Valuation for SCTH - findataslice

	Securetech Innovations, Inc. (SCTH)
	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-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31								2021-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
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023								Q4-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
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	31,370,414	35,311,829	35,311,829	35,309,329	78,086,881	78,076,881	78,076,881	78,066,881	79,862,655				111,839,085			111,636,300			170,587,300	170,442,300	170,442,300	170,442,300	170,442,300	170,003,000	170,003,000	170,003,000	170,003,000	170,003,000	172,503,000	190,003,000	190,003,000	190,003,000	183,048,000	175,000,000	175,000,000
QoQ%	(11.16%)	.00%	.01%	(54.78%)	.01%	.00%	.01%	(2.25%)											.09%	.00%	.00%	.00%	.26%	.00%	.00%	.00%	.00%	(1.45%)	(9.21%)	.00%	.00%	3.80%	4.60%	.00%
YoY%	(59.83%)	(54.77%)	(54.77%)	(54.77%)	(2.22%)				(28.59%)							(34.50%)			.09%	.26%	.26%	.26%	.26%	.00%	(1.45%)	(10.53%)	(10.53%)	(10.53%)	(5.76%)	8.57%	8.57%
Price to Sales
Price to Earnings
Price to Book
Total Revenue		3,736,527$			0$	1,350$	1,350$	12,885$	5,974$	4,450$	17,550$	20,050$								11,050$	8,787$	4,730$	6,749$
QoQ%					(100.00%)	.00%	(89.52%)	115.69%	34.25%	(74.64%)	(12.47%)									25.75%	85.77%	(29.92%)
YoY%		276,679.78%			(100.00%)	(69.66%)	(92.31%)	(35.74%)
TTM					15,585$	21,559$	24,659$	40,859$	48,024$											31,316$
TTM_QoQ%					(27.71%)	(12.57%)	(39.65%)	(14.92%)
TTM_YoY%					(67.55%)
Gross Margin		26.91%				74.74%	74.74%	76.10%	79.61%	73.17%	73.04%	73.64%								73.10%	65.18%	74.38%	76.15%
QoQ						.00%	(1.36%)	(3.52%)	6.44%	.13%	(.60%)									7.93%	(9.20%)	(1.77%)
YoY		(47.83%)				1.57%	1.70%	2.46%
Operating Income		574,327$	(89,004$)	(90,935$)	(148,532$)	(92,721$)	(92,721$)	(80,691$)	(79,419$)	(68,390$)	(105,614$)	(114,841$)								(9,397$)	(20,507$)	(16,704$)	(8,117$)	(19,113$)	(15,853$)	(20,529$)	(13,491$)	(11,413$)	(18,007$)	(14,321$)	(30,460$)	(105,679$)
QoQ%		745.28%	2.12%	38.78%	(60.19%)	.00%	(14.91%)	(1.60%)	(16.13%)	35.25%	8.04%									54.18%	(22.77%)	(105.79%)	57.53%	(20.56%)	22.78%	(52.17%)	(18.21%)	36.62%	(25.74%)	52.98%	71.18%
YoY%		719.41%	4.01%	(12.70%)	(87.02%)	(35.58%)	12.21%	29.74%												50.84%	(29.36%)	18.63%	39.83%	(67.47%)	11.96%	(43.35%)	55.71%	89.20%
TTM		245,856$	(421,192$)	(424,909$)	(414,665$)	(345,552$)	(321,221$)	(334,114$)	(368,264$)											(54,725$)	(64,441$)	(59,787$)	(63,612$)	(68,986$)	(61,286$)	(63,440$)	(57,232$)	(74,201$)	(168,467$)
TTM_QoQ%		158.37%	.88%	(2.47%)	(20.00%)	(7.58%)	3.86%	9.27%												15.08%	(7.78%)	6.01%	7.79%	(12.56%)	3.40%	(10.85%)	22.87%	55.96%
TTM_YoY%		171.15%	(31.12%)	(27.18%)	(12.60%)															20.67%	(5.15%)	5.76%	(11.15%)	7.03%	63.62%
