Cornish Metals Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2023	FY 2022	2021 - 2017
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 31, 2023	Jan '22 Jan 31, 2022	2021 - 2017
Selling, General & Admin	7.77	4.63	3.08	1.92	1.64	Upgrade
Other Operating Expenses	0.39	0.19	-	-	-	Upgrade
Operating Expenses	8.4	5.04	3.1	2	1.67	Upgrade
Operating Income	-8.4	-5.04	-3.1	-2	-1.67	Upgrade
Interest Expense	-0.27	-0.29	-	-	-0.01	Upgrade
Interest & Investment Income	1.19	0.32	1.1	0.25	0	Upgrade
Currency Exchange Gain (Loss)	0.29	-0.16	0.26	0.46	-0.2	Upgrade
Other Non Operating Income (Expenses)	0.2	0.9	-0.06	-0.1	-0.08	Upgrade
EBT Excluding Unusual Items	-6.99	-4.27	-1.8	-1.38	-1.96	Upgrade
Gain (Loss) on Sale of Investments	-1.59	-0.07	-0.08	0.46	0.26	Upgrade
Gain (Loss) on Sale of Assets	-	2.65	-0	0.19	-0	Upgrade
Pretax Income	-8.58	-1.69	-1.87	-0.73	-1.7	Upgrade
Income Tax Expense	-0.65	-1.01	-0.11	0.01	-	Upgrade
Net Income	-7.93	-0.67	-1.76	-0.74	-1.7	Upgrade
Net Income to Common	-7.93	-0.67	-1.76	-0.74	-1.7	Upgrade
Shares Outstanding (Basic)	111	54	54	46	27	Upgrade
Shares Outstanding (Diluted)	111	54	54	46	27	Upgrade
Shares Change (YoY)	107.09%	-	17.32%	70.50%	97.75%	Upgrade
EPS (Basic)	-0.07	-0.01	-	-0.02	-0.06	Upgrade
EPS (Diluted)	-0.07	-0.01	-	-0.02	-0.06	Upgrade
Free Cash Flow	-31.33	-19.41	-20.02	-8.47	-4.14	Upgrade
Free Cash Flow Per Share	-0.28	-0.36	-0.37	-0.19	-0.15	Upgrade
EBITDA	-	-	-	-2	-1.67	Upgrade
D&A For EBITDA	-	-	-	0	0	Upgrade
EBIT	-8.4	-5.04	-3.1	-2	-1.67	Upgrade
Advertising Expenses	-	-	-	-	0.22	Upgrade

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