Osisko Metals Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	2020 - 2016
Selling, General & Admin	16.45	3.58	5.43	2.34	1.76	Upgrade
Operating Expenses	16.45	3.58	5.43	13.64	6.15	Upgrade
Operating Income	-16.45	-3.58	-5.43	-13.64	-6.15	Upgrade
Interest Expense	-8.26	-6.01	-2.97	-0.06	-	Upgrade
Interest & Investment Income	2.55	0.44	0.23	0.12	0.03	Upgrade
Earnings From Equity Investments	-0.71	-0.43	-0.31	-	-	Upgrade
Currency Exchange Gain (Loss)	2.87	-2.54	-0.06	-0.04	-0.02	Upgrade
Other Non Operating Income (Expenses)	16.07	0.83	0.67	-0.4	0.17	Upgrade
EBT Excluding Unusual Items	-3.92	-11.28	-7.88	-14.02	-5.96	Upgrade
Gain (Loss) on Sale of Investments	1.11	0.98	0.01	-0	-0.02	Upgrade
Gain (Loss) on Sale of Assets	-	-	15.15	-	-	Upgrade
Other Unusual Items	-35.69	-9.99	3.89	-	-	Upgrade
Pretax Income	-38.5	-20.29	11.16	-14.02	-5.97	Upgrade
Income Tax Expense	8.07	1.14	-0.11	4.55	-0.72	Upgrade
Net Income	-46.56	-21.43	11.27	-18.57	-5.25	Upgrade
Net Income to Common	-46.56	-21.43	11.27	-18.57	-5.25	Upgrade
Shares Outstanding (Basic)	614	277	246	215	188	Upgrade
Shares Outstanding (Diluted)	614	277	284	215	188	Upgrade
Shares Change (YoY)	121.41%	-2.49%	32.30%	14.55%	10.19%	Upgrade
EPS (Basic)	-0.08	-0.08	0.05	-0.09	-0.03	Upgrade
EPS (Diluted)	-0.08	-0.08	0.04	-0.09	-0.03	Upgrade
Free Cash Flow	-56.26	-8.32	-14.19	-27.44	-11.29	Upgrade
Free Cash Flow Per Share	-0.09	-0.03	-0.05	-0.13	-0.06	Upgrade
EBITDA	-16.08	-3.41	-5.32	-2.66	-2.26	Upgrade
D&A For EBITDA	0.37	0.17	0.11	10.98	3.89	Upgrade
EBIT	-16.45	-3.58	-5.43	-13.64	-6.15	Upgrade

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