Operating Margin		15.37%				(6,868.22%)	(6,868.22%)	(626.24%)	(1,329.41%)	(1,536.85%)	(601.79%)	(572.77%)								(85.04%)	(233.38%)	(353.15%)	(120.27%)
QoQ						.00%	(6,241.98%)	703.17%	207.44%	(935.07%)	(29.02%)									148.34%	119.77%	(232.88%)
YoY		6,883.59%				(5,331.37%)	(6,266.43%)	(53.47%)
Net Income		543,053$	(93,888$)	(94,365$)	(150,548$)	(83,703$)	(93,708$)	(81,481$)	(81,413$)	(68,012$)	(105,086$)	(113,959$)								(9,397$)	(20,507$)	(16,704$)	(8,117$)	(19,113$)	(15,853$)	(20,529$)	(13,491$)	(11,413$)	(18,007$)	(14,321$)	(30,460$)	(105,679$)
QoQ%		678.41%	.51%	37.32%	(79.86%)	10.68%	(15.01%)	(.08%)	(19.70%)	35.28%	7.79%									54.18%	(22.77%)	(105.79%)	57.53%	(20.56%)	22.78%	(52.17%)	(18.21%)	36.62%	(25.74%)	52.98%	71.18%
YoY%		748.79%	(.19%)	(15.81%)	(84.92%)	(23.07%)	10.83%	28.50%												50.84%	(29.36%)	18.63%	39.83%	(67.47%)	11.96%	(43.35%)	55.71%	89.20%
TTM		204,252$	(422,504$)	(422,324$)	(409,440$)	(340,305$)	(324,614$)	(335,992$)	(368,470$)											(54,725$)	(64,441$)	(59,787$)	(63,612$)	(68,986$)	(61,286$)	(63,440$)	(57,232$)	(74,201$)	(168,467$)
TTM_QoQ%		148.34%	(.04%)	(3.15%)	(20.32%)	(4.83%)	3.39%	8.81%												15.08%	(7.78%)	6.01%	7.79%	(12.56%)	3.40%	(10.85%)	22.87%	55.96%
TTM_YoY%		160.02%	(30.16%)	(25.70%)	(11.12%)															20.67%	(5.15%)	5.76%	(11.15%)	7.03%	63.62%
Profit Margin		14.53%				(6,200.22%)	(6,941.33%)	(632.37%)	(1,362.79%)	(1,528.36%)	(598.78%)	(568.37%)								(85.04%)	(233.38%)	(353.15%)	(120.27%)
QoQ						741.11%	(6,308.96%)	730.42%	165.57%	(929.58%)	(30.41%)									148.34%	119.77%	(232.88%)
YoY		6,214.76%				(4,671.86%)	(6,342.55%)	(64.00%)
Equity to Common Shareholders		10,960,803$	10,405,704$	210,755$	(440,042$)	396,700$	314,060$	230,352$	(148,871$)	75,637$	23,625$	81,461$	175,420$				250,504$			126,570$	135,967$	156,474$	173,179$	115,401$	134,514$	150,367$	170,896$	184,387$	195,800$	213,807$	228,128$	258,588$	155,617$
QoQ		555,099$	10,194,949$	650,797$	(836,742$)	82,640$	83,708$	379,223$	(224,508$)	52,012$	(57,836$)	(93,959$)								(9,397$)	(20,507$)	(16,705$)	57,778$	(19,113$)	(15,853$)	(20,529$)	(13,491$)	(11,413$)	(18,007$)	(14,321$)	(30,460$)	102,971$
QoQ%		5.34%	4,837.35%	147.89%	(210.93%)	26.31%	36.34%	254.73%	(296.82%)	220.16%	(71.00%)	(53.56%)								(6.91%)	(13.11%)	(9.65%)	50.07%	(14.21%)	(10.54%)	(12.01%)	(7.32%)	(5.83%)	(8.42%)	(6.28%)	(11.78%)	66.17%
YoY		10,564,103$	10,091,644$	(19,597$)	(291,171$)	321,063$	290,435$	148,891$	(324,291$)				(75,084$)				114,537$			11,169$	1,453$	6,107$	2,283$	(68,986$)	(61,286$)	(63,440$)	(57,232$)	(74,201$)	40,183$
YoY%		2,663.00%	3,213.29%	(8.51%)	(195.59%)	424.48%	1,229.35%	182.78%	(184.87%)				(29.97%)				84.24%			9.68%	1.08%	4.06%	1.34%	(37.41%)	(31.30%)	(29.67%)	(25.09%)	(28.70%)	25.82%
Dividends Paid
