Nerds on Site Income Statement

Financials in millions CAD. Fiscal year is June - May.

Millions CAD. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022	May '21 May 31, 2021
Revenue	13.36	12.09	10.95	10.53	9.63	10.12
Revenue Growth (YoY)	19.14%	10.32%	4.07%	9.30%	-4.86%	-0.21%
Cost of Revenue	9.92	8.84	8.16	7.77	7.1	7.49
Gross Profit	3.44	3.24	2.8	2.76	2.53	2.63
Selling, General & Admin	3.61	3.66	3.19	3.43	3.46	3.9
Operating Expenses	3.73	3.68	3.24	3.51	3.57	4.05
Operating Income	-0.29	-0.44	-0.45	-0.76	-1.03	-1.42
Interest Expense	-0.24	-0.22	-0.14	-0.09	-0.05	-0.04
Interest & Investment Income	0.01	0.02	0.05	0.1	0.15	0.14
EBT Excluding Unusual Items	-0.52	-0.63	-0.53	-0.74	-0.93	-1.32
Gain (Loss) on Sale of Assets	0	0.04	0.09	-	-	-
Asset Writedown	-	-	-	-	-	-0.07
Pretax Income	-0.52	-0.59	-0.44	-0.74	-0.93	-1.39
Earnings From Continuing Operations	-0.52	-0.59	-0.44	-0.74	-0.93	-1.39
Minority Interest in Earnings	0.08	0.12	-	-	-	-
Net Income	-0.44	-0.46	-0.44	-0.74	-0.93	-1.39
Net Income to Common	-0.44	-0.46	-0.44	-0.74	-0.93	-1.39
Shares Outstanding (Basic)	90	89	89	89	89	86
Shares Outstanding (Diluted)	90	89	89	89	89	86
Shares Change (YoY)	0.36%	-	-	-	3.48%	0.22%
EPS (Basic)	-0.00	-0.01	-0.00	-0.01	-0.01	-0.02
EPS (Diluted)	-0.00	-0.01	-0.00	-0.01	-0.01	-0.02
Free Cash Flow	-0.38	-0.67	-0.44	-0.44	-0.85	-0.3
Free Cash Flow Per Share	-0.00	-0.01	-0.01	-0.01	-0.01	-0.00
Gross Margin	25.76%	26.83%	25.52%	26.18%	26.32%	25.96%
Operating Margin	-2.16%	-3.60%	-4.08%	-7.19%	-10.74%	-14.03%
Profit Margin	-3.26%	-3.84%	-4.05%	-7.06%	-9.69%	-13.71%
Free Cash Flow Margin	-2.81%	-5.58%	-3.97%	-4.20%	-8.85%	-2.95%
EBITDA	-0.29	-0.43	-0.42	-0.69	-0.95	-1.3
EBITDA Margin	-2.14%	-3.59%	-3.82%	-6.59%	-9.90%	-12.87%
D&A For EBITDA	0	0	0.03	0.06	0.08	0.12
EBIT	-0.29	-0.44	-0.45	-0.76	-1.03	-1.42
EBIT Margin	-2.16%	-3.60%	-4.08%	-7.19%	-10.74%	-14.03%
Advertising Expenses	-	0.05	0.07	0.09	0.09	0.13

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