Excellon Resources Inc. (EXNRF)

Excellon Resources Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	-	-	-	25.82	37.96	26.2
Revenue Growth (YoY)	-	-	-	-31.96%	44.86%	-1.01%
Cost of Revenue	-	-	-	26.46	33.51	24.63
Gross Profit	-	-	-	-0.64	4.45	1.57
Selling, General & Admin	5.14	5.06	7.67	10.35	12.93	13.4
Depreciation & Amortization Expenses	-	0.04	0.17	0.32	0.45	0.39
Exploration Expenses	0.27	0.28	1.45	5.58	7.19	4.03
Other Operating Expenses	0.24	7.62	13.08	5.02	39.56	-
Operating Income	-5.65	-13.01	-22.37	-21.9	-55.68	-16.25
Interest Expense	-1.78	-2.44	-4.76	-4.29	-3.68	-2.51
Other Non-Operating Income (Expense)	0.08	7.61	28.73	1.11	-0.76	-0.37
Total Non-Operating Income (Expense)	-1.7	5.17	23.97	-3.18	-4.44	-2.88
Pretax Income	-4.81	-5.29	5.79	-18.46	-52.7	-12.24
Provision for Income Taxes	-	-	0.74	-0.38	-5.08	-3.78
Net Income	-4.76	-5.22	6.53	-18.84	-57.77	-16.02
Minority Interest in Earnings	-0.05	-0.07	-	-	-	-
Net Income to Common	-4.76	-5.22	6.53	-18.84	-57.77	-16.02
Shares Outstanding (Basic)	180	101	42	35	33	29
Shares Outstanding (Diluted)	187	107	43	35	33	29
Shares Change (YoY)	126.32%	150.34%	22.82%	6.98%	12.06%	41.66%
EPS (Basic)	-0.03	-0.05	0.16	-0.54	-1.77	-0.55
EPS (Diluted)	-0.03	-0.05	0.15	-0.54	-1.77	-0.55
Free Cash Flow	-1.22	-0.75	-1.59	-1.62	-5.1	-8.09
Free Cash Flow Per Share	-0.01	-0.01	-0.04	-0.05	-	-
Gross Margin	-	-	-	-2.46%	11.72%	6.00%
Operating Margin	-	-	-	-84.82%	-146.70%	-62.03%
Profit Margin	-	-	-	-72.95%	-152.21%	-61.14%
FCF Margin	-	-	-	-6.27%	-13.44%	-30.88%
EBITDA	-5.65	-12.97	-22.2	-14.08	-47.93	-11.28
EBITDA Margin	-	-	-	-54.54%	-126.29%	-43.05%
EBIT	-5.65	-13.01	-22.37	-21.9	-55.68	-16.25
EBIT Margin	-	-	-	-84.82%	-146.70%	-62.03%
Effective Tax Rate	-	0.00%	12.83%	2.05%	9.64%	30.91%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.