Cathedra Bitcoin 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
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	23.78	23.14	14.95	8.81
Revenue Growth (YoY)	26.48%	54.78%	69.74%	-
Cost of Revenue	16.16	16.1	10.95	6.39
Gross Profit	7.62	7.04	4	2.42
Selling, General & Admin	3.73	2.56	0.41	3.03
Other Operating Expenses	-0.4	-0.25	-0.1	5.01
Operating Expenses	8.14	5.69	0.88	21.51
Operating Income	-0.52	1.35	3.13	-19.09
Interest Expense	-2.21	-1.95	-0.12	-3.77
Interest & Investment Income	-	-	-	0.03
Currency Exchange Gain (Loss)	2.11	2.21	-	3.91
Other Non Operating Income (Expenses)	0.7	-	0.02	0.61
EBT Excluding Unusual Items	0.08	1.6	3.03	-18.31
Merger & Restructuring Charges	-0.34	-0.34	-	-
Gain (Loss) on Sale of Investments	-0.02	-0.01	-	-
Gain (Loss) on Sale of Assets	-	-	-	-1.1
Asset Writedown	-	-	-	-26.66
Other Unusual Items	-	-	-	-0.04
Pretax Income	-0.28	1.25	3.03	-46.11
Income Tax Expense	0.54	0.51	0.03	-1.12
Earnings From Continuing Operations	-0.82	0.73	3	-44.99
Earnings From Discontinued Operations	-0.54	-0.82	-0.41	-0.04
Net Income to Company	-1.36	-0.09	2.59	-45.03
Minority Interest in Earnings	0.5	0.76	-	-
Net Income	-0.86	0.67	2.59	-45.03
Net Income to Common	-0.86	0.67	2.59	-45.03
Net Income Growth	-	-73.95%	-	-
Shares Outstanding (Basic)	791	731	625	105
Shares Outstanding (Diluted)	791	739	625	105
Shares Change (YoY)	5.14%	18.20%	495.36%	-
EPS (Basic)	-0.00	0.00	0.00	-0.43
EPS (Diluted)	-0.00	0.00	0.00	-0.43
EPS Growth	-	-77.97%	-	-
Free Cash Flow	-3.9	-0.79	-0.62	-22.78
Free Cash Flow Per Share	-0.01	-0.00	-0.00	-0.22
Gross Margin	32.06%	30.43%	26.75%	27.47%
Operating Margin	-2.19%	5.82%	20.90%	-216.75%
Profit Margin	-3.61%	2.91%	17.30%	-511.19%
Free Cash Flow Margin	-16.38%	-3.41%	-4.15%	-258.55%
EBITDA	3.16	3.69	3.63	-11.38
EBITDA Margin	13.28%	15.96%	24.26%	-129.23%
D&A For EBITDA	3.68	2.35	0.5	7.71
EBIT	-0.52	1.35	3.13	-19.09
EBIT Margin	-2.19%	5.82%	20.90%	-216.75%
Effective Tax Rate	-	41.16%	1.06%	-

Updated Nov 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.