Cybeats Technologies Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	1.84	1.17	0.15	-	0
Other Revenue	0	-	-	-	0.37
Revenue	1.84	1.17	0.15	-	0.37
Revenue Growth (YoY)	101.97%	692.64%	-	-	-
Cost of Revenue	0.05	0.05	0.23	-	0.28
Gross Profit	1.79	1.12	-0.08	-	0.09
Selling, General & Admin	6.71	7.72	7.67	0.1	0.88
Research & Development	0.76	1.02	1.01	-	-
Operating Expenses	10.09	10.85	12.33	0.1	0.88
Operating Income	-8.31	-9.73	-12.41	-0.1	-0.8
Interest Expense	-0.68	-0.14	-0.1	-	-0
Currency Exchange Gain (Loss)	-0.03	-0.03	-0.02	-	-
Other Non Operating Income (Expenses)	-1.03	-0.44	-7.64	-0.05	-
Pretax Income	-10.06	-10.34	-20.18	-0.15	-0.8
Net Income	-10.06	-10.34	-20.18	-0.15	-0.8
Net Income to Common	-10.06	-10.34	-20.18	-0.15	-0.8
Shares Outstanding (Basic)	110	98	22	1	9
Shares Outstanding (Diluted)	110	98	22	1	9
Shares Change (YoY)	26.27%	350.26%	1612.96%	-86.12%	-
EPS (Basic)	-0.09	-0.11	-0.93	-0.12	-0.09
EPS (Diluted)	-0.09	-0.11	-0.93	-0.12	-0.09
Free Cash Flow	-4.51	-9.24	-7.31	0.01	-1.06
Free Cash Flow Per Share	-0.04	-0.09	-0.34	0.00	-0.12
Gross Margin	97.13%	95.53%	-55.20%	-	23.38%
Operating Margin	-451.06%	-829.41%	-8389.41%	-	-215.10%
Profit Margin	-546.14%	-881.49%	-13636.76%	-	-215.82%
Free Cash Flow Margin	-245.11%	-787.98%	-4938.21%	-	-284.85%
EBITDA	-8.38	-9.72	-12.3	-0.09	-0.79
EBITDA Margin	-	-	-	-	-212.67%
D&A For EBITDA	-0.08	0.01	0.11	0	0.01
EBIT	-8.31	-9.73	-12.41	-0.1	-0.8
EBIT Margin	-	-	-	-	-215.10%
Revenue as Reported	1.84	1.17	0.15	-	0.37
Advertising Expenses	-	1.46	0.68	-	0

Source: S&P Capital IQ. Standard template. Financial Sources.