Fireweed 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
Cost of Revenue	-	-	0.45	0.3	-	Upgrade
Gross Profit	-	-	-0.45	-0.3	-	Upgrade
Selling, General & Admin	5.39	5.53	4.17	2.5	1.7	Upgrade
Other Operating Expenses	0.03	0.03	0.01	0.01	0	Upgrade
Operating Expenses	54.03	42.91	39.63	15.64	9.29	Upgrade
Operating Income	-54.03	-42.91	-40.08	-15.94	-9.29	Upgrade
Interest Expense	-0.03	-0.07	-0.07	-	-	Upgrade
Interest & Investment Income	1.03	1.19	1.54	0.31	0.03	Upgrade
Currency Exchange Gain (Loss)	-0.07	0.02	-0.02	0.01	-0	Upgrade
Other Non Operating Income (Expenses)	11.37	7.29	5.36	2.09	0.34	Upgrade
EBT Excluding Unusual Items	-41.73	-34.48	-33.26	-13.54	-8.92	Upgrade
Other Unusual Items	-	0.01	-	-	-	Upgrade
Pretax Income	-41.73	-34.47	-33.26	-13.54	-8.92	Upgrade
Income Tax Expense	0.02	0.19	-	-	-	Upgrade
Net Income	-41.75	-34.66	-33.26	-13.54	-8.92	Upgrade
Net Income to Common	-41.75	-34.66	-33.26	-13.54	-8.92	Upgrade
Shares Outstanding (Basic)	198	165	139	88	64	Upgrade
Shares Outstanding (Diluted)	198	165	139	88	64	Upgrade
Shares Change (YoY)	20.37%	19.02%	56.89%	38.59%	39.14%	Upgrade
EPS (Basic)	-0.21	-0.21	-0.24	-0.15	-0.14	Upgrade
EPS (Diluted)	-0.21	-0.21	-0.24	-0.15	-0.14	Upgrade
Free Cash Flow	-53.81	-41.02	-37.92	-16.82	-8.85	Upgrade
Free Cash Flow Per Share	-0.27	-0.25	-0.27	-0.19	-0.14	Upgrade
EBITDA	-53.65	-42.66	-39.95	-15.9	-9.25	Upgrade
D&A For EBITDA	0.38	0.25	0.13	0.04	0.04	Upgrade
EBIT	-54.03	-42.91	-40.08	-15.94	-9.29	Upgrade

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