Solaris Resources Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Selling, General & Admin	10.53	12.94	11.47	10.22	8.82	9.5
Exploration Expenses	16.18	35.35	61.51	30.95	51.49	49.85
Other Operating Expenses	-	-	-	0.25	-	-
Total Operating Expenses	26.71	48.29	72.98	41.42	60.31	59.35
Operating Income	-26.71	-38.48	-72.98	-41.17	-60.31	-59.35
Interest Income	-	1.13	2.01	0.59	0.37	0.4
Interest Expense	-5.54	-5.74	-5.07	-0.15	-	-
Other Non-Operating Income (Expense)	1.06	11.18	-1.04	-0.11	1.23	2.1
Total Non-Operating Income (Expense)	-4.49	6.57	-4.11	0.34	1.59	2.49
Pretax Income	-31.2	-41.72	-77.08	-40.83	-58.72	-56.86
Provision for Income Taxes	-	0.57	-	-	-	-
Net Income	-31.2	-42.29	-77.08	-41.08	-58.72	-56.86
Minority Interest in Earnings	0.06	0.06	0.06	0.08	0.06	0.06
Net Income to Common	-31.26	-42.23	-77.02	-41.01	-58.66	-56.8
Net Income Growth	-	-	-	-	-	-
Shares Outstanding (Basic)	167	165	157	142	114	108
Shares Outstanding (Diluted)	167	165	157	142	114	108
Shares Change	2.05%	4.96%	10.70%	25.10%	5.59%	39.00%
EPS (Basic)	-0.18	-0.26	-0.49	0.29	0.52	0.53
EPS (Diluted)	-0.18	-0.26	-0.49	0.29	0.52	0.53
EPS Growth	-	-	-	-44.23%	-1.89%	60.61%
Free Cash Flow	21.24	45.98	-60.8	-38.4	-59.51	-48.34
Free Cash Flow Growth	-24.70%	-	-	-	-	-
Free Cash Flow Per Share	0.13	0.28	-0.39	-0.27	-0.52	-0.45
EBITDA	-26.68	-37.38	-71.96	-40.24	-59.53	-58.94
EBIT	-26.71	-38.48	-72.98	-41.17	-60.31	-59.35
Effective Tax Rate	-	-1.36%	0.00%	0.00%	0.00%	0.00%