Cornish Metals Income Statement

Financials in millions CAD. Fiscal year is January - December.

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 31, 2023	Jan '22 Jan 31, 2022	Jan '21 Jan 31, 2021	2020 - 2016
Selling, General & Admin	12.8	8.72	5.18	3.16	2.8	1.56	Upgrade
Operating Expenses	12.93	8.73	5.21	3.28	2.86	1.65	Upgrade
Operating Income	-12.93	-8.73	-5.21	-3.28	-2.86	-1.65	Upgrade
Interest Expense	-1	-0.51	-	-	-0.02	-0.3	Upgrade
Interest & Investment Income	1.79	0.56	1.85	0.42	0	0	Upgrade
Currency Exchange Gain (Loss)	-0.03	-0.25	0.43	0.76	-0.35	-0.01	Upgrade
Other Non Operating Income (Expenses)	0.28	-0.01	-0.09	-0.16	-0.13	-0.03	Upgrade
EBT Excluding Unusual Items	-11.89	-8.95	-3.02	-2.27	-3.35	-1.99	Upgrade
Gain (Loss) on Sale of Investments	-1.98	-0.12	-0.13	0.75	0.45	0.39	Upgrade
Gain (Loss) on Sale of Assets	-	4.68	-0	0.32	-0	-	Upgrade
Asset Writedown	-	1.5	-	-	-	-	Upgrade
Pretax Income	-13.87	-2.89	-3.15	-1.2	-2.91	-1.6	Upgrade
Income Tax Expense	-1.83	-1.83	-0.19	0.02	-	-	Upgrade
Net Income	-12.04	-1.07	-2.96	-1.22	-2.91	-1.6	Upgrade
Net Income to Common	-12.04	-1.07	-2.96	-1.22	-2.91	-1.6	Upgrade
Shares Outstanding (Basic)	93	54	54	46	27	14	Upgrade
Shares Outstanding (Diluted)	93	54	54	46	27	14	Upgrade
Shares Change (YoY)	73.43%	-	17.32%	70.50%	97.75%	55.96%	Upgrade
EPS (Basic)	-0.13	-0.02	-	-0.03	-0.11	-0.12	Upgrade
EPS (Diluted)	-0.13	-0.02	-	-0.03	-0.11	-0.12	Upgrade
Free Cash Flow	-45.62	-33.76	-33.67	-13.91	-7.07	-2.91	Upgrade
Free Cash Flow Per Share	-0.49	-0.63	-0.63	-0.30	-0.26	-0.21	Upgrade
EBITDA	-	-	-	-3.28	-2.86	-1.65	Upgrade
D&A For EBITDA	-	-	-	0	0	0	Upgrade
EBIT	-12.93	-8.73	-5.21	-3.28	-2.86	-1.65	Upgrade
Advertising Expenses	-	-	-	-	0.37	0.13	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.