Crown Capital Partners Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Operating Revenue	81.22	71.04	67.42	43.24	29.66	13.93
Other Revenue	-0.07	-14.99	5.12	-3.06	17.74	30.9
Revenue	81.16	56.05	72.53	40.18	47.4	44.82
Revenue Growth (YoY)	49.69%	-22.72%	80.52%	-15.22%	5.74%	77.82%
Cost of Revenue	60.27	50.75	54	32	25.03	28.08
Gross Profit	20.89	5.3	18.53	8.19	22.37	16.74
Selling, General & Admin	8.87	8.04	8.75	5.71	3.29	3.63
Operating Expenses	21.17	19.6	18.86	12.42	8.07	10.08
Operating Income	-0.29	-14.3	-0.33	-4.24	14.3	6.66
Interest Expense	-9.26	-8.81	-6.41	-3.55	-3.98	-6.13
Currency Exchange Gain (Loss)	0.23	0.66	-0.22	0.17	-0	-
Other Non Operating Income (Expenses)	1	0.92	0.44	0.06	-2.3	-0.22
EBT Excluding Unusual Items	-8.32	-21.54	-6.53	-7.56	8.02	0.31
Merger & Restructuring Charges	-	-	-	-0	-0.2	-
Gain (Loss) on Sale of Assets	-0.98	-1.03	-	-	1.59	-
Asset Writedown	-8.21	-8.26	-6.07	-3.64	-0.66	-3.06
Other Unusual Items	-	-	-	0.07	-0.26	-
Pretax Income	-17.51	-30.83	-12.59	-11.14	8.49	-2.75
Income Tax Expense	1.26	0.7	2.45	-2.11	0.37	-2.84
Earnings From Continuing Operations	-18.78	-31.53	-15.04	-9.02	8.12	0.09
Minority Interest in Earnings	2.25	2.12	2.89	1.55	-6.11	-13.5
Net Income	-16.52	-29.41	-12.15	-7.48	2.01	-13.4
Net Income to Common	-16.52	-29.41	-12.15	-7.48	2.01	-13.4
Shares Outstanding (Basic)	6	6	6	6	9	9
Shares Outstanding (Diluted)	6	6	6	6	9	9
Shares Change (YoY)	2.33%	-0.50%	-5.00%	-32.32%	-6.17%	-3.49%
EPS (Basic)	-2.89	-5.26	-2.16	-1.26	0.23	-1.44
EPS (Diluted)	-2.89	-5.26	-2.16	-1.26	0.23	-1.44
Free Cash Flow	-2.77	12.11	-22	-17.06	16.28	-4.55
Free Cash Flow Per Share	-0.48	2.17	-3.92	-2.89	1.86	-0.49
Dividend Per Share	-	-	-	-	-	0.150
Dividend Growth	-	-	-	-	-	-75.00%
Gross Margin	25.73%	9.46%	25.55%	20.37%	47.20%	37.35%
Operating Margin	-0.36%	-25.51%	-0.46%	-10.55%	30.18%	14.86%
Profit Margin	-20.36%	-52.47%	-16.75%	-18.60%	4.24%	-29.90%
Free Cash Flow Margin	-3.41%	21.60%	-30.33%	-42.46%	34.34%	-10.16%
EBITDA	15.25	-2.02	9.9	1.14	17.28	10.97
EBITDA Margin	18.79%	-3.61%	13.65%	2.83%	36.46%	24.48%
D&A For EBITDA	15.53	12.28	10.23	5.38	2.98	4.31
EBIT	-0.29	-14.3	-0.33	-4.24	14.3	6.66
EBIT Margin	-0.36%	-25.51%	-0.46%	-10.55%	30.18%	14.86%
Effective Tax Rate	-	-	-	-	4.37%	-
Revenue as Reported	-	-	-	-	-	44.82

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