Boron One Holdings Inc. (ERVFF)

Boron One Holdings Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Selling, General & Admin	0.78	0.87	0.84	0.84	0.82	0.88
Operating Expenses	0.81	0.88	0.86	0.85	1.04	0.91
Operating Income	-0.81	-0.88	-0.86	-0.85	-1.04	-0.91
Interest Expense	-0.03	-0.02	-0.01	-0.01	-0.02	-0.07
Interest & Investment Income	-	-	-	-	-	0.01
Currency Exchange Gain (Loss)	-0	-0.01	-0.01	0	-0	-0.01
Other Non Operating Income (Expenses)	-0.06	-0.06	0	-0.04	-0.04	-0.05
EBT Excluding Unusual Items	-0.91	-0.97	-0.87	-0.9	-1.1	-1.03
Gain (Loss) on Sale of Investments	-0.01	0	-0.04	-0.16	-	-
Other Unusual Items	-	-	-	-0.02	-	-
Pretax Income	-0.91	-0.97	-0.9	-1.08	-1.1	-1.03
Net Income	-0.91	-0.97	-0.9	-1.08	-1.1	-1.03
Net Income to Common	-0.91	-0.97	-0.9	-1.08	-1.1	-1.03
Shares Outstanding (Basic)	214	195	165	151	130	92
Shares Outstanding (Diluted)	214	195	165	151	130	92
Shares Change (YoY)	13.85%	18.11%	8.97%	16.12%	41.36%	23.92%
EPS (Basic)	-0.00	-0.00	-0.01	-0.01	-0.01	-0.01
EPS (Diluted)	-0.00	-0.00	-0.01	-0.01	-0.01	-0.01
Free Cash Flow	-1.4	-1.52	-1.29	-0.75	-1.36	-0.92
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01
EBITDA	-0.78	-0.87	-0.84	-0.84	-1.01	-0.89
D&A For EBITDA	0.03	0.02	0.01	0.01	0.03	0.03
EBIT	-0.81	-0.88	-0.86	-0.85	-1.04	-0.91

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