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 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 31, 2023	Jan '22 Jan 31, 2022
Selling, General & Admin	7.77	4.63	3.08	1.92	1.64
Other Operating Expenses	0.39	0.19	-	-	-
Operating Expenses	8.4	5.04	3.1	2	1.67
Operating Income	-8.4	-5.04	-3.1	-2	-1.67
Interest Expense	-0.27	-0.29	-	-	-0.01
Interest & Investment Income	1.19	0.32	1.1	0.25	0
Currency Exchange Gain (Loss)	0.29	-0.16	0.26	0.46	-0.2
Other Non Operating Income (Expenses)	0.2	0.9	-0.06	-0.1	-0.08
EBT Excluding Unusual Items	-6.99	-4.27	-1.8	-1.38	-1.96
Gain (Loss) on Sale of Investments	-1.59	-0.07	-0.08	0.46	0.26
Gain (Loss) on Sale of Assets	-	2.65	-0	0.19	-0
Pretax Income	-8.58	-1.69	-1.87	-0.73	-1.7
Income Tax Expense	-0.65	-1.01	-0.11	0.01	-
Net Income	-7.93	-0.67	-1.76	-0.74	-1.7
Net Income to Common	-7.93	-0.67	-1.76	-0.74	-1.7
Shares Outstanding (Basic)	111	54	54	46	27
Shares Outstanding (Diluted)	111	54	54	46	27
Shares Change (YoY)	107.09%	-	17.32%	70.50%	97.75%
EPS (Basic)	-0.07	-0.01	-	-0.02	-0.06
EPS (Diluted)	-0.07	-0.01	-	-0.02	-0.06
Free Cash Flow	-31.33	-19.41	-20.02	-8.47	-4.14
Free Cash Flow Per Share	-0.28	-0.36	-0.37	-0.19	-0.15
EBITDA	-	-	-	-2	-1.67
D&A For EBITDA	-	-	-	0	0
EBIT	-8.4	-5.04	-3.1	-2	-1.67
Advertising Expenses	-	-	-	-	0.22

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