Valuation for UNXP - findataslice

	OZ VISION INC. (UNXP)
	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-Jun-30	2026-Mar-31	2025-Dec-31	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									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
Fiscal Period			Q4-FY2026	Q3-FY2026	Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023									Q3-FY2021	Q2-FY2021	Q1-FY2021	Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020	Q4-FY2019	Q3-FY2019
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	29,372,951		29,372,951	29,372,951	29,372,951	29,372,951	29,372,951	29,372,951	29,372,951	29,372,951	29,372,951	29,372,951	29,372,951	27,972,951	15,592,000	15,592,000	15,592,000	15,592,000	15,592,000				15,582,000	15,582,000	15,582,000	15,582,000	15,582,000	15,582,000	15,582,000	15,582,000	15,582,000	15,582,000	15,582,000	15,582,000	15,582,000	15,582,000
QoQ%			.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	5.01%	79.41%	.00%	.00%	.00%	.00%					.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
YoY%	.00%		.00%	.00%	.00%	.00%	.00%	.00%	.00%	5.01%	88.39%	88.39%	88.39%	79.41%	.00%				.06%				.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
Price to Sales
Price to Earnings
Price to Book
Total Revenue			9,490$	10,540$	2,100$	24,800$	(10,000$)	25,000$	10,120$	29,112$	30,267$	46,815$	48,285$	115,350$	296,422$	99,505$	114,342$	65,195$	1,069,004$					149,470$	388,020$	108,450$	80,000$	73,495$	80,070$	46,100$	68,580$	7,825$	9,547$	9,547$	35,493$	47,471$
QoQ%			(9.96%)	401.91%	(91.53%)	348.00%	(140.00%)	147.04%	(65.24%)	(3.82%)	(35.35%)	(3.04%)	(58.14%)	(61.09%)	197.90%	(12.98%)	75.39%	(93.90%)						(61.48%)	257.79%	35.56%	8.85%	(8.21%)	73.69%	(32.78%)	776.42%	(18.04%)	.00%	(73.10%)	(25.23%)
YoY%			194.90%	(57.84%)	(79.25%)	(14.81%)	(133.04%)	(46.60%)	(79.04%)	(74.76%)	(89.79%)	(52.95%)	(57.77%)	76.93%	(72.27%)									103.37%	384.60%	135.25%	16.65%	839.23%	738.69%	382.87%	93.22%	(83.52%)
TTM			46,930$	27,440$	41,900$	49,920$	54,232$	94,499$	116,314$	154,479$	240,717$	506,872$	559,562$	625,619$	575,464$	1,348,046$								725,940$	649,965$	342,015$	279,665$	268,245$	202,575$	132,052$	95,499$	62,412$	102,058$
TTM_QoQ%			71.03%	(34.51%)	(16.07%)	(7.95%)	(42.61%)	(18.76%)	(24.71%)	(35.83%)	(52.51%)	(9.42%)	(10.56%)	8.72%	(57.31%)									11.69%	90.04%	22.30%	4.26%	32.42%	53.41%	38.28%	53.01%	(38.85%)
TTM_YoY%			(13.46%)	(70.96%)	(63.98%)	(67.69%)	(77.47%)	(81.36%)	(79.21%)	(75.31%)	(58.17%)	(62.40%)												170.63%	220.85%	159.00%	192.85%	329.80%	98.49%
Gross Margin			87.36%	7.61%	(324.19%)	43.55%	301.40%	52.59%	40.71%	42.64%	37.23%	49.91%	64.59%	100.00%	3.58%	(1.72%)	11.23%	9.62%	100.00%					4.53%	6.08%	12.31%	(35.69%)	9.99%	37.56%	91.33%	10.90%	53.99%	59.33%	59.85%	13.18%	1.09%
QoQ			79.75%	331.80%	(367.74%)	(257.85%)	248.81%	11.88%	(1.92%)	5.41%	(12.68%)	(14.68%)	(35.42%)	96.42%	5.30%	(12.96%)	1.61%	(90.38%)						(1.55%)	(6.22%)	48.00%	(45.68%)	(27.57%)	(53.77%)	80.43%	(43.10%)	(5.33%)	(.52%)	46.67%	12.09%
YoY			(214.05%)	(44.98%)	(364.90%)	.91%	264.18%	2.68%	(23.87%)	(57.37%)	33.65%	51.63%	53.35%	90.38%	(96.42%)									(5.46%)	(31.47%)	(79.03%)	(46.59%)	(44.01%)	(21.77%)	31.48%	(2.28%)	52.91%
Operating Income
QoQ%
