Valuation for VIPZ - findataslice

	VIP Play, Inc.
	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	2023-Sep-30	2023-Jun-30	2023-Mar-31	2022-Dec-31	2022-Sep-30	2022-Jun-30	2022-Mar-31	2021-Dec-31	2021-Sep-30	2021-Jun-30	2021-Mar-31
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021	Q3-FY2021
Close Price of Common Stock
Market Cap of Common Stock
Market Cap of Common Stock QoQ%
Market Cap of Common Stock YoY%
Common Shares Outstanding		73,457,857	73,457,857	72,832,857	72,761,658	71,994,990	71,994,990	68,221,632	67,821,632	41,905,000	41,905,000	41,455,000	39,230,000	39,230,000	29,800,000	29,800,000	29,800,000	29,800,000	29,000,000	29,000,000	29,000,000	29,000,000	29,000,000
Common Shares Outstanding QoQ%		.00%	.86%	.10%	1.07%	.00%	5.53%	.59%	61.85%	.00%	1.09%	5.67%	.00%	31.64%	.00%	.00%	.00%	2.76%	.00%	.00%	.00%	.00%
Common Shares Outstanding YoY%		2.03%	2.03%	6.76%	7.28%	71.81%	71.81%	64.57%	72.88%	6.82%	40.62%	39.11%	31.64%	31.64%	2.76%	2.76%	2.76%	2.76%	.00%
Total Revenue TTM			(85,459$)	(69,489$)	(298,110$)	(930,490$)	(1,145,777$)								78,407$	53,154$	66,122$	42,100$	47,172$
Total Revenue			(104,800$)	497$	22,181$	(3,337$)	(88,830$)	(228,124$)	(610,199$)	(218,624$)					32,050$	1,295$	37,890$	7,172$	6,797$	14,263$	13,868$	12,244$
Total Revenue QoQ%			(21,186.52%)	(97.76%)	764.70%	96.24%	61.06%	62.62%	(179.11%)						2,374.90%	(96.58%)	428.31%	5.52%	(52.35%)	2.85%	13.26%
Total Revenue YoY%			(17.98%)	100.22%	103.64%	98.47%									371.53%	(90.92%)	173.22%	(41.42%)
Gross Margin			254.67%	(28,637.83%)	(388.85%)	2,983.79%	249.85%	221.55%	182.72%	285.36%					26.46%	(51.66%)	16.41%	16.77%	44.15%	15.60%	49.21%	(71.96%)
Earnings to Common Shareholders TTM			(18,881,930$)	(24,457,520$)	(27,672,487$)	(30,596,773$)	(31,391,693$)	(27,682,920$)	(23,218,172$)	(16,056,510$)	(12,343,874$)	(7,619,509$)	(3,836,638$)	(3,043,963$)	(715,974$)	(926,456$)	(877,648$)	(57,318$)	(51,638$)
Earnings to Common Shareholders			(2,664,517$)	(5,084,084$)	(5,863,947$)	(5,269,382$)	(8,240,107$)	(8,299,051$)	(8,788,233$)	(6,064,302$)	(4,531,334$)	(3,834,303$)	(1,626,571$)	(2,351,666$)	193,031$	(51,432$)	(833,896$)	(23,677$)	(17,451$)	(2,624$)	(13,566$)	(17,997$)
Earnings to Common Shareholders QoQ%			47.59%	13.30%	(11.28%)	36.05%	.71%	5.57%	(44.92%)	(33.83%)	(18.18%)	(135.73%)	30.83%	(1,318.28%)	475.31%	93.83%	(3,421.97%)	(35.68%)	(565.05%)	80.66%	24.62%
Earnings to Common Shareholders YoY%			67.66%	38.74%	33.28%	13.11%	(81.85%)	(116.44%)	(440.29%)	(157.87%)	(2,447.46%)	(7,355.09%)	(95.06%)	(9,832.28%)	1,206.13%	(1,860.06%)	(6,046.96%)	(31.56%)
Profit Margin			2,542.48%	(1,022,954.53%)	(26,436.80%)	157,907.76%	9,276.27%	3,637.96%	1,440.22%	2,313.70%					602.28%	(3,971.58%)	(2,200.83%)	(330.13%)	(256.75%)	(18.40%)	(97.82%)	(146.99%)
Equity to Common Shareholders			(31,032,800$)	(28,775,450$)	(23,783,849$)	(18,411,774$)	(13,190,564$)	(4,998,629$)	2,941,987$	(3,625,562$)	(433,017$)	2,111,732$	4,314,608$	5,866,680$	(535,590$)	(78,759$)	27,327$	(26,431$)	(2,754$)	(25,280$)	(22,656$)	(9,090$)	7,407$
Equity to Common Shareholders QoQ			(2,257,350$)	(4,991,601$)	(5,372,075$)	(5,221,210$)	(8,191,935$)	(7,940,616$)	6,567,549$	(3,192,545$)	(2,544,749$)	(2,202,876$)	(1,552,072$)	6,402,270$	(456,831$)	(106,086$)	53,758$	(23,677$)	22,526$	(2,624$)	(13,566$)	(16,497$)
Equity to Common Shareholders QoQ%			(7.85%)	(20.99%)	(29.18%)	(39.58%)	(163.88%)	(269.91%)	181.15%	(737.28%)	(120.51%)	(51.06%)	(26.46%)	1,195.37%	(580.04%)	(388.21%)	203.39%	(859.73%)	89.11%	(11.58%)	(149.24%)	(222.72%)
Equity to Common Shareholders YoY			(17,842,236$)	(23,776,821$)	(26,725,836$)	(14,786,212$)	(12,757,547$)	(7,110,361$)	(1,372,621$)	(9,492,242$)	102,573$	2,190,491$	4,287,281$	5,893,111$	(532,836$)	(53,479$)	49,983$	(17,341$)	(10,161$)
