Silver X Mining Corp. (TSXV:AGX)

Silver X Mining Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2021
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Feb 28, 2021
Revenue	21.48	21.85	15.67	13.87	4.94	-
Revenue Growth (YoY)	23.05%	39.49%	12.93%	181.01%	-	-
Cost of Revenue	18.54	18.01	16.16	13.24	11.33	-
Gross Profit	2.94	3.85	-0.49	0.64	-6.4	-
Selling, General & Admin	2.59	3.05	3.18	3.83	6.48	2.59
Operating Expenses	5.25	7.74	9.96	6.14	7.15	3.25
Operating Income	-2.31	-3.89	-10.46	-5.51	-13.55	-3.25
Interest Expense	-0.57	-0.63	-0.63	-0.94	-1.81	-0.01
Interest & Investment Income	-	-	-	0	0.05	-
Currency Exchange Gain (Loss)	0.13	-0.07	0.3	-0.14	-1.76	-0
Other Non Operating Income (Expenses)	0	-	-	-	-1.19	-0.67
EBT Excluding Unusual Items	-2.75	-4.59	-10.79	-6.59	-18.26	-3.92
Impairment of Goodwill	-	-	-	-9.08	-	-
Other Unusual Items	0.04	1.17	-	-1.87	-	-
Pretax Income	-2.71	-3.41	-10.79	-17.54	-18.26	-3.92
Income Tax Expense	0.75	1.04	1.64	0.68	-2.37	-
Net Income	-3.46	-4.45	-12.43	-18.21	-15.88	-3.92
Net Income to Common	-3.46	-4.45	-12.43	-18.21	-15.88	-3.92
Shares Outstanding (Basic)	200	187	162	136	90	25
Shares Outstanding (Diluted)	200	187	162	136	90	25
Shares Change (YoY)	15.03%	15.39%	19.32%	51.48%	263.93%	844.22%
EPS (Basic)	-0.02	-0.02	-0.08	-0.13	-0.18	-0.16
EPS (Diluted)	-0.02	-0.02	-0.08	-0.13	-0.18	-0.16
Free Cash Flow	0.85	-1.44	-0.11	-3.94	-13.78	-5.05
Free Cash Flow Per Share	0.00	-0.01	-0.00	-0.03	-0.15	-0.20
Gross Margin	13.71%	17.61%	-3.14%	4.60%	-129.60%	-
Operating Margin	-10.75%	-17.80%	-66.73%	-39.70%	-274.50%	-
Profit Margin	-16.09%	-20.37%	-79.34%	-131.28%	-321.75%	-
Free Cash Flow Margin	3.96%	-6.58%	-0.68%	-28.39%	-279.13%	-
EBITDA	0.19	0.58	-4.14	-3.63	-13.39	-3.25
EBITDA Margin	0.89%	2.64%	-26.42%	-26.15%	-271.25%	-
D&A For EBITDA	2.5	4.47	6.32	1.88	0.16	0
EBIT	-2.31	-3.89	-10.46	-5.51	-13.55	-3.25
EBIT Margin	-10.75%	-17.80%	-66.73%	-39.69%	-274.50%	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.