Valuation for QSEA - findataslice

	Quartzsea Acquisition Corp (QSEA)
	Q4-CY2026	Q3-CY2026	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
Balance Sheet Date		2026-Aug-31	2026-May-31	2026-Feb-28	2025-Nov-30	2025-Aug-31	2025-May-31	2025-Feb-28
Fiscal Period		Q3-FY2026	Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025
Close Price of Common Stock		10.69$	10.52$	10.34$	10.21$		10.05$
Market Cap of Common Stock		108,337,997$	120,032,148$	32,363,166$	116,495,079$		114,669,495$
QoQ%		(9.74%)	270.89%	(72.22%)
YoY%			4.68%
Common Shares Outstanding	10,134,518	3,129,900	3,129,900	3,129,900	3,129,900	3,129,900	3,129,900	2,898,000	2,898,000
QoQ%	223.80%	.00%	.00%	.00%	.00%	.00%	8.00%	.00%
YoY%	223.80%	.00%	.00%	8.00%	8.00%
Price to Sales		35.37x	37.05x	10.23x	48.44x
Price to Earnings		59.78x	71.78x	30.21x	227.99x
Price to Book		-	-	-	-		-
Total Revenue		702,896$	770,237$	759,908$	830,241$	879,546$	692,945$	2,249$
QoQ%		(8.74%)	1.36%	(8.47%)	(5.61%)	26.93%	30,711.25%
YoY%		(20.08%)	11.15%	33,688.71%
TTM		3,063,282$	3,239,932$	3,162,640$	2,404,981$
TTM_QoQ%		(5.45%)	2.44%	31.50%
TTM_YoY%
Gross Margin		100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
QoQ		.00%	.00%	.00%	.00%	.00%	.00%
YoY		.00%	.00%	.00%
Operating Income		(244,041$)	(196,589$)	(230,861$)	(580,160$)	(564,800$)	(727,747$)	(33,504$)
QoQ%		(24.14%)	14.85%	60.21%	(2.72%)	22.39%	(2,072.12%)
YoY%		56.79%	72.99%	(589.06%)
TTM		(1,251,651$)	(1,572,410$)	(2,103,568$)	(1,906,211$)
TTM_QoQ%		20.40%	25.25%	(10.35%)
TTM_YoY%
Operating Margin		(34.72%)	(25.52%)	(30.38%)	(69.88%)	(64.22%)	(105.02%)	(1,489.73%)
QoQ		(9.20%)	4.86%	39.50%	(5.66%)	40.81%	1,384.71%
YoY		29.50%	79.50%	1,459.35%
Net Income		458,897$	573,672$	529,085$	250,514$	318,847$	(27,147$)	(31,255$)
QoQ%		(20.01%)	8.43%	111.20%	(21.43%)	1,274.52%	13.14%
YoY%		43.92%	2,213.21%	1,792.80%
TTM		1,812,168$	1,672,118$	1,071,299$	510,959$
TTM_QoQ%		8.38%	56.08%	109.66%
TTM_YoY%
Profit Margin		65.29%	74.48%	69.63%	30.17%	36.25%	(3.92%)	(1,389.73%)
QoQ		(9.19%)	4.86%	39.45%	(6.08%)	40.17%	1,385.81%
YoY		29.04%	78.40%	1,459.35%
Equity to Common Shareholders		(4,786,830$)	(4,347,078$)	(4,150,513$)	(3,919,690$)	(3,339,963$)	(2,779,264$)	(16,421$)	14,834$
QoQ		(439,752$)	(196,565$)	(230,823$)	(579,727$)	(560,699$)	(2,762,843$)	(31,255$)
QoQ%		(10.12%)	(4.74%)	(5.89%)	(17.36%)	(20.17%)	(16,825.06%)	(210.70%)
YoY		(1,446,867$)	(1,567,814$)	(4,134,092$)	(3,934,524$)
YoY%		(43.32%)	(56.41%)	(25,175.64%)	(26,523.69%)
Dividends Paid
Additional Paid-In Capital QoQ								0$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets		74,637,472$	86,845,340$	86,044,744$	85,336,925$	84,628,640$	84,285,996$	492,949$	516,000$
QoQ		(12,207,868$)	800,596$	707,819$	708,285$	342,644$	83,793,047$	(23,051$)
YoY		(9,991,168$)	2,559,344$	85,551,795$	84,820,925$
Total Liabilities		4,855,485$	4,459,540$	4,232,617$	4,053,883$	3,596,112$	3,572,315$	509,370$	501,166$
QoQ		395,945$	226,923$	178,734$	457,771$	23,797$	3,062,945$	8,204$
YoY		1,259,373$	887,225$	3,723,247$	3,552,717$
Current Ratio		.04x	.10x	.09x	.12x	.73x	2.82x	.41x	.65x
Total Current Assets		68,655$	112,462$	82,104$	92,494$	206,339$	735,131$	208,063$	326,000$
QoQ		(43,807$)	30,358$	(10,390$)	(113,845$)	(528,792$)	527,068$	(117,937$)
Total Current Liabilities		1,872,732$	1,147,540$	920,617$	741,883$	284,112$	260,315$	509,370$	501,166$
QoQ		725,192$	226,923$	178,734$	457,771$	23,797$	(249,055$)	8,204$
Debt to Asset Ratio		.07x	.05x	.05x	.05x	.04x	.04x	1.03x	.97x
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents
QoQ
YoY
Interest Expenses		0$	0$	0$	0$	0$	0$
Interest Income