Denarius Metals Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Selling, General & Admin	4.01	4.39	3.77	3.23	3.12	0.09
Operating Expenses	4.65	4.69	4.24	3.23	5.95	0.09
Operating Income	-4.53	-4.69	-4.24	-3.23	-5.95	-0.09
Interest Expense	-5.75	-3.09	-0.39	-0.01	-0	-
Interest & Investment Income	0.09	0.16	0.16	0.08	0.05	-
Earnings From Equity Investments	-0.21	-0.15	-0.06	-	-	-
Currency Exchange Gain (Loss)	1.76	1.19	-1.92	-0.01	0.09	-
Other Non Operating Income (Expenses)	-11.21	-4.68	-6.99	-	-6.7	-
EBT Excluding Unusual Items	-19.86	-11.26	-13.44	-3.16	-12.51	-0.09
Gain (Loss) on Sale of Investments	1.23	1.5	-	-	-	-
Asset Writedown	-	-	-	-4.27	-	-
Other Unusual Items	-0.16	-0.17	-0.99	-	-12.94	-
Pretax Income	-18.79	-9.93	-14.44	-7.43	-25.45	-0.09
Earnings From Continuing Operations	-18.79	-9.93	-14.44	-7.43	-25.45	-0.09
Minority Interest in Earnings	0.11	0.09	-	-	-	-
Net Income	-18.69	-9.84	-14.44	-7.43	-25.45	-0.09
Net Income to Common	-18.69	-9.84	-14.44	-7.43	-25.45	-0.09
Shares Outstanding (Basic)	104	71	53	21	16	-
Shares Outstanding (Diluted)	104	71	53	21	16	-
Shares Change (YoY)	59.12%	33.86%	157.16%	32.60%	-	-
EPS (Basic)	-0.18	-0.14	-0.27	-0.36	-1.63	-
EPS (Diluted)	-0.18	-0.14	-0.27	-0.36	-1.63	-
Free Cash Flow	-12.03	-16.25	-17.59	-12.39	-6.59	-0.08
Free Cash Flow Per Share	-0.12	-0.23	-0.33	-0.60	-0.42	-
EBITDA	-4.6	-4.62	-4.19	-3.19	-5.95	-
D&A For EBITDA	-0.08	0.07	0.05	0.03	0	-
EBIT	-4.53	-4.69	-4.24	-3.23	-5.95	-0.09

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