Silver Crown Royalties Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	4.55	1.23	0.58	0.12	-
Revenue Growth	330.49%	112.17%	365.92%	-	-
Cost of Revenue	0.11	0.05	0.03	-	-
Gross Profit	4.44	1.18	0.55	0.12	-
Selling, General & Admin	1.89	1.47	1.07	0.86	0.23
Operating Expenses	5.47	3	2.01	1.62	0.23
Operating Income	-1.03	-1.82	-1.46	-1.49	-0.23
Interest & Investment Income	0.13	0.02	0.04	0.01	0
Currency Exchange Gain (Loss)	0.03	-0.04	0.09	-	-
Other Non Operating Income (Expenses)	-0.75	-0.49	-2.26	-	-
EBT Excluding Unusual Items	-1.62	-2.32	-3.59	-1.48	-0.22
Asset Writedown	-1.99	-1.99	-	-	-
Pretax Income	-3.05	-4.31	-3.59	-1.48	-0.22
Net Income	-3.05	-4.31	-3.59	-1.48	-0.22
Net Income to Common	-3.05	-4.31	-3.59	-1.48	-0.22
Net Income Growth	-	-	-	-	-
Shares Outstanding (Basic)	5	3	2	1	2
Shares Outstanding (Diluted)	5	3	2	1	2
Shares Change	79.23%	51.38%	87.50%	-47.21%	-
EPS (Basic)	-0.63	-1.42	-1.80	-1.39	-0.11
EPS (Diluted)	-0.63	-1.42	-1.80	-1.39	-0.11
EPS Growth	-	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Free Cash Flow	-13.83	-5.81	-3.84	-4.77	-0.02
Free Cash Flow Per Share	-2.87	-1.92	-1.92	-4.47	-0.01
Gross Margin	97.50%	95.74%	94.14%	100.00%	-
Operating Margin	-22.61%	-147.25%	-251.56%	-1196.31%	-
Profit Margin	-67.06%	-349.36%	-618.12%	-1189.00%	-
Free Cash Flow Margin	-303.75%	-471.15%	-660.93%	-3823.47%	-
EBITDA	-0.44	-1.67	-1.41	-1.48	-
EBITDA Margin	-9.62%	-135.62%	-242.07%	-	-
D&A For EBITDA	0.59	0.14	0.06	0.01	-
EBIT	-1.03	-1.82	-1.46	-1.49	-0.23
EBIT Margin	-22.61%	-147.25%	-251.56%	-	-