Silver X Mining Corp. (TSXV:AGX)

Silver X Mining Income Statement

Financials in millions USD. 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	25.24	21.85	15.67	13.87	4.94
Revenue Growth (YoY)	15.47%	39.49%	12.93%	181.01%	-
Cost of Revenue	18.41	18.01	16.16	13.24	11.33
Gross Profit	6.82	3.85	-0.49	0.64	-6.4
Selling, General & Admin	3.59	3.05	3.18	3.83	6.48
Amortization of Goodwill & Intangibles	1	4.47	2.11	1	0.16
Operating Expenses	4.59	7.74	9.96	6.14	7.15
Operating Income	2.23	-3.89	-10.46	-5.51	-13.55
Interest Expense	-0.82	-0.63	-0.63	-0.94	-1.81
Interest & Investment Income	-	-	-	0	0.05
Currency Exchange Gain (Loss)	0.32	-0.07	0.3	-0.14	-1.76
Other Non Operating Income (Expenses)	-4.93	-	-	-	-1.19
EBT Excluding Unusual Items	-3.21	-4.59	-10.79	-6.59	-18.26
Impairment of Goodwill	-	-	-	-9.08	-
Other Unusual Items	-	1.17	-	-1.87	-
Pretax Income	-3.21	-3.41	-10.79	-17.54	-18.26
Income Tax Expense	1.55	1.04	1.64	0.68	-2.37
Net Income	-4.76	-4.45	-12.43	-18.21	-15.88
Net Income to Common	-4.76	-4.45	-12.43	-18.21	-15.88
Shares Outstanding (Basic)	232	187	162	136	90
Shares Outstanding (Diluted)	232	187	162	136	90
Shares Change (YoY)	23.94%	15.39%	19.32%	51.48%	3336.31%
EPS (Basic)	-0.02	-0.02	-0.08	-0.13	-0.18
EPS (Diluted)	-0.02	-0.02	-0.08	-0.13	-0.18
Free Cash Flow	-8.31	-1.44	-0.11	-3.94	-13.78
Free Cash Flow Per Share	-0.04	-0.01	-0.00	-0.03	-0.15
Gross Margin	27.04%	17.61%	-3.14%	4.60%	-129.60%
Operating Margin	8.83%	-17.80%	-66.73%	-39.70%	-274.50%
Profit Margin	-18.86%	-20.37%	-79.34%	-131.28%	-321.75%
Free Cash Flow Margin	-32.92%	-6.58%	-0.68%	-28.39%	-279.13%
EBITDA	3.23	0.58	-4.14	-3.63	-13.39
EBITDA Margin	12.81%	2.64%	-26.42%	-26.15%	-271.25%
D&A For EBITDA	1	4.47	6.32	1.88	0.16
EBIT	2.23	-3.89	-10.46	-5.51	-13.55
EBIT Margin	8.83%	-17.80%	-66.73%	-39.69%	-274.50%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.