Tree Island Steel Ltd. (TSX:TSL)

Tree Island Steel Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	170.83	221.11	254.57	359.56	301.85
Revenue Growth (YoY)	-22.74%	-13.14%	-29.20%	19.12%	39.81%
Cost of Revenue	161.38	209.33	224.28	251.97	233.22
Gross Profit	9.45	11.79	30.29	65.33	68.63
Selling, General & Admin	12.14	13.47	13.59	14.85	16.37
Total Operating Expenses	12.14	13.47	13.59	14.85	16.37
Operating Income	-2.69	-1.69	16.7	50.48	52.26
Interest Income	0.18	0.45	0.76	0.13	-
Interest Expense	-2.35	-2.32	-1.82	-2.41	-2.53
Other Non-Operating Income (Expense)	-1.58	0.43	-4.14	-4	63.75
Total Non-Operating Income (Expense)	-3.75	-1.44	-5.2	-6.27	61.22
Pretax Income	-6.44	-3.13	11.51	44.21	113.48
Provision for Income Taxes	-1.12	0.97	3.96	11.61	25.2
Net Income	-5.33	-4.1	7.55	33.11	87.97
Net Income to Common	-5.33	-4.1	7.55	33.11	87.97
Net Income Growth	-	-	-77.20%	-62.37%	1614.50%
Shares Outstanding (Basic)	26	26	28	28	28
Shares Outstanding (Diluted)	26	26	28	28	28
Shares Change (YoY)	-1.94%	-4.74%	-2.11%	-0.20%	-1.11%
EPS (Basic)	-0.21	-0.15	0.27	1.17	3.09
EPS (Diluted)	-0.21	-0.15	0.27	1.17	3.09
EPS Growth	-	-	-76.92%	-62.14%	1616.67%
Free Cash Flow	-1.98	-3.24	18.2	0.04	-0.26
Free Cash Flow Growth	-	-	43445.99%	-	-
Free Cash Flow Per Share	-0.08	-0.12	0.65	0.00	-0.01
Dividends Per Share	0.060	0.120	0.120	0.120	0.120
Dividend Growth	-50.00%	-	-	-	50.00%
Gross Margin	5.53%	5.33%	11.90%	18.17%	22.74%
Operating Margin	-1.58%	-0.76%	6.56%	14.04%	17.31%
Profit Margin	-3.12%	-1.85%	2.96%	9.21%	29.14%
FCF Margin	-1.16%	-1.47%	7.15%	0.01%	-0.09%
EBITDA	2.83	3.78	21.72	50.49	58.1
EBITDA Margin	1.65%	1.71%	8.53%	14.04%	19.25%
EBIT	-2.69	-1.69	16.7	50.48	52.26
EBIT Margin	-1.58%	-0.76%	6.56%	14.04%	17.31%
Effective Tax Rate	17.31%	-31.14%	34.41%	26.26%	22.20%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.