)	(202,405$)	(203,936$)
Earnings to Common Shareholders			(50,254$)	(13,463$)	(13,666$)	(4,627$)	(4,611$)	(8,810$)	(45,109$)	(40,919$)	(37,339$)	(36,488$)	(45,092$)	(37,347$)	(48,660$)	(46,796$)	(43,655$)	(41,532$)	(39,715$)	(41,226$)	(47,399$)	(34,855$)	(39,411$)	(45,115$)	(37,995$)	(49,143$)	(46,416$)	(47,926$)	(48,113$)	(55,344$)	(58,804$)	(50,073$)	(42,723$)	(50,114$)	(74,362$)	(67,714$)	(69,253$)	(50,693$)	(92,258$)	(84,192$)	(49,108$)	(40,041$)	(74,644$)	(40,017$)	(41,263$)	(43,195$)	(35,157$)	(43,478$)	(35,321$)
Earnings to Common Shareholders QoQ%			(273.28%)	1.49%	(195.35%)	(.35%)	47.66%	80.47%	(10.24%)	(9.59%)	(2.33%)	19.08%	(20.74%)	23.25%	(3.98%)	(7.20%)	(5.11%)	(4.58%)	3.67%	13.02%	(35.99%)	11.56%	12.64%	(18.74%)	22.69%	(5.88%)	3.15%	.39%	13.07%	5.88%	(17.44%)	(17.20%)	14.75%	32.61%	(9.82%)	2.22%	(36.61%)	45.05%	(9.58%)	(71.44%)	(22.64%)	46.36%	(86.53%)	3.02%	4.47%	(22.86%)	19.14%	(23.09%)	49.31%
Earnings to Common Shareholders YoY%			(989.87%)	(52.82%)	69.70%	88.69%	87.65%	75.86%	(.04%)	(9.56%)	23.27%	22.03%	(3.29%)	10.08%	(22.52%)	(13.51%)	7.90%	(19.16%)	(.77%)	8.62%	(24.75%)	29.07%	15.09%	5.87%	21.03%	11.20%	21.07%	4.29%	(12.62%)	(10.44%)	20.92%	26.05%	38.31%	1.14%	19.40%	19.57%	(41.02%)	(26.60%)	(23.60%)	(110.39%)	(19.01%)	7.30%	(112.32%)	7.96%	(16.82%)	38.01%	34.81%	3.40%	38.48%
Profit Margin															(180,222.22%)	(66,851.43%)	(18,980.44%)	(101,297.56%)	(13,886.36%)	(32,980.80%)																										(89,989.58%)	(113.09%)	694.76%	(2,846.17%)
Equity to Common Shareholders			(2,341,169$)	(2,427,935$)	(2,414,472$)	(2,400,806$)	(2,396,179$)	(2,391,568$)	(2,382,758$)	(2,337,649$)	(2,296,730$)	(2,259,391$)	(2,222,903$)	(2,177,811$)	(2,140,464$)	(2,091,804$)	(2,045,008$)	(2,001,353$)	(1,959,821$)	(1,920,106$)	(1,878,880$)	(1,831,483$)	(1,796,628$)	(1,757,217$)	(1,712,102$)	(1,724,107$)	(1,674,962$)	(1,551,579$)	(1,503,653$)	(1,455,540$)	(1,527,163$)	(1,341,392$)	(1,291,319$)	(1,248,594$)	(1,325,447$)	(1,615,923$)	(1,647,910$)	(1,583,393$)	(1,631,199$)	(1,820,829$)	(1,740,340$)	(1,693,758$)	(1,664,614$)	(1,587,820$)	(1,571,760$)	(1,536,792$)	(1,493,490$)	(1,465,994$)	(1,430,229$)
Equity to Common Shareholders QoQ			86,766$	(13,463$)	(13,666$)	(4,627$)	(4,611$)	(8,810$)	(45,109$)	(40,919$)	(37,339$)	(36,488$)	(45,092$)	(37,347$)	(48,660$)	(46,796$)	(43,655$)	(41,532$)	(39,715$)	(41,226$)	(47,397$)	(34,855$)	(39,411$)	(45,115$)	12,005$	(49,145$)	(123,383$)	(47,926$)	(48,113$)	(55,344$)	(185,771$)	(50,073$)	(42,725$)	76,853$	290,476$	31,987$	(64,517$)	47,806$	189,630$	(80,489$)	(46,582$)	(29,144$)	(76,794$)	(16,060$)	(34,968$)	(43,302$)	(27,496$)	(35,765$)	(33,258$)
