Valuation for TRWD - findataslice

	Tradewinds Universal (TRWD)
	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	Q3-CY2014	Q2-CY2014
Balance Sheet Date			2025-Dec-31	2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding		43,690,580	42,690,580	36,610,580	34,670,000	32,170,000	32,170,000	32,170,000	32,170,000	32,170,000	32,170,000	10,170,000	9,170,000
QoQ%		2.34%	16.61%	5.60%	7.77%	.00%	.00%	.00%	.00%	.00%	216.32%	10.91%
YoY%		35.81%	32.70%	13.80%	7.77%	.00%	.00%	216.32%	250.82%
Price to Sales
Price to Earnings
Price to Book
Total Revenue			34,800$	65,450$	20,000$	12,972$	25,417$	28,068$	88,536$	29,575$	54,483$	41,750$	36,411$
QoQ%			(46.83%)	227.25%	54.18%	(48.96%)	(9.45%)	(68.30%)	199.36%	(45.72%)	30.50%	14.66%
YoY%			36.92%	133.18%	(77.41%)	(56.14%)	(53.35%)	(32.77%)	143.16%
TTM			133,222$	123,839$	86,457$	154,993$	171,596$	200,662$	214,344$	162,219$
TTM_QoQ%			7.58%	43.24%	(44.22%)	(9.68%)	(14.49%)	(6.38%)	32.13%
TTM_YoY%			(22.36%)	(38.29%)	(59.66%)	(4.45%)
Gross Margin			100.00%	100.00%	100.00%	100.00%	100.00%	67.47%	85.87%	100.00%	100.00%	68.81%	100.00%
QoQ			.00%	.00%	.00%	.00%	32.54%	(18.40%)	(14.13%)	.00%	31.19%	(31.19%)
YoY			.00%	32.54%	14.13%	.00%	.00%	(1.34%)	(14.13%)
Operating Income
QoQ%
YoY%
TTM
TTM_QoQ%
TTM_YoY%
Operating Margin
QoQ
YoY
Net Income			(758,423$)	(108,199$)	(25,143$)	(1,112$)	(13,494$)	(36,547$)	(42,472$)	(23,232$)	(154,239$)	(10,612$)	25,834$
QoQ%			(600.95%)	(330.33%)	(2,161.06%)	91.76%	63.08%	13.95%	(82.82%)	84.94%	(1,353.44%)	(141.08%)
YoY%			(5,520.45%)	(196.05%)	40.80%	95.21%	91.25%	(244.39%)	(264.40%)
TTM			(892,877$)	(147,948$)	(76,296$)	(93,625$)	(115,745$)	(256,490$)	(230,555$)	(162,249$)
TTM_QoQ%			(503.51%)	(93.91%)	18.51%	19.11%	54.87%	(11.25%)	(42.10%)
TTM_YoY%			(671.42%)	42.32%	66.91%	42.30%
Profit Margin			(2,179.38%)	(165.32%)	(125.72%)	(8.57%)	(53.09%)	(130.21%)	(47.97%)	(78.55%)	(283.10%)	(25.42%)	70.95%
QoQ			(2,014.06%)	(39.60%)	(117.14%)	44.52%	77.12%	(82.24%)	30.58%	204.54%	(257.68%)	(96.37%)
YoY			(2,126.29%)	(35.11%)	(77.74%)	69.98%	230.01%	(104.79%)	(118.92%)
Equity to Common Shareholders			307,333$	312,056$	30,255$	30,398$	31,510$	45,003$	81,550$	124,022$	147,253$	85,133$	85,745$
QoQ			(4,723$)	281,801$	(143$)	(1,112$)	(13,493$)	(36,547$)	(42,472$)	(23,231$)	62,120$	(612$)
QoQ%			(1.51%)	931.42%	(.47%)	(3.53%)	(29.98%)	(44.82%)	(34.25%)	(15.78%)	72.97%	(.71%)
YoY			275,823$	267,053$	(51,295$)	(93,624$)	(115,743$)	(40,130$)	(4,195$)
YoY%			875.35%	593.41%	(62.90%)	(75.49%)	(78.60%)	(47.14%)	(4.89%)
Dividends Paid
Additional Paid-In Capital QoQ			747,620$	388,059$	22,500$	0$	0$	0$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets			216,500$	222,700$	28,900$	30,100$	31,300$	41,100$	41,100$		41,100$
QoQ			(6,200$)	193,800$	(1,200$)	(1,200$)	(9,800$)	0$
Amortization of Intangible Assets			9,800$	2,600$	1,200$	1,200$
Total Assets			307,333$	316,556$	30,255$	30,398$	31,510$	45,003$	81,550$		147,253$
QoQ			(9,223$)	286,301$	(143$)	(1,112$)	(13,493$)	(36,547$)
YoY			275,823$	271,553$	(51,295$)		(115,743$)
Total Liabilities			0$	4,500$	0$	0$	0$	0$	0$		0$
QoQ			(4,500$)	4,500$	0$	0$	0$	0$
YoY			0$	4,500$	0$		0$
Current Ratio				20.86x
Total Current Assets			90,833$	93,856$	1,355$	298$	210$	3,903$	40,450$		106,153$
QoQ			(3,023$)	92,501$	1,057$	88$	(3,693$)	(36,547$)
Total Current Liabilities				4,500$
QoQ
Debt to Asset Ratio			-	.01x	-	-	-	-	-		-
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents						298$	210$	3,903$	30,425$		28,213$
QoQ						88$	(3,693$)	(26,522$)
YoY							(28,003$)
Interest Expenses
Interest Income