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

	Fyntechnical Innovations Inc (SMCE)
	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	Q1-CY2014
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	2023-Sep-30	2023-Jun-30
Fiscal Period			Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	2,800,135,695		2,236,022,389	1,565,137,922	1,408,744,612	1,352,951,483	1,352,951,483	1,352,951,483	1,379,960,743	1,379,960,743	1,315,960,743	1,162,060,743		962,535,830
QoQ%			42.86%	11.10%	4.12%	.00%	.00%	(1.96%)	.00%	4.86%	13.24%
YoY%	98.77%		65.27%	15.68%	2.09%	(1.96%)	2.81%	16.43%		43.37%
Price to Sales
Price to Earnings
Price to Book
Total Revenue			25,404$	24,499$	43,653$									300,000$	20,000$
QoQ%			3.69%	(43.88%)										1,400.00%
YoY%
TTM
TTM_QoQ%
TTM_YoY%
Gross Margin			100.00%	100.00%	100.00%									100.00%	100.00%
QoQ			.00%	.00%										.00%
YoY
Operating Income			(152,931$)	(295,436$)	(190,203$)	141,959$	(247,246$)	(488,083$)	(204,883$)	(214,363$)	(286,204$)	(236,625$)	(186,625$)	(151,196$)	(185,955$)	(197,340$)
QoQ%			48.24%	(55.33%)	(233.98%)	157.42%	49.34%	(138.23%)	4.42%	25.10%	(20.95%)	(26.79%)	(23.43%)	18.69%	5.77%
YoY%			38.15%	39.47%	7.17%	166.22%	13.61%	(106.27%)	(9.78%)	(41.78%)	(53.91%)	(19.91%)
TTM			(496,611$)	(590,926$)	(783,573$)	(798,253$)	(1,154,575$)	(1,193,533$)	(942,075$)	(923,817$)	(860,650$)	(760,401$)	(721,116$)
TTM_QoQ%			15.96%	24.59%	1.84%	30.86%	3.26%	(26.69%)	(1.98%)	(7.34%)	(13.18%)	(5.45%)
TTM_YoY%			56.99%	50.49%	16.83%	13.59%	(34.15%)	(56.96%)	(30.64%)
Operating Margin			(602.00%)	(1,205.91%)	(435.72%)									(50.40%)	(929.78%)
QoQ			603.91%	(770.19%)										879.38%
YoY
Net Income			(599,156$)	(653,755$)	(7,588,731$)	341,525$	5,691,766$	(14,619,412$)	(155,813$)	(407,971$)	(1,875,625$)	1,220,945$	(430,907$)	452,153$	44,029$	(507,696$)
QoQ%			8.35%	91.39%	(2,322.01%)	(94.00%)	138.93%	(9,282.67%)	61.81%	78.25%	(253.62%)	383.34%	(195.30%)	926.94%	108.67%
YoY%			(110.53%)	95.53%	(4,770.41%)	183.71%	403.46%	(1,297.39%)	63.84%	(190.23%)	(4,359.98%)	340.49%
TTM			(8,500,117$)	(2,209,195$)	(16,174,852$)	(8,741,934$)	(9,491,430$)	(17,058,821$)	(1,218,464$)	(1,493,558$)	(633,434$)	1,286,220$	(442,421$)
TTM_QoQ%			(284.76%)	86.34%	(85.03%)	7.90%	44.36%	(1,300.03%)	18.42%	(135.79%)	(149.25%)	390.72%
TTM_YoY%			10.44%	87.05%	(1,227.48%)	(485.31%)	(1,398.41%)	(1,426.28%)	(175.41%)
Profit Margin			(2,358.51%)	(2,668.50%)	(17,384.21%)									150.72%	220.15%
QoQ			309.99%	14,715.72%										(69.43%)
YoY
Equity to Common Shareholders			(4,136,175$)	(3,780,100$)	(3,299,246$)	(11,000,049$)	(11,673,779$)	(17,365,545$)	(3,329,323$)	(3,561,936$)	(2,913,865$)	(2,775,796$)	(2,615,715$)	(2,655,358$)	(2,840,511$)	(2,919,540$)
QoQ			(356,075$)	(480,854$)	7,700,803$	673,730$	5,691,766$	(14,036,222$)	232,613$	(648,071$)	(138,069$)	(160,081$)	39,643$	185,153$	79,029$
QoQ%			(9.42%)	(14.58%)	70.01%	5.77%	32.78%	(421.59%)	6.53%	(22.24%)	(4.97%)	(6.12%)	1.49%	6.52%	2.71%
YoY			7,537,604$	13,585,445$	30,077$	(7,438,113$)	(8,759,914$)	(14,589,749$)	(713,608$)	(906,578$)	(73,354$)	143,744$
YoY%			64.57%	78.23%	.90%	(208.82%)	(300.63%)	(525.61%)	(27.28%)	(34.14%)	(2.58%)	4.92%
Dividends Paid
Additional Paid-In Capital QoQ			(421,604$)	16,508$	43,286$	333,125$	0$	704,199$	4,800$	(6,400$)	780$
Treasury Stock
QoQ
Goodwill							64,194$	64,194$	64,194$	64,194$	64,194$	64,194$
QoQ%							.00%	.00%	.00%	.00%	.00%
YoY%							.00%	.00%
Other Intangible Assets			142,110$	90,776$	127,172$	64,194$
QoQ			51,334$	(36,396$)	62,978$
Amortization of Intangible Assets			4,539$	4,539$	5,299$				0$
Total Assets			191,105$	150,777$	330,851$	75,855$	95,546$	95,212$	368,416$	68,463$	382,111$	405,285$		308,350$
QoQ			40,328$	(180,074$)	254,996$	(19,691$)	334$	(273,204$)	299,953$	(313,648$)	(23,174$)
YoY			95,559$	55,565$	(37,565$)	7,392$	(286,565$)	(310,073$)		(239,887$)
Total Liabilities			4,327,280$	3,930,877$	3,629,090$	11,075,904$	11,536,450$	17,227,882$	3,464,864$	3,630,399$	3,295,976$	3,181,081$		2,663,708$
QoQ			396,403$	301,787$	(7,446,814$)	(460,546$)	(5,691,432$)	13,763,018$	(165,535$)	334,423$	114,895$
YoY			(7,209,170$)	(13,297,005$)	164,226$	7,445,505$	8,240,474$	14,046,801$		966,691$
Current Ratio							-	-	.09x	-	.10x	.11x		.12x
Total Current Assets			48,995$	4,128$	144,784$	11,661$	1,752$	1,418$	304,222$	4,269$	317,917$	341,091$		308,350$
QoQ			44,867$	(140,656$)	133,123$	9,909$	334$	(302,804$)	299,953$	(313,648$)	(23,174$)
Total Current Liabilities							11,536,450$	17,227,882$	3,464,864$	3,700,524$	3,295,976$	3,181,081$		2,663,708$
QoQ							(5,691,432$)	13,763,018$	(235,660$)	404,548$	114,895$
Debt to Asset Ratio			22.64x	26.07x	10.97x	146.01x	120.74x	180.94x	9.40x	53.03x	8.63x	7.85x		8.64x
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents			15,576$			11,661$
QoQ
YoY
Interest Expenses			435,329$	429,635$	459,854$	114,156$	118,892$	52,312$	15,751$	35,342$	8,002$	5,470$	7,956$	(147$)	24,451$	16,899$
Interest Income

Copy Table ✓