Equity to Common Shareholders QoQ%			3.57%	(.56%)	(.57%)	(.19%)	(.19%)	(.37%)	(1.93%)	(1.78%)	(1.65%)	(1.64%)	(2.07%)	(1.75%)	(2.33%)	(2.29%)	(2.18%)	(2.12%)	(2.07%)	(2.19%)	(2.59%)	(1.94%)	(2.24%)	(2.64%)	.70%	(2.93%)	(7.95%)	(3.19%)	(3.31%)	(3.95%)	(13.85%)	(3.88%)	(3.42%)	5.80%	17.98%	1.94%	(4.08%)	2.93%	10.41%	(4.63%)	(2.75%)	(1.75%)	(4.84%)	(1.02%)	(2.28%)	(2.90%)	(1.88%)	(2.50%)	(2.38%)
Equity to Common Shareholders YoY			55,010$	(36,367$)	(31,714$)	(63,157$)	(99,449$)	(132,177$)	(159,855$)	(159,838$)	(156,266$)	(167,587$)	(177,895$)	(176,458$)	(180,643$)	(171,698$)	(166,128$)	(169,870$)	(163,193$)	(162,889$)	(166,778$)	(107,376$)	(121,666$)	(205,638$)	(208,449$)	(268,567$)	(274,766$)	(210,187$)	(212,334$)	(206,946$)	(201,716$)	274,531$	356,591$	334,799$	305,752$	204,906$	92,430$	110,365$	33,415$	(233,009$)	(168,580$)	(156,966$)	(171,124$)	(121,826$)	(141,531$)	(139,821$)	(166,326$)	(192,493$)	(201,315$)
Equity to Common Shareholders YoY%			2.30%	(1.52%)	(1.33%)	(2.70%)	(4.33%)	(5.85%)	(7.19%)	(7.34%)	(7.30%)	(8.01%)	(8.70%)	(8.82%)	(9.22%)	(8.94%)	(8.84%)	(9.28%)	(9.08%)	(9.27%)	(9.74%)	(6.23%)	(7.26%)	(13.25%)	(13.86%)	(18.45%)	(19.62%)	(15.67%)	(16.44%)	(16.57%)	(15.22%)	16.99%	21.64%	21.14%	18.74%	11.25%	5.31%	6.52%	2.01%	(14.68%)	(10.73%)	(10.21%)	(11.46%)	(8.31%)	(9.90%)	(10.01%)	(12.53%)	(15.12%)	(16.38%)
Dividends Paid
Additional Paid-In Capital QoQ			126,967$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	49,900$	0$	(76,967$)	0$	0$	126,867$	(126,867$)	0$	0$	0$	487,851$	102,473$	0$	98,528$	287,823$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$
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																																			8,512$	8,513$	8,512$	8,513$	8,512$	8,513$	8,512$	8,513$	8,512$	8,512$	8,512$	8,513$
Forward Price to Sales MRQ
Forward Price to Earnings MRQ
Total Assets				3$	165$	1$	14$	1,194$	1,868$	355$	6$	32$	175$	200$	259$	219$	110$		40$	118$		801$	46$	0$	0$	6,430$	17,939$	191$	3,993$	3,051$	7,608$	1,680$	2,596$	6,475$	8,779$	30,249$	22,520$	30,035$	41,201$	44,545$	53,732$	62,064$	71,163$	79,593$	89,534$	98,773$	110,683$	113,535$	112,885$
Total Assets QoQ				(162$)	164$	(13$)	(1,180$)	(674$)	1,513$	349$	(26$)	(143$)	(25$)	(59$)	40$	109$			(78$)			755$	46$	0$	(6,430$)	(11,509$)	17,748$	(3,802$)	942$	(4,557$)	5,928$	(916$)	(3,879$)	(2,304$)	(21,470$)	7,729$	(7,515$)	(11,166$)	(3,344$)	(9,187$)	(8,332$)	(9,099$)	(8,430$)	(9,941$)	(9,239$)	(11,910$)	(2,852$)	650$	(890$)
