Yangarra Resources Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Revenue	108.12	124.7	304.16	221	126.9
Revenue Growth (YoY)	-13.30%	-59.00%	37.63%	74.16%	56.39%
Cost of Revenue	31.55	32.27	35.88	29.31	21.85
Gross Profit	76.57	92.44	268.28	191.69	105.05
Selling, General & Admin	5.68	5.27	5.76	4.07	2.94
Depreciation & Amortization Expenses	38.01	35.51	39.44	37.66	27.19
Other Operating Expenses	4.41	3.47	1.7	0.63	1.32
Total Operating Expenses	48.1	44.26	46.9	42.36	31.44
Operating Income	28.47	48.18	56.22	137.75	73.6
Interest Expense	-10.42	-12.66	-12.9	-11.59	-8.39
Other Non-Operating Income (Expense)	4.81	-2.93	6.6	-	-
Total Non-Operating Income (Expense)	-5.6	-15.59	-6.3	-11.59	-8.39
Pretax Income	22.87	32.59	63.18	137.75	65.21
Net Income	22.87	32.59	63.18	137.75	65.21
Net Income to Common	22.87	32.59	63.18	137.75	65.21
Net Income Growth	-29.82%	-48.42%	-54.13%	111.22%	782.57%
Shares Outstanding (Basic)	101	98	93	87	86
Shares Outstanding (Diluted)	109	104	98	92	89
Shares Change (YoY)	4.85%	5.87%	6.94%	3.00%	4.19%
EPS (Basic)	0.15	0.27	0.50	1.22	0.58
EPS (Diluted)	0.14	0.25	0.47	1.16	0.56
EPS Growth	-44.00%	-46.81%	-59.48%	107.14%	833.33%
Free Cash Flow	1.13	11.41	5.08	60.31	3.11
Free Cash Flow Growth	-90.09%	124.49%	-91.57%	1837.36%	-
Free Cash Flow Per Share	0.01	0.11	0.05	0.66	0.03
Gross Margin	70.82%	74.13%	88.20%	86.74%	82.78%
Operating Margin	26.33%	38.63%	18.48%	62.33%	58.00%
Profit Margin	21.15%	26.13%	20.77%	62.33%	51.39%
FCF Margin	1.05%	9.15%	1.67%	27.29%	2.45%
EBITDA	66.49	83.69	95.66	175.4	100.79
EBITDA Margin	61.49%	67.11%	31.45%	79.37%	79.42%
EBIT	28.47	48.18	56.22	137.75	73.6
EBIT Margin	26.33%	38.63%	18.48%	62.33%	58.00%

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