Jamieson Wellness Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	822.06	733.78	676.17	547.37	451.03
Revenue Growth (YoY)	12.03%	8.52%	23.53%	21.36%	11.73%
Cost of Revenue	483.72	458.17	442.61	349.03	288.59
Gross Profit	338.33	275.61	233.56	198.34	162.44
Selling, General & Admin	224.57	181.76	146.17	115.15	86.41
Total Operating Expenses	224.57	181.76	146.17	115.15	86.41
Operating Income	117.53	106.28	95.25	83.19	76.03
Interest Expense	-22.41	-20.27	-22.78	-12.42	-5.66
Other Non-Operating Income (Expense)	-5.28	-10.21	1.07	-0.27	0.09
Total Non-Operating Income (Expense)	-27.69	-30.48	-21.72	-12.69	-5.57
Pretax Income	89.84	75.8	65.67	70.5	70.47
Provision for Income Taxes	-25.37	-24.67	-19.63	-17.7	-18.38
Net Income	62.44	51.91	47.88	52.81	52.08
Minority Interest in Earnings	2.03	-0.78	-1.84	-	-
Net Income to Common	62.44	51.91	47.88	52.81	52.08
Net Income Growth	20.27%	8.42%	-9.33%	1.39%	25.20%
Shares Outstanding (Basic)	42	42	42	41	40
Shares Outstanding (Diluted)	43	43	43	42	42
Shares Change (YoY)	0.09%	0.45%	1.27%	1.04%	1.26%
EPS (Basic)	1.49	1.23	1.10	1.29	1.30
EPS (Diluted)	1.46	1.19	1.08	1.25	1.25
EPS Growth	22.69%	10.18%	-13.60%	-	23.76%
Free Cash Flow	69.8	52.4	22.88	36.66	22.91
Free Cash Flow Growth	33.22%	129.03%	-37.59%	60.02%	-21.94%
Free Cash Flow Per Share	1.63	1.22	0.54	0.87	0.55
Dividends Per Share	-	0.820	0.740	0.660	0.575
Dividend Growth	-	10.81%	12.12%	14.78%	18.56%
Gross Margin	41.16%	37.56%	34.54%	36.23%	36.02%
Operating Margin	14.30%	14.48%	14.09%	15.20%	16.86%
Profit Margin	7.84%	6.97%	6.81%	9.65%	11.55%
FCF Margin	8.49%	7.14%	3.38%	6.70%	5.08%
EBITDA	137.18	124.81	115.57	100.44	90.3
EBITDA Margin	16.69%	17.01%	17.09%	18.35%	20.02%
EBIT	117.53	106.28	95.25	83.19	76.03
EBIT Margin	14.30%	14.48%	14.09%	15.20%	16.86%
Effective Tax Rate	-28.24%	-32.54%	-29.89%	-25.10%	-26.09%

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