Cornish Metals Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '22 Jan 31, 2022	Jan '21 Jan 31, 2021
Cost of Revenue	8.4	-	-	-	-
Gross Profit	-8.4	-	-	-	-
Selling, General & Admin	-	4.84	3.08	1.64	0.89
Operating Expenses	-	4.85	3.1	1.67	0.94
Operating Income	-8.4	-4.85	-3.1	-1.67	-0.94
Interest Expense	-0.27	-0.28	-	-0.01	-0.17
Interest & Investment Income	1.19	0.31	1.1	0	0
Currency Exchange Gain (Loss)	0.29	-0.14	0.26	-0.2	-0
Other Non Operating Income (Expenses)	0.2	-0.01	-0.06	-0.08	-0.02
EBT Excluding Unusual Items	-6.99	-4.97	-1.8	-1.96	-1.14
Gain (Loss) on Sale of Investments	-1.59	-0.07	-0.08	0.26	0.22
Gain (Loss) on Sale of Assets	-	2.6	-0	-0	-
Asset Writedown	-	0.83	-	-	-
Pretax Income	-8.58	-1.61	-1.87	-1.7	-0.91
Income Tax Expense	-0.65	-1.01	-0.11	-	-
Net Income	-7.93	-0.59	-1.76	-1.7	-0.91
Net Income to Common	-7.93	-0.59	-1.76	-1.7	-0.91
Shares Outstanding (Basic)	111	54	54	27	14
Shares Outstanding (Diluted)	111	54	54	27	14
Shares Change (YoY)	107.09%	-	100.03%	97.75%	55.96%
EPS (Basic)	-0.07	-0.01	-	-0.06	-0.07
EPS (Diluted)	-0.07	-0.01	-	-0.06	-0.07
Free Cash Flow	-31.33	-18.74	-20.02	-4.14	-1.66
Free Cash Flow Per Share	-0.28	-0.35	-0.37	-0.15	-0.12
EBITDA	-	-	-	-1.67	-0.94
D&A For EBITDA	-	-	-	0	0
EBIT	-8.4	-4.85	-3.1	-1.67	-0.94
Advertising Expenses	-	-	-	0.22	0.08

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