YoY%
TTM
TTM_QoQ%
TTM_YoY%
Operating Margin
QoQ
YoY
Net Income			(11,223$)	(13,212$)	(37,266$)	3,031$	(45,756$)	2,721$	(3,755$)	(18,901$)	(476,344$)	(1,387$)	(2,102,902$)	99,475$	(1,797$)	(4,707$)	2,743$	(3,367$)					14,010$	4,287$	195$	9,332$	(28,356$)	2,298$	(16,125$)	42,103$	(7,425$)	4,225$	5,664$	5,664$	(22,019$)	516$
QoQ%			15.05%	64.55%	(1,329.50%)	106.62%	(1,781.59%)	172.46%	80.13%	96.03%	(34,243.48%)	99.93%	(2,214.00%)	5,635.62%	61.82%	(271.60%)	181.47%						226.80%	2,098.46%	(97.91%)	132.91%	(1,333.94%)	114.25%	(138.30%)	667.04%	(275.74%)	(25.41%)	.00%	125.72%	(4,367.25%)
YoY%			75.47%	(585.56%)	(892.44%)	116.04%	90.39%	296.18%	99.82%	(119.00%)	(26,407.74%)	70.53%	(76,764.31%)	3,054.41%									149.41%	86.55%	101.21%	(77.84%)	(281.90%)	(45.61%)	(384.69%)	643.34%	66.28%	718.80%
TTM			(58,670$)	(93,203$)	(77,270$)	(43,759$)	(65,691$)	(496,279$)	(500,387$)	(2,599,534$)	(2,481,158$)	(2,006,611$)	(2,009,931$)	95,714$	(7,128$)								27,824$	(14,542$)	(16,531$)	(32,851$)	(80$)	20,851$	22,778$	44,567$	8,128$	(6,466$)	(10,175$)
TTM_QoQ%			37.05%	(20.62%)	(76.58%)	33.39%	86.76%	.82%	80.75%	(4.77%)	(23.65%)	.17%	(2,199.93%)	1,442.79%									291.34%	12.03%	49.68%	(40,963.75%)	(100.38%)	(8.46%)	(48.89%)	448.31%	225.70%	36.45%
TTM_YoY%			10.69%	81.22%	84.56%	98.32%	97.35%	75.27%	75.10%	(2,815.94%)	(34,708.61%)												34,880.00%	(169.74%)	(172.57%)	(173.71%)	(100.98%)	422.47%	323.86%
Profit Margin			(118.26%)	(125.35%)	(1,774.57%)	12.22%	457.56%	10.88%	(37.11%)	(64.93%)	(1,573.81%)	(2.96%)	(4,355.19%)	86.24%	(.61%)	(4.73%)	2.40%	(5.17%)						2.87%	.05%	8.61%	(35.45%)	3.13%	(20.14%)	91.33%	(10.83%)	53.99%	59.33%	59.33%	(62.04%)	1.09%
QoQ			7.09%	1,649.22%	(1,786.79%)	(445.34%)	446.68%	47.99%	27.82%	1,508.88%	(1,570.84%)	4,352.22%	(4,441.43%)	86.84%	4.12%	(7.13%)	7.56%							2.82%	(8.56%)	44.05%	(38.57%)	23.27%	(111.47%)	102.16%	(64.82%)	(5.33%)	.00%	121.37%	(63.13%)
YoY			(575.82%)	(136.24%)	(1,737.47%)	77.15%	2,031.37%	13.85%	4,318.08%	(151.16%)	(1,573.20%)	1.77%	(4,357.59%)	91.40%										(.26%)	20.19%	(82.73%)	(24.62%)	(50.87%)	(79.47%)	32.00%	51.21%	52.91%
Equity to Common Shareholders			12,509,178$	12,520,401$	12,532,725$	12,570,880$	12,567,849$	12,613,605$	12,610,885$	12,614,549$	12,633,450$	13,109,794$	13,111,181$	13,100,083$	(282$)	2,405$	7,112$	4,369$	7,736$				50,549$	36,540$	32,252$	32,057$	22,725$	51,081$	48,783$	43,890$	22,805$	23,296$	21,034$	22,889$	21,429$
QoQ			(11,223$)	(12,324$)	(38,155$)	3,031$	(45,756$)	2,720$	(3,664$)	(18,901$)	(476,344$)	(1,387$)	11,098$	13,100,365$	(2,687$)	(4,707$)	2,743$	(3,367$)					14,009$	4,288$	195$	9,332$	(28,356$)	2,298$	4,893$	21,085$	(491$)	2,262$	(1,855$)	1,460$
QoQ%			(.09%)	(.10%)	(.30%)	.02%	(.36%)	.02%	(.03%)	(.15%)	(3.63%)	(.01%)	.09%	4,645,519.50%	(111.73%)	(66.18%)	62.78%	(43.52%)					38.34%	13.30%	.61%	41.07%	(55.51%)	4.71%	11.15%	92.46%	(2.11%)	10.75%	(8.10%)	6.81%
YoY			(58,671$)	(93,204$)	(78,160$)	(43,669$)	(65,601$)	(496,189$)	(500,296$)	(485,534$)	12,633,732$	13,107,389$	13,104,069$	13,095,714$	(8,018$)								27,824$	(14,541$)	(16,531$)	(11,833$)	(80$)	27,785$	27,749$	21,001$	1,376$