Total Assets YoY				(1,191$)	(1,703$)	(354$)	8$	1,162$	1,693$	155$	(253$)	(187$)	65$		219$	101$			(6$)	118$		(5,629$)	(17,893$)	(191$)	(3,993$)	3,379$	10,331$	(1,489$)	1,397$	(3,424$)	(1,171$)	(28,569$)	(19,924$)	(23,560$)	(32,422$)	(14,296$)	(31,212$)	(32,029$)	(29,962$)	(35,048$)	(35,802$)	(36,709$)	(39,520$)	(33,942$)	(23,351$)	(15,002$)	(4,719$)	(4,932$)	8,020$
Total Liabilities			2,341,169$	2,427,938$	2,414,637$	2,400,807$	2,396,193$	2,392,762$	2,384,626$	2,338,004$	2,296,736$	2,259,423$	2,223,078$	2,178,011$	2,140,723$	2,092,023$	2,045,118$	2,001,353$	1,959,861$	1,912,399$	1,878,882$	1,832,284$	1,796,674$	1,757,217$	1,712,102$	1,730,535$	1,692,901$	1,551,770$	1,507,646$	1,458,591$	1,534,771$	1,343,072$	1,293,915$	1,255,069$	1,334,226$	1,646,172$	1,670,430$	1,613,428$	1,672,400$	1,865,374$	1,794,072$	1,755,822$	1,735,777$	1,667,413$	1,661,294$	1,635,565$	1,604,173$	1,579,529$	1,543,114$
Total Liabilities QoQ			(86,769$)	13,301$	13,830$	4,614$	3,431$	8,136$	46,622$	41,268$	37,313$	36,345$	45,067$	37,288$	48,700$	46,905$	43,765$	41,492$	47,462$	33,517$	46,598$	35,610$	39,457$	45,115$	(18,433$)	37,634$	141,131$	44,124$	49,055$	(76,180$)	191,699$	49,157$	38,846$	(79,157$)	(311,946$)	(24,258$)	57,002$	(58,972$)	(192,974$)	71,302$	38,250$	20,045$	68,364$	6,119$	25,729$	31,392$	24,644$	36,415$	32,368$
Total Liabilities YoY			(55,024$)	35,176$	30,011$	62,803$	99,457$	133,339$	161,548$	159,993$	156,013$	167,400$	177,960$	176,658$	180,862$	179,624$	166,236$	169,069$	163,187$	155,182$	166,780$	101,749$	103,773$	205,447$	204,456$	271,944$	158,130$	208,698$	213,731$	203,522$	200,545$	(303,100$)	(376,515$)	(358,359$)	(338,174$)	(219,202$)	(123,642$)	(142,394$)	(63,377$)	197,961$	132,778$	120,257$	131,604$	87,884$	118,180$	124,819$	161,607$	187,561$	209,335$
Current Ratio				-	-	-	-	-	-	-	-	-	-	-	-	-	-		-	-		-	-			-	.01x	-	-	-	-	-	-	.01x	.01x	.01x	-	-	-	-	-	-	-	-	-	-	.01x	.01x	.01x
Total Current Assets				3$	165$	1$	14$	1,194$	1,868$	355$	6$	32$	175$	200$	259$	219$	110$		40$	118$		801$	46$			6,430$	17,939$	191$	3,993$	3,051$	7,608$	1,680$	2,596$	6,475$	8,779$	21,737$	5,495$	4,498$	7,151$	1,982$	2,656$	2,476$	3,062$	2,980$	4,408$	5,135$	8,532$	11,384$	10,734$
Total Current Assets QoQ				(162$)	164$	(13$)	(1,180$)	(674$)	1,513$	349$	(26$)	(143$)	(25$)	(59$)	40$	109$			(78$)			755$				(11,509$)	17,748$	(3,802$)	942$	(4,557$)	5,928$	(916$)	(3,879$)	(2,304$)	(12,958$)	16,242$	997$	(2,653$)	5,169$	(674$)	180$	(586$)	82$	(1,428$)	(727$)	(3,397$)	(2,852$)	650$	(890$)
