Nextleaf Solutions Income Statement

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

Millions CAD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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	11.4	11.26	12.48	8.18	4.41	3.38
Revenue Growth (YoY)	-6.27%	-9.73%	52.55%	85.48%	30.50%	389.25%
Cost of Revenue	7.55	7.47	8.74	5.87	3.75	4.23
Gross Profit	3.84	3.79	3.74	2.31	0.66	-0.86
Selling, General & Admin	2.73	2.64	2.69	1.64	2.82	2.91
Research & Development	0.22	0.23	0.29	0.13	0.01	0.04
Amortization of Goodwill & Intangibles	0.05	0.05	0.05	0.05	0.16	0.35
Operating Expenses	3.04	2.94	4.4	1.83	3.01	3.74
Operating Income	0.81	0.85	-0.66	0.48	-2.35	-4.6
Interest Expense	-0.06	-0.06	-0.06	-0.14	-0.62	-0.38
Other Non Operating Income (Expenses)	-1.21	-1.19	-0.8	-0.49	-0.55	-1.26
EBT Excluding Unusual Items	-0.46	-0.39	-1.52	-0.15	-3.52	-6.24
Gain (Loss) on Sale of Assets	-	-	-	-	-	0.02
Other Unusual Items	0.03	0.23	0.08	0.38	0.04	0.84
Pretax Income	-0.43	-0.16	-1.44	0.22	-3.49	-5.39
Net Income	-0.43	-0.16	-1.44	0.22	-3.49	-5.39
Net Income to Common	-0.43	-0.16	-1.44	0.22	-3.49	-5.39
Shares Outstanding (Basic)	167	167	162	152	138	123
Shares Outstanding (Diluted)	167	167	162	152	138	123
Shares Change (YoY)	2.29%	2.95%	6.32%	10.14%	12.56%	9.11%
EPS (Basic)	-0.00	-0.00	-0.01	0.00	-0.03	-0.04
EPS (Diluted)	-0.00	-0.00	-0.01	0.00	-0.03	-0.04
Free Cash Flow	0.69	0.35	-0.68	0.85	-0.91	-2.94
Free Cash Flow Per Share	0.00	0.00	-0.00	0.01	-0.01	-0.02
Gross Margin	33.73%	33.68%	29.99%	28.24%	14.99%	-25.30%
Operating Margin	7.08%	7.56%	-5.26%	5.85%	-53.27%	-136.09%
Profit Margin	-3.81%	-1.45%	-11.51%	2.73%	-79.07%	-159.37%
Free Cash Flow Margin	6.09%	3.14%	-5.47%	10.42%	-20.66%	-86.89%
EBITDA	1.32	1.39	-0.11	1.17	-1.47	-3.43
EBITDA Margin	11.61%	12.36%	-0.85%	14.25%	-33.36%	-101.56%
D&A For EBITDA	0.52	0.54	0.55	0.69	0.88	1.17
EBIT	0.81	0.85	-0.66	0.48	-2.35	-4.6
EBIT Margin	7.08%	7.56%	-5.26%	5.85%	-53.27%	-136.09%
Revenue as Reported	11.4	11.26	12.48	8.18	4.41	3.38

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.