Elysee Development Corp. (TSXV:ELC)

Elysee Development Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Other Revenue	8.8	1.26	-3.49	-1.59	0.53	4.83
Revenue	8.8	1.26	-3.49	-1.59	0.53	4.83
Revenue Growth (YoY)	-	-	-	-	-88.94%	113.91%
Gross Profit	8.8	1.26	-3.49	-1.59	0.53	4.83
Selling, General & Admin	0.52	0.47	0.5	0.72	0.48	0.75
Other Operating Expenses	-	-	-	-	-	0.03
Operating Expenses	0.52	0.47	0.5	0.72	0.48	0.78
Operating Income	8.28	0.8	-4	-2.3	0.06	4.04
Interest Expense	-0.22	-0.14	-	-	-	-
Currency Exchange Gain (Loss)	0.03	0.03	-0	0.01	0.01	0
Other Non Operating Income (Expenses)	-0.03	-0.03	-0.04	-0.04	-0.03	-0.03
EBT Excluding Unusual Items	8.07	0.65	-4.03	-2.33	0.04	4.02
Pretax Income	8.07	0.65	-4.03	-2.33	0.04	4.02
Net Income	8.07	0.65	-4.03	-2.33	0.04	4.02
Net Income to Common	8.07	0.65	-4.03	-2.33	0.04	4.02
Net Income Growth	-	-	-	-	-99.06%	139.56%
Shares Outstanding (Basic)	28	28	29	28	28	27
Shares Outstanding (Diluted)	35	31	29	28	28	27
Shares Change (YoY)	23.09%	9.50%	0.51%	-0.11%	5.05%	0.19%
EPS (Basic)	0.29	0.02	-0.14	-0.08	0.00	0.15
EPS (Diluted)	0.23	0.02	-0.14	-0.08	0.00	0.15
EPS Growth	-	-	-	-	-99.11%	138.59%
Free Cash Flow	3.14	-1.22	0.34	-0.28	-1.58	2.43
Free Cash Flow Per Share	0.09	-0.04	0.01	-0.01	-0.06	0.09
Dividend Per Share	-	-	-	0.010	0.020	0.040
Dividend Growth	-	-	-	-50.00%	-50.00%	44.45%
Gross Margin	100.00%	100.00%	-	-	100.00%	100.00%
Operating Margin	94.14%	63.02%	-	-	10.92%	83.78%
Profit Margin	91.68%	51.68%	-	-	7.05%	83.27%
Free Cash Flow Margin	35.68%	-96.55%	-	-	-296.53%	50.45%
EBIT	8.28	0.8	-4	-2.3	0.06	4.04
EBIT Margin	94.14%	63.02%	-	-	10.92%	83.78%
Revenue as Reported	8.83	1.26	-3.5	-1.57	0.55	4.8
Advertising Expenses	-	0	0	0	0.01	0.02

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.