Valuation for VHAI - findataslice

	Vocodia Holdings Corp
	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-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31
Fiscal Period			Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023
Close Price of Common Stock						0.02$	0.07$	0.79$
Market Cap of Common Stock						2,650,490$	4,005,948$
Market Cap of Common Stock QoQ%						(33.84%)
Market Cap of Common Stock YoY%
Common Shares Outstanding		3,558,352,600	1,256,214,474	584,065,699	300,213,026	229,366,391	134,287,103	17,191,993	4,234,747	4,114,746	3,864,746	3,714,747	3,094,054
Common Shares Outstanding QoQ%		183.26%	115.08%	94.55%	30.89%	70.80%	681.10%	305.98%	2.92%	6.47%	4.04%	20.06%
Common Shares Outstanding YoY%		1,451.38%	835.47%	3,297.31%	6,989.28%	5,474.25%	3,374.67%	362.80%	36.87%
Total Revenue TTM			16,323$	1,262$	165,374$	169,092$	128,556$	128,481$	256,385$
Total Revenue			15,136$	(48,816$)	(153$)	50,156$	75$	115,296$	3,565$	9,620$	0$	243,200$
Total Revenue QoQ%			131.01%	(31,805.88%)	(100.31%)	66,774.67%	(99.94%)	3,134.11%	(62.94%)	.00%	(100.00%)
Total Revenue YoY%			20,081.33%	(142.34%)	(104.29%)	421.37%	.00%	(52.59%)
Gross Margin			(156.41%)	96.55%	(15,826.14%)	(47.66%)	(31,058.67%)	100.00%	(474.70%)	(75.88%)		34.12%
Earnings to Common Shareholders TTM			(5,637,506$)	(4,326,527$)	(10,099,083$)	(11,397,307$)	(11,874,745$)	(12,731,607$)	(8,711,203$)
Earnings to Common Shareholders			(2,869,971$)	(1,172,814$)	(264,039$)	(1,330,682$)	(1,558,992$)	(6,945,370$)	(1,562,263$)	(1,808,120$)	(2,415,854$)	(2,924,966$)
Earnings to Common Shareholders QoQ%			(144.71%)	(344.18%)	80.16%	14.65%	77.55%	(344.57%)	13.60%	25.16%	17.41%
Earnings to Common Shareholders YoY%			(84.09%)	83.11%	83.10%	26.41%	35.47%	(137.45%)
Profit Margin			(18,961.23%)	2,402.52%	172,574.51%	(2,653.09%)	(2,078,656.00%)	(6,023.95%)	(43,822.24%)	(18,795.43%)		(1,202.70%)
Equity to Common Shareholders			(5,750,468$)	(3,220,379$)	(2,215,363$)	(1,951,495$)	(641,861$)	856,058$	(3,667,570$)	2,535,907$	(1,860,287$)	326,068$	1,637,777$
Equity to Common Shareholders QoQ			(2,530,089$)	(1,005,016$)	(263,868$)	(1,309,634$)	(1,497,919$)	4,523,628$	(6,203,477$)	4,396,194$	(2,186,355$)	(1,311,709$)
Equity to Common Shareholders QoQ%			(78.57%)	(45.37%)	(13.52%)	(204.04%)	(174.98%)	123.34%	(244.63%)	236.32%	(670.52%)	(80.09%)
Equity to Common Shareholders YoY			(5,108,607$)	(4,076,437$)	1,452,207$	(4,487,402$)	1,218,426$	529,990$	(5,305,347$)
Equity to Common Shareholders YoY%			(795.91%)	(476.19%)	39.60%	(176.96%)	65.50%	162.54%	(323.94%)
Dividends Paid
Additional Paid-In Capital QoQ			272,668$	139,412$	(6,913$)	11,540$	49,363$	11,467,702$
Treasury Stock
Treasury Stock QoQ
Price to Sales						15.67x	31.16x
Price to Earnings						-	-
Price to Book						-	-
Goodwill
Goodwill QoQ%
Goodwill YoY%
Other Intangible Assets
Other Intangible Assets QoQ
Amortization of Intangible Assets
Forward Price to Sales MRQ						13.21x	13,353.16x
Forward Price to Earnings MRQ						-	-
Total Assets			159,642$	61,317$	147,982$	492,452$	1,184,276$	3,352,773$	4,459,346$				4,911,724$
Total Assets QoQ			98,325$	(86,665$)	(344,470$)	(691,824$)	(2,168,497$)	(1,106,573$)
Total Assets YoY			(1,024,634$)	(3,291,456$)	(4,311,364$)				(452,378$)
Total Liabilities			5,910,110$	3,281,696$	2,363,345$	2,443,947$	1,826,137$	2,496,715$	8,126,916$				3,273,947$
Total Liabilities QoQ			2,628,414$	918,351$	(80,602$)	617,810$	(670,578$)	(5,630,201$)
Total Liabilities YoY			4,083,973$	784,981$	(5,763,571$)				4,852,969$
Current Ratio			-	.01x	.05x	.09x	.53x	1.32x	-				.30x
Total Current Assets			5,130$	43,991$	128,357$	209,583$	873,927$	3,018,092$	12,770$				872,083$
Total Current Assets QoQ			(38,861$)	(84,366$)	(81,226$)	(664,344$)	(2,144,165$)	3,005,322$
Total Current Liabilities			5,910,110$	3,281,696$	2,363,345$	2,329,828$	1,650,183$	2,289,729$	7,894,129$				2,934,182$
Total Current Liabilities QoQ			2,628,414$	918,351$	33,517$	679,645$	(639,546$)	(5,604,400$)
Debt to Asset Ratio			37.02x	53.52x	15.97x	4.96x	1.54x	.74x	1.82x				.67x
Long Term Debt									120,275$				120,275$
Long Term Debt QoQ
Long Term Debt YoY									0$
Capital Lease Obligations						260,520$	287,597$	313,819$	339,620$
Interest Expenses			1,995$
Cash and Cash Equivalents			283$	1,339$	281$	1,216$	627,847$	2,696,858$					697,626$
Cash and Cash Equivalents QoQ			(1,056$)	1,058$	(935$)	(626,631$)	(2,069,011$)
Cash and Cash Equivalents YoY			(627,564$)	(2,695,519$)
Interest Income