Lithium Royalty Income Statement

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

Millions USD. 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
Non-Interest Income	2.58	3.82	7.98	18.26	9.35	1.99
Non-Interest Income Growth	-39.49%	-52.10%	-56.32%	95.31%	368.83%	8.27%
Revenues Before Loan Losses	2.58	3.82	7.98	18.26	9.35	1.99
Revenue	2.58	3.82	7.98	18.26	9.35	1.99
Revenue Growth (YoY)	-39.49%	-52.10%	-56.32%	95.31%	368.83%	8.27%
Selling, General & Admin	6.41	5.91	7.9	2.44	0.51	0.22
Other Non-Interest Expenses	2.29	2.01	2.16	4.37	6.06	1.3
Total Non-Interest Expense	8.69	7.92	10.06	6.81	6.58	1.52
Pretax Income	-6.11	-4.1	-2.08	15.24	11.81	0.47
Provision for Income Taxes	-1.21	-1.44	2.89	1.27	-	-
Net Income	-4.9	-2.73	-5.04	13.78	10.72	0.47
Minority Interest in Earnings	-	0.07	0.07	0.19	0.45	-
Net Income to Common	-4.9	-2.73	-5.04	13.78	10.72	0.47
Net Income Growth	-	-	-	28.52%	2179.02%	-
Shares Outstanding (Basic)	55	55	54	44	28	0
Shares Outstanding (Diluted)	55	55	54	44	28	0
Shares Change (YoY)	-0.29%	3.55%	21.45%	60.23%	71569.57%	5.81%
EPS (Basic)	-0.09	-0.05	-0.09	0.31	0.39	7.15
EPS (Diluted)	-0.09	-0.05	-0.09	0.31	0.39	7.15
EPS Growth	-	-	-	-20.51%	-94.55%	-
Free Cash Flow	-2.31	-0.92	-7.54	-2.12	0.78	0.06
Free Cash Flow Growth	-	-	-	-	1212.65%	-93.67%
Free Cash Flow Per Share	-0.04	-0.02	-0.14	-0.05	0.03	1.55
Profit Margin	-44.73%	-69.61%	-62.28%	76.50%	119.51%	23.59%
FCF Margin	-89.63%	-23.95%	-94.48%	-11.59%	8.34%	2.98%
EBITDA	0.58	0.8	0.94	0.96	1.04	0.75
EBITDA Margin	22.40%	20.81%	11.72%	5.26%	11.08%	37.63%
Effective Tax Rate	51.21%	35.13%	-138.80%	8.35%	0.00%	0.00%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Banks template. Financial Sources.