Champion Iron Income Statement

Financials in millions CAD. Fiscal year is April - March.

Millions CAD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Revenue	1,781	1,607	1,524	1,395	1,461	1,282
Revenue Growth (YoY)	17.61%	5.40%	9.26%	-4.50%	13.96%	63.27%
Cost of Revenue	1,175	1,056	884.02	822.76	458.68	428.88
Gross Profit	427.69	401.73	516.69	451.28	958.2	817.76
Selling, General & Admin	60.01	54.13	58.31	50.18	44.59	27.58
Depreciation & Amortization Expenses	178.2	148.6	123.58	121.04	43.93	35.18
Other Operating Expenses	28.72	27.09	29.17	29.8	40.28	16.12
Total Operating Expenses	266.93	229.83	211.07	201.02	128.8	78.87
Operating Income	338.96	320.51	429.21	371.31	873.33	774.06
Interest Income	-3.8	2.18	-0.24	0.82	8.56	10.24
Interest Expense	-25.77	-57.54	-36.14	-25.59	-11.05	-22.43
Other Non-Operating Income (Expense)	2.02	-	-	-	-	-
Total Non-Operating Income (Expense)	-24.53	-55.36	-36.38	-24.77	-2.49	-12.19
Pretax Income	308.39	265.15	392.83	346.55	870.84	761.87
Provision for Income Taxes	123.7	123.1	158.64	145.84	348.26	297.45
Net Income	184.69	142.05	234.19	200.71	522.59	464.43
Net Income to Common	184.69	142.05	234.19	200.71	522.59	464.43
Net Income Growth	43.51%	-39.35%	16.68%	-61.59%	12.52%	419.34%
Shares Outstanding (Basic)	527	518	518	517	508	479
Shares Outstanding (Diluted)	531	528	528	528	524	506
Shares Change (YoY)	0.57%	0.03%	-0.03%	0.68%	3.51%	8.97%
EPS (Basic)	0.36	0.27	0.45	0.39	1.03	0.97
EPS (Diluted)	0.36	0.27	0.44	0.38	1.00	0.92
EPS Growth	50.00%	-38.64%	15.79%	-62.00%	8.70%	384.21%
Free Cash Flow	23.09	-272.36	146.44	-46.91	-48.89	449.77
Free Cash Flow Growth	-	-	-	-	-	177.19%
Free Cash Flow Per Share	0.04	-0.52	0.28	-0.09	-0.09	0.89
Dividends Per Share	0.200	0.200	0.200	0.200	0.200	-
Gross Margin	24.02%	25.01%	33.90%	32.35%	65.59%	63.80%
Operating Margin	19.04%	19.95%	28.16%	26.62%	59.78%	60.39%
Profit Margin	10.37%	8.84%	15.36%	14.39%	35.77%	36.23%
FCF Margin	1.30%	-16.95%	9.61%	-3.36%	-3.35%	35.09%
EBITDA	517.16	469.12	552.79	492.35	917.26	809.24
EBITDA Margin	29.04%	29.20%	36.27%	35.29%	62.79%	63.13%
EBIT	338.96	320.51	429.21	371.31	873.33	774.06
EBIT Margin	19.04%	19.95%	28.16%	26.62%	59.78%	60.39%
Effective Tax Rate	40.11%	46.43%	40.38%	42.08%	39.99%	39.04%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.