BioRem Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	34.73	37.42	25.17	28.86	24.48	24.38
Revenue Growth (YoY)	-13.85%	48.69%	-12.81%	17.91%	0.42%	18.05%
Cost of Revenue	26.31	27.36	18.14	20.1	18.24	17.36
Gross Profit	8.42	10.06	7.02	8.76	6.24	7.02
Selling, General & Admin	5.32	5.62	3.91	5.79	3.91	4.77
Research & Development	0.09	0.04	0.03	0.1	0.01	0.03
Other Operating Expenses	-0.03	0.05	0.02	0.24	0.24	-0.5
Total Operating Expenses	5.37	5.71	3.96	6.12	4.17	4.3
Operating Income	5.93	8.49	5.85	5.02	4.1	5.39
Interest Expense	-0.17	-0.2	-0.27	-0.26	-0.04	-0.04
Total Non-Operating Income (Expense)	-0.17	-0.2	-0.27	-0.26	-0.04	-0.04
Pretax Income	5.76	8.3	5.58	4.77	4.07	5.35
Provision for Income Taxes	0.77	1.1	0.61	0.77	0.74	0.59
Net Income	2.11	3.04	2.18	1.61	1.3	2.09
Net Income to Common	2.11	3.04	2.18	1.61	1.3	2.09
Net Income Growth	-59.44%	39.66%	35.11%	24.34%	-37.89%	-
Shares Outstanding (Basic)	16	16	16	15	36	39
Shares Outstanding (Diluted)	19	19	17	18	37	40
Shares Change (YoY)	4.60%	9.40%	-2.55%	-53.08%	-5.32%	2.20%
EPS (Basic)	0.13	0.19	0.14	0.10	0.04	0.05
EPS (Diluted)	0.11	0.16	0.13	0.09	0.04	0.05
EPS Growth	-62.29%	23.08%	44.44%	125.00%	-20.00%	-
Free Cash Flow	2.23	3.31	-0.06	1.24	3.71	3
Free Cash Flow Growth	-32.82%	-	-	-66.50%	23.48%	25.45%
Free Cash Flow Per Share	0.12	0.18	-0.00	0.07	0.10	0.08
Gross Margin	24.25%	26.87%	27.90%	30.36%	25.48%	28.79%
Operating Margin	17.06%	22.70%	23.25%	17.41%	16.77%	22.13%
Profit Margin	6.08%	8.13%	8.66%	5.59%	5.30%	8.57%
FCF Margin	6.41%	8.85%	-0.25%	4.30%	15.14%	12.31%
EBITDA	6.44	8.97	6.23	5.37	4.45	5.75
EBITDA Margin	18.55%	23.96%	24.77%	18.62%	18.17%	23.58%
EBIT	5.93	8.49	5.85	5.02	4.1	5.39
EBIT Margin	17.06%	22.70%	23.25%	17.41%	16.77%	22.13%
Effective Tax Rate	13.34%	13.32%	10.93%	16.16%	18.11%	10.96%

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