Tidewater Renewables 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	248	426.5	97.68	76.1	34.58
Revenue Growth (YoY)	-41.85%	336.63%	28.36%	120.05%	730.31%
Cost of Revenue	212.3	308.4	53.63	29.97	11.06
Gross Profit	35.7	118.1	44.05	46.13	23.52
Selling, General & Admin	5	9.1	7.97	5.83	1.28
Other Operating Expenses	-12.4	24.4	56.76	-28.45	0.69
Operating Expenses	10.8	64.8	95.13	0.05	13.05
Operating Income	24.9	53.3	-51.08	46.08	10.48
Interest Expense	-22.5	-36.9	-21.75	-7.06	-2.04
Earnings From Equity Investments	3.6	4.5	0.68	0.22	-
Currency Exchange Gain (Loss)	0.6	-3.3	0.82	-1.18	-0.11
Other Non Operating Income (Expenses)	-5.1	0.8	9.14	-2.16	-2.33
EBT Excluding Unusual Items	1.5	18.4	-62.19	35.91	6
Gain (Loss) on Sale of Investments	-	-2.1	-	-	-
Gain (Loss) on Sale of Assets	-1	-489	-	-	-
Asset Writedown	-	-0.8	-	-	-
Other Unusual Items	-	-	-1.67	-	-
Pretax Income	0.5	-473.5	-63.85	35.91	6
Income Tax Expense	-3	-115.6	-22.83	9.97	1.85
Net Income	3.5	-357.9	-41.02	25.94	4.14
Net Income to Common	3.5	-357.9	-41.02	25.94	4.14
Net Income Growth	-	-	-	525.94%	-
Shares Outstanding (Basic)	36	35	35	35	20
Shares Outstanding (Diluted)	37	35	35	35	20
Shares Change (YoY)	5.10%	1.64%	-0.45%	75.31%	-
EPS (Basic)	0.10	-10.14	-1.18	0.75	0.21
EPS (Diluted)	0.09	-10.15	-1.18	0.74	0.21
EPS Growth	-	-	-	255.33%	-
Free Cash Flow	20.6	30.6	-180.02	-177.13	-34.18
Free Cash Flow Per Share	0.56	0.87	-5.18	-5.08	-1.72
Gross Margin	14.39%	27.69%	45.10%	60.62%	68.02%
Operating Margin	10.04%	12.50%	-52.29%	60.55%	30.29%
Profit Margin	1.41%	-83.92%	-41.99%	34.09%	11.98%
Free Cash Flow Margin	8.31%	7.17%	-184.30%	-232.77%	-98.84%
EBITDA	37	79.5	-30.7	60.78	17.97
EBITDA Margin	14.92%	18.64%	-31.43%	79.87%	51.98%
D&A For EBITDA	12.1	26.2	20.38	14.7	7.5
EBIT	24.9	53.3	-51.08	46.08	10.48
EBIT Margin	10.04%	12.50%	-52.29%	60.55%	30.29%
Effective Tax Rate	-	-	-	27.75%	30.87%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.