Tertiary Minerals Income Statement

Financials in millions GBP. Fiscal year is October - September.

Millions GBP. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	0.17	0.2	0.16	0.18	0.17	0.17
Revenue Growth (YoY)	-17.51%	23.31%	-10.35%	6.07%	3.63%	-6.08%
Gross Profit	0.17	0.2	0.16	0.18	0.17	0.17
Selling, General & Admin	0.8	0.77	0.67	0.57	0.57	0.49
Exploration Expenses	0.01	0.02	0.04	0.15	0.78	0.09
Total Operating Expenses	0.81	0.78	0.71	0.72	1.35	0.57
Operating Income	-0.64	-0.58	-0.55	-0.54	-1.18	-0.41
Interest Income	0	0	0	0	0	0
Total Non-Operating Income (Expense)	0	0	0	0	0	0
Pretax Income	-0.66	-0.58	-0.55	-0.54	-1.18	-0.41
Net Income	-0.66	-0.58	-0.55	-0.54	-1.18	-0.41
Net Income to Common	-0.66	-0.58	-0.55	-0.54	-1.18	-0.41
Net Income Growth	-	-	-	-	-	-
Shares Outstanding (Basic)	4,791	4,077	2,489	1,792	1,429	1,065
Shares Outstanding (Diluted)	4,791	4,077	2,489	1,792	1,429	1,065
Shares Change (YoY)	17.50%	63.78%	38.93%	25.42%	34.15%	60.91%
EPS (Basic)	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00
EPS (Diluted)	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00
EPS Growth	-	-	-	-	-	-
Free Cash Flow	-0.68	-0.57	-0.43	-0.42	-0.47	-0.36
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Per Share	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	-388.67%	-291.26%	-338.84%	-299.10%	-687.48%	-246.59%
Profit Margin	-401.15%	-291.13%	-338.71%	-298.38%	-687.40%	-246.56%
FCF Margin	-410.91%	-282.80%	-267.12%	-233.41%	-277.40%	-216.93%
EBITDA	-0.64	-0.58	-0.55	-0.54	-1.17	-0.41
EBITDA Margin	-386.90%	-289.86%	-337.43%	-298.11%	-686.51%	-245.57%
EBIT	-0.64	-0.58	-0.55	-0.54	-1.18	-0.41
EBIT Margin	-388.67%	-291.26%	-338.84%	-299.10%	-687.48%	-246.59%