Franco-Nevada Income Statement

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

Millions USD. 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
Revenue	1,531	1,102	1,217	1,314	1,298	1,017
Revenue Growth (YoY)	40.88%	-9.43%	-7.36%	1.23%	27.55%	20.86%
Cost of Revenue	150.6	126.5	177.2	174.8	175.9	155.9
Gross Profit	1,381	975.7	1,040	1,139	1,122	861.4
Selling, General & Admin	39.9	26.6	23.5	22.5	19.6	28.8
Other Operating Expenses	-55.2	-7.9	-3.9	-0.7	-1.4	-7
Operating Expenses	267.3	252	1,470	318.1	261	520.9
Operating Income	1,114	723.7	-430.7	820.7	860.7	340.5
Interest Expense	-0.6	-0.5	-0.6	-1	-1.4	-1.4
Interest & Investment Income	51.3	69.5	52.3	12.6	3.7	3.7
Currency Exchange Gain (Loss)	-0.5	-14.7	2.3	3.6	-3	-0.1
Other Non Operating Income (Expenses)	14.1	-8.1	9.8	-2.2	-2.2	-1.8
EBT Excluding Unusual Items	1,178	769.9	-366.9	833.7	857.8	340.9
Gain (Loss) on Sale of Investments	-	-	-	-	-	2.6
Gain (Loss) on Sale of Assets	-	0.3	3.7	-	-	-
Asset Writedown	-	-	-	-	-	-4
Other Unusual Items	-7.9	-6.3	-1	-	-	-
Pretax Income	1,170	763.9	-364.2	833.7	857.8	339.5
Income Tax Expense	250.1	211.8	102.2	133.1	124.1	13.3
Net Income	919.8	552.1	-466.4	700.6	733.7	326.2
Net Income to Common	919.8	552.1	-466.4	700.6	733.7	326.2
Net Income Growth	-	-	-	-4.51%	124.92%	-5.20%
Shares Outstanding (Basic)	193	192	192	192	191	190
Shares Outstanding (Diluted)	193	193	192	192	192	191
Shares Change (YoY)	0.35%	0.16%	0.21%	0.21%	0.42%	1.44%
EPS (Basic)	4.78	2.87	-2.43	3.66	3.84	1.71
EPS (Diluted)	4.77	2.87	-2.43	3.65	3.83	1.71
EPS Growth	-	-	-	-4.70%	123.98%	-6.56%
Free Cash Flow	-856.3	421.5	469.6	858	194.9	491.3
Free Cash Flow Per Share	-4.44	2.19	2.44	4.47	1.02	2.58
Dividend Per Share	1.500	1.440	1.360	1.280	1.160	1.030
Dividend Growth	5.63%	5.88%	6.25%	10.35%	12.62%	4.04%
Gross Margin	90.17%	88.52%	85.44%	86.69%	86.44%	84.67%
Operating Margin	72.71%	65.66%	-35.39%	62.48%	66.33%	33.47%
Profit Margin	60.06%	50.09%	-38.33%	53.33%	56.54%	32.06%
Free Cash Flow Margin	-55.92%	38.24%	38.59%	65.32%	15.02%	48.30%
EBITDA	1,388	949	1,016	1,107	1,092	839.6
EBITDA Margin	90.64%	86.10%	83.47%	84.27%	84.18%	82.53%
D&A For EBITDA	274.6	225.3	1,446	286.2	231.6	499.1
EBIT	1,114	723.7	-430.7	820.7	860.7	340.5
EBIT Margin	72.71%	65.66%	-35.39%	62.48%	66.33%	33.47%
Effective Tax Rate	21.38%	27.73%	-	15.96%	14.47%	3.92%
Revenue as Reported	1,547	1,114	1,219	-	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.