Ondine Biomedical 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	FY 2020	2015 - 2019
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Revenue	2.2	2.05	1.2	0.64	2.57	1.79	Upgrade
Revenue Growth (YoY)	34.82%	70.32%	88.56%	-75.17%	43.44%	16.84%	Upgrade
Cost of Revenue	0.75	0.73	0.5	0.35	1.32	1.14	Upgrade
Gross Profit	1.45	1.32	0.7	0.29	1.25	0.65	Upgrade
Selling, General & Admin	11.16	11.01	9.8	12.31	13.33	12.04	Upgrade
Research & Development	13.88	9.22	5.14	6.28	4.98	3.31	Upgrade
Operating Expenses	25.58	20.77	15.51	19.05	18.77	16.52	Upgrade
Operating Income	-24.13	-19.44	-14.81	-18.76	-17.52	-15.87	Upgrade
Interest Expense	-0.01	-0.03	-0.05	-0.03	-0.01	-0.49	Upgrade
Interest & Investment Income	0.22	0.03	0.24	0.19	-	-	Upgrade
Currency Exchange Gain (Loss)	-0.17	0.04	-0.14	0.64	0.19	0.14	Upgrade
Other Non Operating Income (Expenses)	0.21	0.3	0	-1.33	-1.63	-0.05	Upgrade
EBT Excluding Unusual Items	-23.9	-19.1	-14.75	-19.29	-18.98	-16.27	Upgrade
Gain (Loss) on Sale of Assets	-	-	-0.1	-0.08	-	-	Upgrade
Other Unusual Items	-	-	0.44	-	-31.11	-	Upgrade
Pretax Income	-23.9	-19.1	-14.41	-19.37	-50.09	-16.27	Upgrade
Net Income	-23.9	-19.1	-14.41	-19.37	-50.09	-16.27	Upgrade
Net Income to Common	-23.9	-19.1	-14.41	-19.37	-50.09	-16.27	Upgrade
Shares Outstanding (Basic)	372	275	197	195	80	71	Upgrade
Shares Outstanding (Diluted)	372	275	197	195	80	71	Upgrade
Shares Change (YoY)	68.94%	39.31%	1.30%	144.34%	12.69%	761.95%	Upgrade
EPS (Basic)	-0.06	-0.07	-0.07	-0.10	-0.63	-0.23	Upgrade
EPS (Diluted)	-0.06	-0.07	-0.07	-0.10	-0.63	-0.23	Upgrade
Free Cash Flow	-18.61	-15.5	-13.83	-16.66	-12.62	-6.36	Upgrade
Free Cash Flow Per Share	-0.05	-0.06	-0.07	-0.09	-0.16	-0.09	Upgrade
Gross Margin	65.77%	64.47%	58.44%	44.98%	48.81%	36.24%	Upgrade
Operating Margin	-1095.51%	-948.95%	-1230.67%	-2940.91%	-681.98%	-886.15%	Upgrade
Profit Margin	-1084.66%	-932.06%	-1198.01%	-3036.36%	-1949.59%	-908.49%	Upgrade
Free Cash Flow Margin	-844.53%	-756.47%	-1149.63%	-2610.66%	-491.13%	-355.00%	Upgrade
EBITDA	-23.71	-19.24	-14.59	-18.54	-17.24	-14.91	Upgrade
D&A For EBITDA	0.42	0.21	0.21	0.22	0.28	0.96	Upgrade
EBIT	-24.13	-19.44	-14.81	-18.76	-17.52	-15.87	Upgrade
Advertising Expenses	-	0.13	0.18	0.23	0.14	-	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.