illumin Holdings Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	149.53	143.59	140.39	126.32	121.04	122.03
Revenue Growth (YoY)	3.46%	2.28%	11.14%	4.36%	-0.81%	16.33%
Cost of Revenue	92.75	86.08	74.93	66.02	60.25	58.46
Gross Profit	56.78	57.52	65.46	60.3	60.79	63.57
Selling, General & Admin	45.44	44.21	43.27	40.77	38.8	31.11
Depreciation & Amortization Expenses	6.33	6.09	5.36	5.48	4.85	5.06
Research & Development	18.19	18.55	18.13	19.7	16.81	12.68
Other Operating Expenses	3.25	3.45	3.73	5.73	5.85	4.13
Total Operating Expenses	73.21	72.3	70.49	71.67	66.31	52.98
Operating Income	-16.43	-14.78	-5.03	-11.38	-5.52	10.58
Interest Income	2.33	1.4	1.82	2.12	-	3.37
Interest Expense	-	-	-	-	-0.54	-1.05
Other Non-Operating Income (Expense)	-4.83	-1.4	-1.82	-2.12	0.54	-2.32
Total Non-Operating Income (Expense)	-2.5	0	0	0	0	0
Pretax Income	-15.82	-14.8	1.86	-12.08	0.21	12.9
Provision for Income Taxes	0.18	-0.14	0.99	-1.1	0.96	1.15
Net Income	-16	-14.66	0.87	-10.99	-0.75	11.75
Net Income to Common	-16	-14.66	0.87	-10.99	-0.75	11.75
Net Income Growth	-	-	-	-	-	218.42%
Shares Outstanding (Basic)	52	52	51	55	59	58
Shares Outstanding (Diluted)	52	52	55	55	59	59
Shares Change (YoY)	-6.62%	-6.61%	1.09%	-7.47%	0.12%	15.80%
EPS (Basic)	-0.30	-0.28	0.02	-0.20	-0.01	0.20
EPS (Diluted)	-0.30	-0.28	0.02	-0.20	-0.01	0.20
EPS Growth	-	-	-	-	-	185.71%
Shares Outstanding	51.2	51.6	51.24	51.35	56.81	60.73
Free Cash Flow	-3.87	1.06	8.44	-2.26	1.69	19.3
Free Cash Flow Growth	-	-87.39%	-	-	-91.24%	33.03%
Free Cash Flow Per Share	-0.07	0.02	0.15	-0.04	0.03	0.33
Gross Margin	37.97%	40.06%	46.63%	47.73%	50.22%	52.09%
Operating Margin	-10.99%	-10.29%	-3.58%	-9.01%	-4.56%	8.67%
Profit Margin	-10.70%	-10.21%	0.62%	-8.70%	-0.62%	9.63%
FCF Margin	-2.58%	0.74%	6.01%	-1.79%	1.40%	15.82%
EBITDA	-10.11	-8.69	0.32	-5.9	-0.67	15.64
EBITDA Margin	-6.76%	-6.05%	0.23%	-4.67%	-0.55%	12.82%
EBIT	-16.43	-14.78	-5.03	-11.38	-5.52	10.58
EBIT Margin	-10.99%	-10.29%	-3.58%	-9.01%	-4.56%	8.67%
Effective Tax Rate	-1.12%	0.93%	53.26%	9.06%	462.50%	8.92%

Updated May 8, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.