Syntheia 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
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
Revenue	0.3	0.01	-	-	-
Cost of Revenue	0.33	0.15	0.13	0.03	-
Gross Profit	-0.03	-0.14	-0.13	-0.03	-
Selling, General & Admin	2.42	2.04	1.9	1.41	0.58
Amortization of Goodwill & Intangibles	0.23	0.15	0.05	0.04	-
Operating Expenses	2.65	2.2	3.07	1.44	0.58
Operating Income	-2.67	-2.34	-3.2	-1.48	-0.58
Interest Expense	-0.24	-0.02	-0.01	-0.01	-
Interest & Investment Income	-	-	0.04	-	-
Other Non Operating Income (Expenses)	-0.53	-0.59	-2.93	-	-
EBT Excluding Unusual Items	-3.46	-2.95	-6.1	-1.49	-0.58
Gain (Loss) on Sale of Investments	0.02	0.02	-0.14	-	-
Asset Writedown	-	-	-3.03	-	-
Other Unusual Items	0.1	-	0.01	-	-
Pretax Income	-3.34	-2.93	-9.26	-1.49	-0.58
Net Income	-3.34	-2.93	-9.26	-1.49	-0.58
Net Income to Common	-3.34	-2.93	-9.26	-1.49	-0.58
Shares Outstanding (Basic)	89	80	54	51	59
Shares Outstanding (Diluted)	89	80	54	51	59
Shares Change (YoY)	66.74%	49.90%	4.59%	-12.35%	-
EPS (Basic)	-0.04	-0.04	-0.17	-0.03	-0.01
EPS (Diluted)	-0.04	-0.04	-0.17	-0.03	-0.01
Free Cash Flow	-1.87	-2.76	-1.71	-0.84	-0.55
Free Cash Flow Per Share	-0.02	-0.03	-0.03	-0.02	-0.01
Operating Margin	-893.29%	-20833.96%	-	-	-
Profit Margin	-1116.91%	-26124.32%	-	-	-
Free Cash Flow Margin	-625.01%	-24591.71%	-	-	-
EBITDA	-2.55	-2.27	-3.2	-1.48	-
D&A For EBITDA	0.12	0.07	0	0	-
EBIT	-2.67	-2.34	-3.2	-1.48	-0.58

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