Flagship Minerals Limited (ASX:FLG)

Flagship Minerals Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Other Revenue	0.02	0.03	0.02	-	-
Revenue	0.02	0.03	0.02	-	-
Revenue Growth (YoY)	-46.29%	38.13%	-	-	-
Gross Profit	0.02	0.03	0.02	-	-
Selling, General & Admin	2.54	2.1	3.1	1.72	1.31
Operating Expenses	2.57	2.14	3.15	1.78	1.35
Operating Income	-2.56	-2.11	-3.12	-1.78	-1.35
Interest Expense	-0.14	-0.1	-0	-0	-0
Interest & Investment Income	-	0	0	0	0.01
Currency Exchange Gain (Loss)	-0.03	0.03	-0.21	-0.27	-0.35
EBT Excluding Unusual Items	-2.72	-2.18	-3.34	-2.05	-1.71
Other Unusual Items	-	-0.01	-	-	-
Pretax Income	-2.72	-2.19	-3.34	-2.05	-1.71
Net Income	-2.72	-2.19	-3.34	-2.05	-1.71
Net Income to Common	-2.72	-2.19	-3.34	-2.05	-1.71
Shares Outstanding (Basic)	233	182	156	147	132
Shares Outstanding (Diluted)	233	182	156	147	132
Shares Change (YoY)	27.52%	16.69%	6.59%	11.29%	39.03%
EPS (Basic)	-0.01	-0.01	-0.02	-0.01	-0.01
EPS (Diluted)	-0.01	-0.01	-0.02	-0.01	-0.01
Free Cash Flow	-2.5	-2.09	-4.92	-4.22	-2.46
Free Cash Flow Per Share	-0.01	-0.01	-0.03	-0.03	-0.02
Gross Margin	100.00%	100.00%	100.00%	-	-
Operating Margin	-16760.00%	-7444.46%	-15195.00%	-	-
Profit Margin	-17845.34%	-7692.87%	-16237.70%	-	-
Free Cash Flow Margin	-16395.16%	-7345.81%	-23932.20%	-	-
EBITDA	-2.55	-2.1	-3.1	-1.74	-1.34
D&A For EBITDA	0.01	0.02	0.02	0.04	0.02
EBIT	-2.56	-2.11	-3.12	-1.78	-1.35

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