Equity Metals Corporation (TSXV:EQTY)

Equity Metals Income Statement

Financials in millions CAD. Fiscal year is September - August.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	May 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021	Aug 31, 2020
Cost of Revenue	0.08	0.07	0.05	0.05	0.05	0.03
Gross Profit	-0.08	-0.07	-0.05	-0.05	-0.05	-0.03
Selling, General & Admin	1.69	1.25	1.06	1.15	1.51	0.79
Other Operating Expenses	0.02	0.02	0	0.01	0.01	0.13
Operating Expenses	5.99	4.85	2.88	5.14	4.11	1.1
Operating Income	-6.07	-4.92	-2.93	-5.19	-4.16	-1.13
Interest & Investment Income	0.12	0.06	0.05	0	0	0.01
Currency Exchange Gain (Loss)	-0	-0	-0	-0	-0	-0
Other Non Operating Income (Expenses)	1.19	0.83	-0.02	0.18	-0.02	-0.01
EBT Excluding Unusual Items	-4.76	-4.03	-2.91	-5.01	-4.18	-1.13
Asset Writedown	-	-	-	-	-0.02	-
Pretax Income	-4.76	-4.03	-2.91	-5.01	-4.21	-1.13
Income Tax Expense	0.06	0.04	-	-	-	-
Net Income	-4.82	-4.08	-2.91	-5.01	-4.21	-1.13
Net Income to Common	-4.82	-4.08	-2.91	-5.01	-4.21	-1.13
Shares Outstanding (Basic)	185	158	122	97	71	28
Shares Outstanding (Diluted)	185	158	122	97	71	28
Shares Change (YoY)	23.95%	29.64%	26.48%	36.35%	156.51%	83.36%
EPS (Basic)	-0.03	-0.03	-0.02	-0.05	-0.06	-0.04
EPS (Diluted)	-0.03	-0.03	-0.02	-0.05	-0.06	-0.04
Free Cash Flow	-5.63	-4.14	-2.45	-4.66	-3.32	-0.95
Free Cash Flow Per Share	-0.03	-0.03	-0.02	-0.05	-0.05	-0.04
EBITDA	-6.06	-4.91	-2.93	-5.18	-4.15	-1.11
D&A For EBITDA	0.01	0.01	0.01	0.01	0.01	0.02
EBIT	-6.07	-4.92	-2.93	-5.19	-4.16	-1.13

Updated May 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.