Total Current Liabilities			2,341,169$	2,427,938$	2,414,637$	2,400,807$	2,396,193$	2,392,762$	2,384,626$	2,338,004$	2,296,736$	2,259,423$	2,223,078$	2,178,011$	2,140,723$	2,092,023$	2,045,118$	2,001,353$	1,959,861$	1,912,399$	1,878,882$	1,832,284$	1,796,674$	1,757,217$	1,712,102$	1,730,535$	1,692,901$	1,551,770$	1,507,646$	1,458,591$	1,534,771$	1,343,072$	1,293,915$	1,255,069$	1,207,259$	1,646,172$	1,670,430$	1,613,428$	1,672,400$	1,865,374$	1,794,072$	1,755,822$	1,735,777$	1,667,413$	1,661,295$	1,635,565$	1,604,173$	1,579,529$	1,543,114$
Total Current Liabilities QoQ			(86,769$)	13,301$	13,830$	4,614$	3,431$	8,136$	46,622$	41,268$	37,313$	36,345$	45,067$	37,288$	48,700$	46,905$	43,765$	41,492$	47,462$	33,517$	46,598$	35,610$	39,457$	45,115$	(18,433$)	37,634$	141,131$	44,124$	49,055$	(76,180$)	191,699$	49,157$	38,846$	47,810$	(438,913$)	(24,258$)	57,002$	(58,972$)	(192,974$)	71,302$	38,250$	20,045$	68,364$	6,118$	25,730$	31,392$	24,644$	36,415$	32,368$
Debt to Asset Ratio				809,312.67x	14,634.16x	2,400,807.00x	171,156.64x	2,003.99x	1,276.57x	6,585.93x	382,789.33x	70,606.97x	12,703.30x	10,890.06x	8,265.34x	9,552.62x	18,591.98x		48,996.53x	16,206.77x		2,287.50x	39,058.13x			269.13x	94.37x	8,124.45x	377.57x	478.07x	201.73x	799.45x	498.43x	193.83x	151.98x	54.42x	74.18x	53.72x	40.59x	41.88x	33.39x	28.29x	24.39x	20.95x	18.55x	16.56x	14.49x	13.91x	13.67x
Long Term Debt
Long Term Debt QoQ
Long Term Debt YoY
Capital Lease Obligations
Interest Expenses																																			(10,199$)	(790$)	790$	(817$)	(57,151$)	24,556$	853$	862$	(6,113$)	654$	(580$)	(980$)	(1,226$)	(987$)	(523$)
Cash and Cash Equivalents				3$	165$	1$	14$	1,194$	1,868$	355$	6$	32$	175$	200$	259$	219$	110$		40$	118$		801$	46$	0$		6,430$	17,939$	191$	3,993$	3,051$	7,608$	1,690$	2,596$	6,475$	8,779$	21,737$	5,495$	4,498$	7,151$	1,982$	2,656$	2,476$	3,062$	2,980$	4,408$	5,135$	8,532$	11,384$	10,735$
Cash and Cash Equivalents QoQ				(162$)	164$	(13$)	(1,180$)	(674$)	1,513$	349$	(26$)	(143$)	(25$)	(59$)	40$	109$			(78$)			755$	46$			(11,509$)	17,748$	(3,802$)	942$	(4,557$)	5,918$	(906$)	(3,879$)	(2,304$)	(12,958$)	16,242$	997$	(2,653$)	5,169$	(674$)	180$	(586$)	82$	(1,428$)	(727$)	(3,397$)	(2,852$)	649$	(529$)
Cash and Cash Equivalents YoY				(1,191$)	(1,703$)	(354$)	8$	1,162$	1,693$	155$	(253$)	(187$)	65$		219$	101$			(6$)	118$		(5,629$)	(17,893$)	(191$)		3,379$	10,331$	(1,499$)	1,397$	(3,424$)	(1,171$)	(20,047$)	(2,899$)	1,977$	1,628$	19,755$	2,839$	2,022$	4,089$	(998$)	(1,752$)	(2,659$)	(5,470$)	(8,404$)	(6,327$)	(6,129$)	(4,719$)	(7,871$)	(9,265$)
Interest Income																																															0$	0$

• Income Statement
• Balance Sheet
• Cash Flow
• Ratios
• Market Data
• Valuation