NextSource Materials Income Statement

Financials in millions USD. Fiscal year is July - June.

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	1.14	0.71	-	-	-	-
Cost of Revenue	3.6	3.09	-	-	-	-
Gross Profit	-2.46	-2.37	-	-	-	-
Selling, General & Admin	8.45	8.79	7.1	4	2.32	5.14
Depreciation & Amortization Expenses	0.53	0.66	0.2	0.39	0.04	0.01
Exploration Expenses	0.06	0.03	0.08	0.04	0.18	0.05
Other Operating Expenses	4.12	9.38	2.72	7.02	-18.53	36.91
Total Operating Expenses	13.16	18.87	10.09	11.46	-16	42.11
Operating Income	-15.62	-21.24	-10.09	-11.46	16	-42.11
Interest Income	0.06	0.12	1.16	0.12	0	0
Interest Expense	-3.53	-2.58	-0.27	-0.44	-0.01	-0
Other Non-Operating Income (Expense)	-	-	-	-	-	-0.15
Total Non-Operating Income (Expense)	-3.46	-2.46	0.89	-0.32	-0.01	-0.15
Pretax Income	-19.09	-23.7	-9.2	-11.78	15.99	-42.25
Provision for Income Taxes	0.86	0.54	0.25	-	-	0
Net Income	-27.66	-23.26	-9	-11.68	16.12	-41.96
Net Income to Common	-27.66	-23.26	-9	-11.68	16.12	-41.96
Shares Outstanding (Basic)	184	177	153	117	99	67
Shares Outstanding (Diluted)	184	177	153	117	99	67
Shares Change (YoY)	18.14%	15.37%	30.58%	18.20%	48.83%	26.43%
EPS (Basic)	-0.15	-0.13	-0.06	-0.10	0.16	-0.63
EPS (Diluted)	-0.15	-0.13	-0.06	-0.10	0.16	-0.63
Free Cash Flow	-28.24	-30.9	-21.05	-20.71	-14.6	-5.69
Free Cash Flow Per Share	-0.15	-0.17	-0.14	-0.18	-0.15	-0.09
Gross Margin	-216.92%	-331.68%	-	-	-	-
Operating Margin	-1375.70%	-2971.22%	-	-	-	-
Profit Margin	-1756.31%	-3391.37%	-	-	-	-
FCF Margin	-2486.72%	-4322.41%	-	-	-	-
EBITDA	-15.09	-20.57	-9.89	-11.06	16.04	-42.1
EBITDA Margin	-1328.81%	-2878.22%	-	-	-	-
EBIT	-15.62	-21.24	-10.09	-11.46	16	-42.11
EBIT Margin	-1375.70%	-2971.22%	-	-	-	-
Effective Tax Rate	-4.49%	-2.29%	-2.68%	0.00%	0.00%	-0.00%

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