EMERGE Commerce Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	27.66	19.34	19.58	31.7	34.83
Revenue Growth (YoY)	43.00%	-1.24%	-38.22%	-8.99%	278.45%
Cost of Revenue	17.77	11.41	11.95	17.85	19.72
Gross Profit	9.89	7.93	7.63	13.84	15.11
Selling, General & Admin	9.09	8.41	9.41	12.72	13.87
Depreciation & Amortization Expenses	0.32	0.22	2.46	4.74	3.98
Other Operating Expenses	0.34	0.48	8.77	12.01	3.23
Total Operating Expenses	9.75	9.11	20.64	29.47	21.08
Operating Income	0.48	-0.69	-4.23	-3.61	-2.74
Interest Expense	-1.58	-1.35	-3.51	-4	-1.85
Other Non-Operating Income (Expense)	0.88	1.89	-0.33	3.85	0.83
Total Non-Operating Income (Expense)	-0.69	0.54	-3.85	-0.15	-1.02
Pretax Income	-0.07	-0.77	-8.08	-3.75	-3.76
Provision for Income Taxes	0.11	0.32	-1.27	-1.3	-0.43
Net Income	0.28	-0.51	-21.26	-17.38	-6.56
Earnings From Discontinued Operations	0.46	0.58	-5.67	-2.92	-
Net Income to Common	0.28	-0.51	-21.26	-17.38	-6.56
Shares Outstanding (Basic)	145	132	109	104	94
Shares Outstanding (Diluted)	145	132	109	104	94
Shares Change (YoY)	9.65%	21.49%	4.89%	10.73%	48.10%
EPS (Basic)	-0.00	-0.01	-0.14	-0.17	-0.07
EPS (Diluted)	-0.00	-0.01	-0.14	-0.17	-0.07
Shares Outstanding	145.02	132.26	108.86	106.35	103.58
Free Cash Flow	2.77	0.13	2.02	1.02	-3.47
Free Cash Flow Growth	2081.41%	-93.70%	98.14%	-	-
Free Cash Flow Per Share	0.02	0.00	0.02	0.01	-0.04
Gross Margin	35.76%	41.02%	38.97%	43.68%	43.39%
Operating Margin	1.74%	-3.57%	-21.62%	-11.38%	-7.86%
Profit Margin	-0.66%	-5.64%	-79.57%	-45.63%	-9.56%
FCF Margin	10.02%	0.66%	10.30%	3.21%	-9.95%
EBITDA	0.8	-0.33	0.55	3.75	1.24
EBITDA Margin	2.90%	-1.73%	2.80%	11.82%	3.56%
EBIT	0.48	-0.69	-4.23	-3.61	-2.74
EBIT Margin	1.74%	-3.57%	-21.62%	-11.38%	-7.86%
Effective Tax Rate	-146.80%	-40.98%	15.72%	34.73%	11.36%

Updated Apr 29, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.