Blue Star Gold Corp. (TSXV:BAU)

Blue Star Gold Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	Nov 30, 2024	Nov 30, 2023	Nov 30, 2022	Nov 30, 2021
Selling, General & Admin	1.72	2.03	2.38	1.94	2.2
Depreciation & Amortization Expenses	0.1	0.1	0.1	0.16	0.17
Exploration Expenses	2.11	5.64	2.88	-	-
Other Operating Expenses	0.4	0.36	0.3	0.27	0.63
Total Operating Expenses	4.33	8.14	5.66	2.36	3
Operating Income	-4.33	-8.14	-5.66	-2.36	-3
Interest Expense	-0.01	-	-	-	-
Other Non-Operating Income (Expense)	-	-	-	-	-0.68
Total Non-Operating Income (Expense)	-0.01	-	-	-	-0.68
Pretax Income	-4.32	-8.14	-5.66	-2.36	-3.68
Provision for Income Taxes	-0.03	-0.39	-0.25	-0.9	-
Net Income	-4.29	-7.74	-5.41	-1.47	-3.68
Net Income to Common	-4.29	-7.74	-5.41	-1.47	-3.68
Shares Outstanding (Basic)	128	92	69	56	37
Shares Outstanding (Diluted)	128	92	69	56	37
Shares Change (YoY)	38.84%	34.04%	21.75%	51.73%	150.69%
EPS (Basic)	-0.03	-0.08	-0.08	-0.03	-0.10
EPS (Diluted)	-0.03	-0.08	-0.08	-0.03	-0.10
Free Cash Flow	-3.96	-6.9	-3.85	-1.54	-2.17
Free Cash Flow Per Share	-0.03	-0.08	-0.06	-0.03	-0.06
EBITDA	-4.07	-7.83	-5.32	-2.2	-2.83
EBIT	-4.33	-8.14	-5.66	-2.36	-3
Effective Tax Rate	0.75%	4.84%	4.47%	37.91%	0.00%

Updated Nov 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.