TSX:SAM Income Statement

Financials in millions CAD. Fiscal year is May - April.

Millions CAD. Fiscal year is May - Apr.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021
Revenue	42.23	32.16	28.33	22.91	25.68	26.8
Revenue Growth (YoY)	31.45%	13.53%	23.66%	-10.79%	-4.18%	7.97%
Cost of Revenue	29.35	25.83	25.92	22.15	20.37	20.4
Gross Profit	12.88	6.33	2.41	0.75	5.31	6.4
Selling, General & Admin	10.31	7.29	4.62	5.41	3.75	2.95
Exploration Expenses	-	-	-	0.07	0.03	0.05
Total Operating Expenses	10.31	7.29	4.62	5.47	3.78	3
Operating Income	2.57	-0.96	-2.21	-4.72	1.52	3.4
Interest Income	0.1	-	-	-	-	-
Interest Expense	-0.36	-0.28	-0.1	-0.14	-0.18	-0.15
Other Non-Operating Income (Expense)	0.06	0.2	0.27	0.63	-1.84	-1.81
Total Non-Operating Income (Expense)	-0.2	-0.08	0.17	0.49	-2.02	-1.96
Pretax Income	1.47	-1.17	-1.7	-4.4	1.43	2.56
Provision for Income Taxes	-0.23	-1.33	-3.6	1.07	0.3	-1.45
Net Income	3.13	0.22	1.63	-5.26	2.41	2.89
Net Income to Common	3.13	0.22	1.63	-5.26	2.41	2.89
Net Income Growth	0.16%	-86.83%	-	-	-16.84%	-
Shares Outstanding (Basic)	104	67	54	53	48	48
Shares Outstanding (Diluted)	104	67	54	53	48	48
Shares Change (YoY)	33.55%	22.84%	3.56%	9.27%	-0.21%	-2.91%
EPS (Basic)	0.03	-	0.03	-0.10	0.05	0.06
EPS (Diluted)	0.03	-	0.03	-0.10	0.05	0.06
EPS Growth	-25.00%	-	-	-	-16.67%	-
Free Cash Flow	6.83	-0.3	-0.03	-3.36	3.99	6.45
Free Cash Flow Growth	-	-	-	-	-38.20%	12305.77%
Gross Margin	30.50%	19.69%	8.49%	3.29%	20.66%	23.89%
Operating Margin	6.09%	-2.99%	-7.81%	-20.61%	5.93%	12.70%
Profit Margin	7.41%	0.67%	5.76%	-22.94%	9.37%	10.79%
FCF Margin	16.17%	-0.92%	-0.11%	-14.69%	15.53%	24.07%
EBITDA	5.89	2.49	0.62	-1.4	4.99	7.86
EBITDA Margin	13.95%	7.75%	2.17%	-6.11%	19.45%	29.33%
EBIT	2.57	-0.96	-2.21	-4.72	1.52	3.4
EBIT Margin	6.09%	-2.99%	-7.81%	-20.61%	5.93%	12.70%
Effective Tax Rate	-15.46%	113.47%	212.45%	-24.41%	20.73%	-56.62%

Updated Jan 31, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.