NorthX Nickel Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Selling, General & Admin	1.03	1.47	2.18	2.47	1.68	0.33
Other Operating Expenses	-	0.51	0.73	0.12	-	-
Operating Expenses	34.48	35.75	4.42	4.06	2.4	0.53
Operating Income	-34.48	-35.75	-4.42	-4.06	-2.4	-0.53
Interest Expense	-0.01	-0.01	-0.1	-0.11	-	-
Interest & Investment Income	0.05	0.05	0.18	0.21	-	0
Currency Exchange Gain (Loss)	0	0	-0	-0	0.01	-
Other Non Operating Income (Expenses)	-0.08	-0.08	1.71	1.86	-0.03	-0.04
EBT Excluding Unusual Items	-34.52	-35.79	-2.63	-2.09	-2.42	-0.57
Asset Writedown	32.75	-	-	-	-	-0.16
Other Unusual Items	-	-	-	-	-1.06	-
Pretax Income	-2	-35.79	-2.63	-2.09	-3.48	-0.73
Income Tax Expense	-	-	0.04	0.37	-	-
Net Income	-2	-35.79	-2.67	-2.45	-3.48	-0.73
Net Income to Common	-2	-35.79	-2.67	-2.45	-3.48	-0.73
Shares Outstanding (Basic)	34	25	14	14	2	1
Shares Outstanding (Diluted)	34	25	14	14	2	1
Shares Change (YoY)	63.92%	74.95%	4.31%	730.58%	105.87%	200.56%
EPS (Basic)	-0.06	-1.43	-	-0.18	-2.11	-0.92
EPS (Diluted)	-0.06	-1.43	-	-0.18	-2.11	-0.92
Free Cash Flow	-1.64	-3.21	-8.52	-10.2	-2.37	-1.14
Free Cash Flow Per Share	-0.05	-0.13	-0.60	-0.74	-1.44	-1.42
EBITDA	-1.25	-2.51	-4.42	-4.05	-2.25	-
D&A For EBITDA	33.24	33.24	0	0	0.15	-
EBIT	-34.48	-35.75	-4.42	-4.06	-2.4	-0.53

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