FRA:OAY3 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 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cost of Revenue	0.15	0.16	0.22	0.04	0.03	0.01
Gross Profit	-0.15	-0.16	-0.22	-0.04	-0.03	-0.01
Selling, General & Admin	1.76	3.43	4.27	2.61	1.34	0.19
Other Operating Expenses	2.3	2.45	0.68	0.53	0.02	0.01
Operating Expenses	19.9	26.29	13.28	8.45	1.93	0.28
Operating Income	-20.04	-26.45	-13.5	-8.49	-1.97	-0.29
Interest Expense	-0.17	-0.04	-	-	-0	-0
Interest & Investment Income	0.04	0.05	1.07	0.54	0.03	-
Currency Exchange Gain (Loss)	5.02	0.54	-9.93	-0.41	0.01	0.04
Other Non Operating Income (Expenses)	0.34	3.31	1.39	-0.12	-0.08	-0.04
EBT Excluding Unusual Items	-14.81	-22.6	-20.96	-8.48	-2	-0.29
Gain (Loss) on Sale of Investments	0.13	0.59	-35.03	-	-	-
Other Unusual Items	-	-	-	-	-	0.09
Pretax Income	-14.69	-22.01	-56	-8.48	-2	-0.2
Earnings From Continuing Operations	-14.69	-22.01	-56	-8.48	-2	-0.2
Minority Interest in Earnings	2.63	4.38	10.06	-	-	-
Net Income	-12.05	-17.63	-45.94	-8.48	-2	-0.2
Net Income to Common	-12.05	-17.63	-45.94	-8.48	-2	-0.2
Shares Outstanding (Basic)	134	134	130	85	46	33
Shares Outstanding (Diluted)	134	134	130	85	46	33
Shares Change (YoY)	1.29%	2.56%	53.90%	85.38%	39.92%	75.38%
EPS (Basic)	-0.09	-0.13	-0.35	-0.10	-0.04	-0.01
EPS (Diluted)	-0.09	-0.13	-0.35	-0.10	-0.04	-0.01
Free Cash Flow	-0.35	-14.57	-109.05	-10.81	-1.92	-0.22
Free Cash Flow Per Share	-0.00	-0.11	-0.84	-0.13	-0.04	-0.01
EBITDA	-	-21.65	-	-	-1.93	-0.25
D&A For EBITDA	-	4.8	-	-	0.04	0.04
EBIT	-20.04	-26.45	-13.5	-8.49	-1.97	-0.29

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