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

	Trailblazer Merger Corp I (TBMC)
	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			2023-Mar-31
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023			Q1-FY2023
Close Price of Common Stock	11.63$	11.65$	11.77$			10.88$	10.80$	10.58$	10.43$	10.34$	10.16$
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding
QoQ%
YoY%
Price to Sales
Price to Earnings
Price to Book
Total Revenue
QoQ%
YoY%
TTM
TTM_QoQ%
TTM_YoY%
Gross Margin
QoQ
YoY
Operating Income		(563,783$)	(445,636$)	(665,655$)	(799,687$)	(532,847$)	(572,468$)	(388,331$)	(110,877$)	(194,068$)	(185,587$)	(53,004$)
QoQ%		(26.51%)	33.05%	16.76%	(50.08%)	6.92%	(47.42%)	(250.24%)	42.87%	(4.57%)	(250.14%)
YoY%		(5.81%)	22.16%	(71.41%)	(621.24%)	(174.57%)	(208.46%)	(632.65%)
TTM		(2,474,761$)	(2,443,825$)	(2,570,657$)	(2,293,333$)	(1,604,523$)	(1,265,744$)	(878,863$)	(543,536$)
TTM_QoQ%		(1.27%)	4.93%	(12.09%)	(42.93%)	(26.77%)	(44.02%)	(61.69%)
TTM_YoY%		(54.24%)	(93.07%)	(192.50%)	(321.93%)
Operating Margin
QoQ
YoY
Net Income		(3,693,011$)	(240,257$)	(450,825$)	(457,549$)	145,328$	217,511$	372,368$	683,025$	522,948$	390,872$	(249,591$)
QoQ%		(1,437.11%)	46.71%	1.47%	(414.84%)	(33.19%)	(41.59%)	(45.48%)	30.61%	33.79%	256.61%
YoY%		(2,641.16%)	(210.46%)	(221.07%)	(166.99%)	(72.21%)	(44.35%)	249.19%
TTM		(4,841,642$)	(1,003,303$)	(545,535$)	277,658$	1,418,232$	1,795,852$	1,969,213$	1,347,254$
TTM_QoQ%		(382.57%)	(83.91%)	(296.48%)	(80.42%)	(21.03%)	(8.80%)	46.17%
TTM_YoY%		(441.39%)	(155.87%)	(127.70%)	(79.39%)
Profit Margin
QoQ
YoY
Equity to Common Shareholders		(11,867,637$)	(7,581,178$)	(6,863,516$)	(6,081,287$)	(4,998,453$)	(3,925,853$)	(2,705,389$)	(1,677,058$)	(1,569,108$)	(1,425,040$)	(1,428,953$)	19,813$			(1,167$)
QoQ		(4,286,459$)	(717,662$)	(782,229$)	(1,082,834$)	(1,072,600$)	(1,220,464$)	(1,028,331$)	(107,950$)	(144,068$)	3,913$	(1,448,766$)
QoQ%		(56.54%)	(10.46%)	(12.86%)	(21.66%)	(27.32%)	(45.11%)	(61.32%)	(6.88%)	(10.11%)	.27%	(7,312.20%)
YoY		(6,869,184$)	(3,655,325$)	(4,158,127$)	(4,404,229$)	(3,429,345$)	(2,500,813$)	(1,276,436$)	(1,696,871$)			(1,427,786$)
YoY%		(137.43%)	(93.11%)	(153.70%)	(262.62%)	(218.55%)	(175.49%)	(89.33%)	(8,564.43%)			(122,346.70%)
Dividends Paid
Additional Paid-In Capital QoQ
Treasury Stock								73,790,396$
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets		28,102,696$	28,987,104$	28,124,282$	27,733,954$	77,160,600$	76,614,693$	75,169,828$	73,770,297$			71,477,116$	301,853$
QoQ		(884,408$)	862,822$	390,328$	(49,426,646$)	545,907$	1,444,865$	1,399,531$				71,175,263$
YoY		(49,057,904$)	(47,627,589$)	(47,045,546$)	(46,036,343$)			3,692,712$	73,468,444$
Total Liabilities		36,123,855$	9,125,321$	8,022,242$	7,181,089$	56,150,186$	5,476,922$	4,249,568$	3,222,405$			2,526,069$	282,040$
QoQ		26,998,534$	1,103,079$	841,153$	(48,969,097$)	50,673,264$	1,227,354$	1,027,163$				2,244,029$
YoY		(20,026,331$)	3,648,399$	3,772,674$	3,958,684$			1,723,499$	2,940,365$
Current Ratio		.70x	.20x	.14x	.18x	.93x	.15x	.32x	.80x			2.38x	.13x
Total Current Assets		24,001,736$	1,389,468$	845,525$	901,656$	50,314,650$	518,524$	688,273$	749,753$			1,086,616$	36,476$
QoQ		22,612,268$	543,943$	(56,131$)	(49,412,994$)	49,796,126$	(169,749$)	(61,480$)				1,050,140$
Total Current Liabilities		34,053,855$	7,055,321$	5,952,242$	5,111,089$	54,080,186$	3,398,926$	2,179,568$	942,253$			456,069$	282,040$
QoQ		26,998,534$	1,103,079$	841,153$	(48,969,097$)	50,681,260$	1,219,358$	1,237,315$				174,029$
Debt to Asset Ratio		1.29x	.31x	.29x	.26x	.73x	.07x	.06x	.04x			.04x	.93x
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents		19,183$	99,367$	37,305$	63,829$	108,520$	326,280$	578,637$	607,816$	675,515$	731,505$	1,050,904$	34,393$
QoQ		(80,184$)	62,062$	(26,524$)	(44,691$)	(217,760$)	(252,357$)	(29,179$)	(67,699$)	(55,990$)	(319,399$)	1,016,511$
YoY		(89,337$)	(226,913$)	(541,332$)	(543,987$)	(566,995$)	(405,225$)	(472,267$)	573,423$
Interest Expenses
Interest Income

Copy Table ✓