YoY%			(.47%)	(.74%)	(.62%)	(.35%)	(.52%)	(3.79%)	(3.82%)	(3.71%)	4,480,046.81%	545,005.78%	184,252.94%	299,741.68%	(103.65%)								122.44%	(28.47%)	(33.89%)	(26.96%)	(.35%)	119.27%	131.93%	91.75%	6.42%
Dividends Paid
Additional Paid-In Capital QoQ									0$	0$	0$	0$	2,112,600$	12,987,620$										0$	0$	0$	0$	0$	0$	0$	0$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets			13,098,890$	13,098,890$	13,098,000$	13,098,890$	13,098,890$	13,098,890$	13,098,890$	13,098,890$	13,098,000$	13,098,890$	13,098,890$	13,098,890$	0$
QoQ			0$	890$	(890$)	0$	0$	0$	0$	890$	(890$)	0$	0$	13,098,890$
Amortization of Intangible Assets
Total Assets			13,713,695$	13,709,375$	13,711,859$	13,719,687$	13,709,359$	13,719,572$	13,711,307$	13,709,428$	13,724,019$	14,194,757$	14,185,056$	14,159,193$	609$				7,737$					36,540$	32,252$	32,057$	22,726$	51,082$	48,783$	43,891$	78,671$	23,296$			21,501$
QoQ			4,320$	(2,484$)	(7,828$)	10,328$	(10,213$)	8,265$	1,879$	(14,591$)	(470,738$)	9,701$	25,863$	14,158,584$										4,288$	195$	9,331$	(28,356$)	2,299$	4,892$	(34,780$)	55,375$
YoY			4,336$	(10,197$)	552$	10,259$	(14,660$)	(475,185$)	(473,749$)	(449,765$)	13,723,410$													(14,542$)	(16,531$)	(11,834$)	(55,945$)	27,786$			57,170$
Total Liabilities			1,204,517$	1,188,974$	1,179,134$	1,148,807$	1,141,510$	1,105,967$	1,100,422$	1,094,879$	1,090,569$	1,084,963$	1,073,875$	1,059,110$	891$				1$					0$	0$	0$	1$	1$	0$	1$	55,866$	0$			72$
QoQ			15,543$	9,840$	30,327$	7,297$	35,543$	5,545$	5,543$	3,420$	5,606$	11,088$	14,765$	1,058,219$										0$	0$	(1$)	0$	1$	(1$)	(55,865$)	55,866$
YoY			63,007$	83,007$	78,712$	53,928$	50,051$	21,004$	26,547$	35,769$	1,089,678$				890$									(1$)	0$	(1$)	(55,865$)	1$			55,794$
Current Ratio			-	-	-	.01x	-	.01x	-	-	.01x	.03x	.03x	-	609.00x				7,737.00x					16,540.00x	12,252.00x	12,057.00x	2,726.00x	23,082.00x	32,783.00x	27,891.00x	1.12x				20.85x
Total Current Assets			4,388$	68$	3,442$	10,380$	52$	10,265$	2,000$	121$	15,602$	37,658$	27,957$	2,094$	609$				7,737$					16,540$	12,252$	12,057$	2,726$	23,082$	32,783$	27,891$	62,671$	3,296$			1,501$
QoQ			4,320$	(3,374$)	(6,938$)	10,328$	(10,213$)	8,265$	1,879$	(15,481$)	(22,056$)	9,701$	25,863$	1,485$										4,288$	195$	9,331$	(20,356$)	(9,701$)	4,892$	(34,780$)	59,375$
Total Current Liabilities			1,204,517$	1,188,974$	1,179,135$	1,148,807$	1,141,510$	1,105,967$	1,100,422$	1,094,879$	1,091,459$	1,084,963$	1,073,875$	1,059,110$	1$				1$					1$	1$	1$	1$	1$	1$	1$	55,866$	0$			72$
QoQ			15,543$	9,839$	30,328$	7,297$	35,543$	5,545$	5,543$	3,420$	6,496$	11,088$	14,765$	1,059,109$										0$	0$	0$	0$	0$	0$	(55,865$)	55,866$
Debt to Asset Ratio			.09x	.09x	.09x	.08x	.08x	.08x	.08x	.08x	.08x	.08x	.08x	.07x	1.46x				-					-	-	-	-	-	-	-	.71x	-			-
Long Term Debt
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents			4,388$	68$	3,442$	10,380$	52$				15,602$				609$									16,540$	12,252$	12,057$	2,726$	23,082$	32,783$	27,891$	62,671$	3,296$	1,033$	2,889$	1,501$	4,017$
QoQ			4,320$	(3,374$)	(6,938$)	10,328$																		4,288$	195$	9,331$	(20,356$)	(9,701$)	4,892$	(34,780$)	59,375$	2,263$	(1,856$)	1,388$	(2,516$)
YoY			4,336$				(15,550$)				14,993$													(6,542$)	(20,531$)	(15,834$)	(59,945$)	19,786$	31,750$	25,002$	61,170$	(721$)
Interest Expenses
Interest Income