Equity to Common Shareholders YoY%			(135.27%)	(475.67%)	(908.43%)	(407.83%)	(2,946.20%)	(336.71%)	(31.81%)	(161.80%)	19.15%	2,781.26%	15,688.81%	22,296.21%	(19,347.71%)	(211.55%)	220.62%	(190.77%)	(137.18%)
Dividends Paid
Additional Paid-In Capital QoQ			406,544$	92,411$	491,105$	(16,623$)	48,045$	358,395$	15,353,191$	1,865,757$	233,440$	2,637,535$	74,500$	9,397,020$	(558,850$)	0$	832,988$	0$	39,897$
Treasury Stock
Treasury Stock QoQ
Price to Sales
Price to Earnings
Price to Book
Goodwill												1,255,647$	1,255,647$	1,255,647$
Goodwill QoQ%												.00%	.00%
Goodwill YoY%
Other Intangible Assets			882,535$	525,313$	135,837$	6,400,086$	6,760,295$	7,103,867$	7,422,829$	7,746,186$	8,067,198$	7,544,917$	7,081,710$	6,891,080$
Other Intangible Assets QoQ			357,222$	389,476$	(6,264,249$)	(360,209$)	(343,572$)	(318,962$)	(323,357$)	(321,012$)	522,281$	463,207$	190,630$
Amortization of Intangible Assets
Forward Price to Sales MRQ
Forward Price to Earnings MRQ
Total Assets			3,745,856$	2,297,529$	1,231,697$	8,171,165$	9,350,283$	10,157,595$	11,266,369$	16,267,635$	15,302,529$	9,651,418$	8,483,493$	8,657,359$	77,819$	68,999$	70,252$	86,367$	108,573$	74,359$			83,508$
Total Assets QoQ			1,448,327$	1,065,832$	(6,939,468$)	(1,179,118$)	(807,312$)	(1,108,774$)	(5,001,266$)	965,106$	5,651,111$	1,167,925$	(173,866$)	8,579,540$	8,820$	(1,253$)	(16,115$)	(22,206$)	34,214$
Total Assets YoY			(5,604,427$)	(7,860,066$)	(10,034,672$)	(8,096,470$)	(5,952,246$)	506,177$	2,782,876$	7,610,276$	15,224,710$	9,582,419$	8,413,241$	8,570,992$	(30,754$)	(5,360$)			25,065$
Total Liabilities			34,778,656$	31,072,979$	25,015,546$	26,582,939$	22,540,847$	15,156,224$	8,324,382$	19,893,197$	15,735,546$	13,733,038$	3,309,674$	1,850,068$	613,409$	147,758$	97,579$	112,798$	111,327$	99,639$			76,101$
Total Liabilities QoQ			3,705,677$	6,057,433$	(1,567,393$)	4,042,092$	7,384,623$	6,831,842$	(11,568,815$)	4,157,651$	2,002,508$	10,423,364$	1,459,606$	1,236,659$	465,651$	50,179$	(15,219$)	1,471$	11,688$
Total Liabilities YoY			12,237,809$	15,916,755$	16,691,164$	6,689,742$	6,805,301$	1,423,186$	5,014,708$	18,043,129$	15,122,137$	13,585,280$	3,212,095$	1,737,270$	502,082$	48,119$			35,226$
Current Ratio			.08x	.06x	.04x	.04x	.06x	.06x	.12x	.11x	.10x	.07x	.04x	.27x	.12x	.46x	.70x	.75x	.96x	.73x			1.10x
Total Current Assets			2,858,752$	1,767,232$	916,682$	1,067,593$	1,245,426$	907,122$	897,445$	2,018,427$	1,549,684$	845,103$	132,245$	501,206$	76,296$	67,476$	68,729$	84,844$	107,050$	72,836$			83,508$
Total Current Assets QoQ			1,091,520$	850,550$	(150,911$)	(177,833$)	338,304$	9,677$	(1,120,982$)	468,743$	704,581$	712,858$	(368,961$)	424,910$	8,820$	(1,253$)	(16,115$)	(22,206$)	34,214$
Total Current Liabilities			34,778,656$	31,072,979$	24,839,873$	26,236,469$	22,028,320$	14,535,560$	7,474,382$	19,043,197$	14,885,546$	12,883,038$	3,309,674$	1,850,068$	613,409$	147,758$	97,579$	112,798$	111,327$	99,639$			76,101$
Total Current Liabilities QoQ			3,705,677$	6,233,106$	(1,396,596$)	4,208,149$	7,492,760$	7,061,178$	(11,568,815$)	4,157,651$	2,002,508$	9,573,364$	1,459,606$	1,236,659$	465,651$	50,179$	(15,219$)	1,471$	11,688$
Debt to Asset Ratio			9.28x	13.52x	20.31x	3.25x	2.41x	1.49x	.74x	1.22x	1.03x	1.42x	.39x	.21x	7.88x	2.14x	1.39x	1.31x	1.03x	1.34x			.91x
Long Term Debt							1,130,743$
Long Term Debt QoQ
Long Term Debt YoY
Capital Lease Obligations
Interest Expenses								801,628$			240$	(27,457$)	20,354$	7,103$	873$	(1,148$)	1,885$	1,890$	1,869$	1,849$
Cash and Cash Equivalents																	65,854$	80,734$	88,565$	62,114$	68,590$	35,107$	37,918$
Cash and Cash Equivalents QoQ																	(14,880$)	(7,831$)	26,451$	(6,476$)	33,483$	(2,811$)
Cash and Cash Equivalents YoY																	(2,736$)	45,627$	50,647$
Interest Income