Additional Paid-In Capital QoQ		(9,384$)	8,572,236$	366,425$	107,186$	1,063$	9,990$	1,796$												0$	0$	(1$)	65,456$	0$	0$	0$	0$	2,500$	17,500$	0$	0$	201,695$
Treasury Stock
QoQ
Goodwill		8,450,439$	8,450,439$
QoQ%		.00%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets		15,448,142$	14,239,775$	9,856$	3,617$	14,097$	14,317$	16,026$	24,217$				201,011$							128,605$	138,797$	157,421$	173,777$	115,501$	134,614$	150,467$	171,016$	184,487$	195,900$	213,807$	228,128$	258,588$	155,617$
QoQ		1,208,367$	14,229,919$	6,239$	(10,480$)	(220$)	(1,709$)	(8,191$)												(10,192$)	(18,624$)	(16,356$)	58,276$	(19,113$)	(15,853$)	(20,549$)	(13,471$)	(11,413$)	(17,907$)	(14,321$)	(30,460$)	102,971$
YoY		15,434,045$	14,225,458$	(6,170$)	(20,600$)				(176,794$)											13,104$	4,183$	6,954$	2,761$	(68,986$)	(61,286$)	(63,340$)	(57,112$)	(74,101$)	40,283$
Total Liabilities		4,487,339$	3,834,071$	220,611$	443,659$	410,797$	328,377$	246,378$	173,088$				25,591$							2,035$	2,830$	947$	598$	100$	100$	100$	120$	100$	100$	0$	0$	0$	0$
QoQ		653,268$	3,613,460$	(223,048$)	32,862$	82,420$	81,999$	73,290$												(795$)	1,883$	349$	498$	0$	0$	(20$)	20$	0$	100$	0$	0$	0$
YoY		4,076,542$	3,505,694$	(25,767$)	270,571$				147,497$											1,935$	2,730$	847$	478$	0$	0$	100$	120$	100$	100$
Current Ratio		1.47x	1.46x	.03x	-	.03x	.03x	.05x	.12x				7.68x							63.20x	49.04x	166.23x	290.60x	1,155.01x	1,346.14x	1,504.67x	1,425.13x	1,844.87x	1,959.00x
Total Current Assets		6,286,638$	5,582,129$	7,599$	1,114$	11,348$	11,322$	12,785$	20,731$				196,541$							128,605$	138,797$	157,421$	173,777$	115,501$	134,614$	150,467$	171,016$	184,487$	195,900$	213,807$	228,128$	258,588$	155,617$
QoQ		704,509$	5,574,530$	6,485$	(10,234$)	26$	(1,463$)	(7,946$)												(10,192$)	(18,624$)	(16,356$)	58,276$	(19,113$)	(15,853$)	(20,549$)	(13,471$)	(11,413$)	(17,907$)	(14,321$)	(30,460$)	102,971$
Total Current Liabilities		4,288,523$	3,834,071$	220,611$	443,659$	410,797$	328,377$	246,378$	173,088$				25,591$							2,035$	2,830$	947$	598$	100$	100$	100$	120$	100$	100$
QoQ		454,452$	3,613,460$	(223,048$)	32,862$	82,420$	81,999$	73,290$												(795$)	1,883$	349$	498$	0$	0$	(20$)	20$	0$
Debt to Asset Ratio		.29x	.27x	22.38x	122.66x	29.14x	22.94x	15.37x	7.15x				.13x							.02x	.02x	.01x	-	-	-	-	-	-	-	-	-	-	-
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents		394,370$	373,837$	6,485$				1,122$	5,987$				138,318$							82,584$	89,804$	105,369$	121,118$	106,930$	133,069$	150,467$	171,016$	184,487$	195,900$	213,807$	228,128$	258,588$	155,617$
QoQ		20,533$	367,352$					(4,865$)												(7,220$)	(15,565$)	(15,749$)	14,188$	(26,139$)	(17,398$)	(20,549$)	(13,471$)	(11,413$)	(17,907$)	(14,321$)	(30,460$)	117,971$
YoY				5,363$					(132,331$)											(24,346$)	(43,265$)	(45,098$)	(49,898$)	(77,557$)	(62,831$)	(63,340$)	(57,112$)	(74,101$)	55,283$
Interest Expenses
Interest Income