MARVION INC.
Income Statement
| Line Item | Jun 2026 | Mar 2026 | Dec 2025 | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.1M | $803.7K | $992.4K | $948.1K | $889.8K | $641.0K | $524.5K | $390.3K |
| Cost of Revenue | $508.6K | $330.7K | $481.5K | $556.7K | $583.9K | $319.0K | $263.1K | $193.9K |
| Gross Profit | $544.8K | $473.1K | $510.9K | $391.4K | $305.9K | $322.0K | $261.5K | $196.4K |
| Gross Margin | 51.7% | 58.9% | 51.5% | 41.3% | 34.4% | 50.2% | 49.8% | 50.3% |
| Operating Expenses | ||||||||
| Research & Development | — | — | — | — | — | — | — | — |
| SG&A Expense | $378.3K | $353.1K | $451.5K | $327.9K | $282.7K | $259.8K | $646.4K | $573.4K |
| Operating Income | $166.6K | $120.0K | $59.5K | $63.5K | $23.2K | $62.2K | $-384.9K | $-377.1K |
| Operating Margin | 15.8% | 14.9% | 6.0% | 6.7% | 2.6% | 9.7% | -73.4% | -96.6% |
| Interest Expense | — | — | — | — | — | — | — | — |
| Pretax Income | $126.0K | $85.2K | $191.0K | $17.6K | $116.5K | $15.4K | $-469.3K | $-412.4K |
| Income Tax Expense | $28.7K | $7.6K | $-34.2K | $12.5K | $8.7K | $8.4K | $-36.0K | $2.5K |
| Net Income | $97.3K | $77.6K | $225.2K | $5.1K | $107.8K | $7.0K | $-433.2K | $-414.9K |
| Net Margin | 9.2% | 9.7% | 22.7% | 0.5% | 12.1% | 1.1% | -82.6% | -106.3% |
| EPS (Basic) | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| EPS (Diluted) | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | 390.0M | 382.3M | 335.6M | 340.4M | 340.4M | 315.9M | 194.2M | 167.5M |
| Shares Outstanding (Diluted) | 390.0M | 382.3M | 335.6M | 340.4M | 340.4M | 315.9M | 194.2M | 167.5M |
| Dividends Per Share | — | — | — | — | — | — | — | — |