Blue Star Gold Income Statement

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

Millions CAD. Fiscal year is Dec - Nov.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021	2020 - 2016
Selling, General & Admin	0.97	1.4	1.16	1.03	0.96	Upgrade
Amortization of Goodwill & Intangibles	0	0	0	0	0	Upgrade
Operating Expenses	3.74	7.51	5.06	1.39	1.68	Upgrade
Operating Income	-3.74	-7.51	-5.06	-1.39	-1.68	Upgrade
Interest Expense	-0.4	-0.36	-0.3	-0.27	-0.63	Upgrade
Interest & Investment Income	0.01	-	-	-	-	Upgrade
Other Non Operating Income (Expenses)	-0.19	-0.27	-0.29	-0.7	-0.69	Upgrade
EBT Excluding Unusual Items	-4.32	-8.14	-5.66	-2.36	-3	Upgrade
Other Unusual Items	-	-	-	-	-0.68	Upgrade
Pretax Income	-4.32	-8.14	-5.66	-2.36	-3.68	Upgrade
Income Tax Expense	-0.03	-0.39	-0.25	-0.9	-	Upgrade
Net Income	-4.29	-7.74	-5.41	-1.47	-3.68	Upgrade
Net Income to Common	-4.29	-7.74	-5.41	-1.47	-3.68	Upgrade
Shares Outstanding (Basic)	128	92	69	56	37	Upgrade
Shares Outstanding (Diluted)	128	92	69	56	37	Upgrade
Shares Change (YoY)	38.84%	34.04%	21.75%	51.73%	150.69%	Upgrade
EPS (Basic)	-0.03	-0.08	-0.08	-0.03	-0.10	Upgrade
EPS (Diluted)	-0.03	-0.08	-0.08	-0.03	-0.10	Upgrade
Free Cash Flow	-3.96	-6.9	-3.85	-7.03	-9.41	Upgrade
Free Cash Flow Per Share	-0.03	-0.07	-0.06	-0.13	-0.25	Upgrade
EBITDA	-3.58	-7.32	-4.84	-1.39	-1.68	Upgrade
D&A For EBITDA	0.16	0.19	0.22	0	0	Upgrade
EBIT	-3.74	-7.51	-5.06	-1.39	-1.68	Upgrade

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