| Income Statement | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 |
|---|---|---|---|---|
| Net sales | 462,957 | 458,109 | 852,300 | 697,925 |
| Cost of goods sold | 99,900 | 78,139 | 161,756 | 126,820 |
| Freight-in | 9,404 | 25,293 | 8,061 | 19,089 |
| Total cost of goods sold | 109,304 | 103,432 | 169,817 | 145,909 |
| Gross profit | 353,653 | 354,677 | 682,483 | 552,016 |
| Commissions | 44,939 | 5,012 | 125,192 | 121,210 |
| Selling and marketing | 4,046 | -32,921 | 14,073 | 33,807 |
| General and administrative | 1,398,917 | 1,246,523 | 882,435 | 697,987 |
| Research and development | 0 | 0 | 0 | 0 |
| Total operating expenses | 1,447,902 | 1,218,614 | 1,021,700 | 853,004 |
| Operating loss | -1,094,249 | -863,937 | -339,217 | -300,988 |
| Change in fair value of derivative liability | 0 | 0 | 0 | 0 |
| Interest expense | 97,659 | 618,356 | 508,699 | 79,727 |
| Other income and expenses, net | 0 | 0 | 35,375 | 84,435 |
| Gain on settlement of derivative liabilities | 0 | 0 | 0 | 0 |
| Gain (loss) on extinguishment of debt | -60,972 | 0 | 0 | 0 |
| Loss on disposal of assets | 0 | 0 | 0 | 0 |
| Total other income (expense) | -158,631 | -618,356 | -473,324 | 4,708 |
| Income (loss) before income taxes | -1,252,880 | -1,482,293 | -812,541 | -296,280 |
| Provision for income taxes | 0 | 0 | 0 | 0 |
| Net loss | -1,252,880 | -1,482,293 | -812,541 | -296,280 |
| Net gain attributable to noncontrolling interests | NaN | 6,270 | -3,135 | -3,135 |
| Net loss available to common stockholders | -1,252,880 | -1,488,563 | -809,406 | -293,145 |
| Change in foreign currency translation adjustments | -466,626 | 2,040,353 | -682,291 | -682,291 |
| Comprehensive loss available to common stockholders | -786,254 | -3,528,916 | -127,115 | 389,146 |
| Basic EPS | 0 | -0.013 | -0.01 | 0 |
| Diluted EPS | 0 | -0.013 | -0.01 | 0 |
| Basic Average Shares | 812,136,189 | 268,034,182 | 150,103,257 | 142,443,444 |
| Diluted Average Shares | 812,136,189 | 268,034,182 | 150,103,257 | 142,443,444 |
Stemtech Corp (STEK)
Stemtech Corp (STEK)