Lodestar 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	0.51	0.49	0.55	1.36	2.36	Upgrade
Operating Expenses	3.04	0.55	8.83	1.79	2.98	Upgrade
Operating Income	-3.04	-0.55	-8.83	-1.79	-2.98	Upgrade
Interest & Investment Income	0.02	0.04	0.06	0.03	-	Upgrade
Currency Exchange Gain (Loss)	-0.01	0.01	0.01	0.06	0.03	Upgrade
Other Non Operating Income (Expenses)	-0.2	-0.11	-0.31	-0.21	-1.02	Upgrade
EBT Excluding Unusual Items	-3.23	-0.6	-9.05	-1.92	-3.98	Upgrade
Other Unusual Items	1.14	-	0.04	-	-	Upgrade
Pretax Income	-2.09	-0.6	-9.01	-1.92	-3.98	Upgrade
Net Income	-2.09	-0.6	-9.01	-1.92	-3.98	Upgrade
Net Income to Common	-2.09	-0.6	-9.01	-1.92	-3.98	Upgrade
Shares Outstanding (Basic)	27	22	22	16	12	Upgrade
Shares Outstanding (Diluted)	27	22	22	16	12	Upgrade
Shares Change (YoY)	20.38%	-	39.35%	28.91%	344.59%	Upgrade
EPS (Basic)	-0.08	-0.03	-0.41	-0.12	-0.32	Upgrade
EPS (Diluted)	-0.08	-0.03	-0.41	-0.12	-0.32	Upgrade
Free Cash Flow	-0.88	-0.55	-1.44	-2.12	-4.7	Upgrade
Free Cash Flow Per Share	-0.03	-0.03	-0.07	-0.13	-0.38	Upgrade
EBITDA	-0.53	7.69	-0.59	-1.62	-	Upgrade
D&A For EBITDA	2.5	8.24	8.24	0.17	-	Upgrade
EBIT	-3.04	-0.55	-8.83	-1.79	-2.98	Upgrade

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