Nevis Brands Income Statement

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

Millions CAD. Fiscal year is Dec - Nov.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 30, 2025	Nov '24 Nov 30, 2024	Nov '23 Nov 30, 2023	Nov '22 Nov 30, 2022	Nov '21 Nov 30, 2021
Revenue	1.7	1.55	0.67	-	-
Revenue Growth (YoY)	9.40%	130.82%	-	-	-
Cost of Revenue	0.66	0.52	0.28	-	-
Gross Profit	1.04	1.03	0.39	-	-
Selling, General & Admin	0.85	0.79	0.56	0.45	0.82
Research & Development	-	-	0.04	-0.05	0.06
Amortization of Goodwill & Intangibles	0.25	0.24	0.1	-	0.02
Operating Expenses	1.15	1.11	1.1	0.54	0.95
Operating Income	-0.11	-0.08	-0.71	-0.54	-0.95
Interest Expense	-0.04	-0.05	-0.02	-	-
Interest & Investment Income	-	-	-	0	-
Currency Exchange Gain (Loss)	0	-0	-0	-0.03	-0
Other Non Operating Income (Expenses)	-0.19	-0.23	-0.19	-0.02	-0.14
EBT Excluding Unusual Items	-0.34	-0.36	-0.92	-0.59	-1.09
Gain (Loss) on Sale of Assets	-	-	0.01	0.01	-
Other Unusual Items	0.07	-	0.52	0.1	-
Pretax Income	-0.28	-0.36	-0.4	-0.48	-1.09
Net Income	-0.28	-0.36	-0.4	-0.48	-1.09
Net Income to Common	-0.28	-0.36	-0.4	-0.48	-1.09
Shares Outstanding (Basic)	40	38	24	13	13
Shares Outstanding (Diluted)	40	38	24	13	13
Shares Change (YoY)	3.48%	62.90%	79.48%	3.25%	14.59%
EPS (Basic)	-0.01	-0.01	-0.02	-0.04	-0.09
EPS (Diluted)	-0.01	-0.01	-0.02	-0.04	-0.09
Free Cash Flow	0.06	-0.13	-0.39	-0.15	-0.61
Free Cash Flow Per Share	0.00	-0.00	-0.02	-0.01	-0.05
Gross Margin	61.21%	66.29%	58.51%	-	-
Operating Margin	-6.65%	-5.09%	-105.90%	-	-
Profit Margin	-16.22%	-23.39%	-59.53%	-	-
Free Cash Flow Margin	3.66%	-8.52%	-58.15%	-	-
EBITDA	0.14	0.17	-0.6	-0.53	-0.93
EBITDA Margin	8.55%	11.13%	-89.98%	-	-
D&A For EBITDA	0.26	0.25	0.11	0.01	0.02
EBIT	-0.11	-0.08	-0.71	-0.54	-0.95
EBIT Margin	-6.65%	-5.09%	-105.90%	-	-

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