Black Swan Graphene Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
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
Cost of Revenue	1.58	0.85	0.93	0.45	0.1
Gross Profit	-1.58	-0.85	-0.93	-0.45	-0.1
Selling, General & Admin	2.9	1.53	1.63	2.11	0.51
Amortization of Goodwill & Intangibles	0.95	0.95	0.95	0.95	0.32
Operating Expenses	4.67	2.48	2.99	3.32	1.84
Operating Income	-6.25	-3.32	-3.93	-3.77	-1.93
Interest & Investment Income	0.13	0.12	0.15	0.02	-
Other Non Operating Income (Expenses)	-0.36	-0.19	-0.77	-0.18	-0.01
EBT Excluding Unusual Items	-6.49	-3.39	-4.55	-3.92	-1.94
Gain (Loss) on Sale of Investments	-	-	-1.66	-	-
Other Unusual Items	-	-	0.13	-4.57	-
Pretax Income	-6.49	-3.39	-6.08	-8.49	-1.94
Net Income	-6.49	-3.39	-6.08	-8.49	-1.94
Net Income to Common	-6.49	-3.39	-6.08	-8.49	-1.94
Shares Outstanding (Basic)	46	38	37	30	1
Shares Outstanding (Diluted)	46	38	37	30	1
Shares Change (YoY)	17.30%	1.53%	23.46%	5215.15%	-
EPS (Basic)	-0.14	-0.09	-0.16	-0.28	-3.43
EPS (Diluted)	-0.14	-0.09	-0.16	-0.28	-3.43
EBITDA	-5.31	-2.38	-2.98	-2.82	-1.62
D&A For EBITDA	0.95	0.95	0.95	0.95	0.32
EBIT	-6.25	-3.32	-3.93	-3.77	-1.93

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