NorthX Nickel 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
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021	2020
Selling, General & Admin	1.03	1.47	2.18	2.47	1.68	0.33	Upgrade
Other Operating Expenses	-	0.51	0.73	0.12	-	-	Upgrade
Operating Expenses	34.48	35.75	4.42	4.06	2.4	0.53	Upgrade
Operating Income	-34.48	-35.75	-4.42	-4.06	-2.4	-0.53	Upgrade
Interest Expense	-0.01	-0.01	-0.1	-0.11	-	-	Upgrade
Interest & Investment Income	0.05	0.05	0.18	0.21	-	0	Upgrade
Currency Exchange Gain (Loss)	0	0	-0	-0	0.01	-	Upgrade
Other Non Operating Income (Expenses)	-0.08	-0.08	1.71	1.86	-0.03	-0.04	Upgrade
EBT Excluding Unusual Items	-34.52	-35.79	-2.63	-2.09	-2.42	-0.57	Upgrade
Asset Writedown	32.75	-	-	-	-	-0.16	Upgrade
Other Unusual Items	-	-	-	-	-1.06	-	Upgrade
Pretax Income	-2	-35.79	-2.63	-2.09	-3.48	-0.73	Upgrade
Income Tax Expense	-	-	0.04	0.37	-	-	Upgrade
Net Income	-2	-35.79	-2.67	-2.45	-3.48	-0.73	Upgrade
Net Income to Common	-2	-35.79	-2.67	-2.45	-3.48	-0.73	Upgrade
Shares Outstanding (Basic)	34	25	14	14	2	1	Upgrade
Shares Outstanding (Diluted)	34	25	14	14	2	1	Upgrade
Shares Change (YoY)	63.92%	74.95%	4.31%	730.58%	105.87%	200.56%	Upgrade
EPS (Basic)	-0.06	-1.43	-	-0.18	-2.11	-0.92	Upgrade
EPS (Diluted)	-0.06	-1.43	-	-0.18	-2.11	-0.92	Upgrade
Free Cash Flow	-1.64	-3.21	-8.52	-10.2	-2.37	-1.14	Upgrade
Free Cash Flow Per Share	-0.05	-0.13	-0.60	-0.74	-1.44	-1.42	Upgrade
EBITDA	-1.25	-2.51	-4.42	-4.05	-2.25	-	Upgrade
D&A For EBITDA	33.24	33.24	0	0	0.15	-	Upgrade
EBIT	-34.48	-35.75	-4.42	-4.06	-2.4	-0.53	Upgrade

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