TSXV:FAN Income Statement

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

Millions CAD. Fiscal year is Feb - Jan.

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jul '26 Jul 31, 2026	Jan '26 Jan 31, 2026	Jan '25 Jan 31, 2025	Jan '24 Jan 31, 2024	Jan '23 Jan 31, 2023	Jan '22 Jan 31, 2022
Selling, General & Admin	4.83	1.97	1.26	0.47	0.57	0.44
Operating Expenses	7.53	2.72	2.54	0.89	2.4	0.46
Operating Income	-7.53	-2.72	-2.54	-0.89	-2.4	-0.46
Interest Expense	-0.42	-0.28	-0.01	-0	-0.01	-
Interest & Investment Income	-	-	0.02	-	-	0
Other Non Operating Income (Expenses)	0.03	0.49	0.65	-0.03	-0.03	0.13
EBT Excluding Unusual Items	-7.93	-2.51	-1.88	-0.92	-2.43	-0.33
Gain (Loss) on Sale of Assets	-	-	-	-	-	-0
Other Unusual Items	-0.31	0.11	0.03	-	-	-
Pretax Income	-8.23	-2.4	-1.85	-0.92	-2.43	-0.34
Net Income	-8.23	-2.4	-1.85	-0.92	-2.43	-0.34
Net Income to Common	-8.23	-2.4	-1.85	-0.92	-2.43	-0.34
Net Income Growth	-	-	-	-	-	-
Shares Outstanding (Basic)	123	96	68	28	7	5
Shares Outstanding (Diluted)	123	96	68	28	7	5
Shares Change	44.37%	41.81%	138.04%	321.48%	23.13%	87.22%
EPS (Basic)	-0.07	-0.02	-0.03	-0.03	-0.36	-0.06
EPS (Diluted)	-0.07	-0.02	-0.03	-0.03	-0.36	-0.06
EPS Growth	-	-	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jul '26 Jul 31, 2026	Jan '26 Jan 31, 2026	Jan '25 Jan 31, 2025	Jan '24 Jan 31, 2024	Jan '23 Jan 31, 2023	Jan '22 Jan 31, 2022
Free Cash Flow	-7.79	-5.95	-4.15	-1.97	-0.63	-1.82
Free Cash Flow Per Share	-0.06	-0.06	-0.06	-0.07	-0.09	-0.33
EBITDA	-7.51	-2.7	-2.52	-0.71	-0.66	-
D&A For EBITDA	0.03	0.02	0.02	0.18	1.73	-
EBIT	-7.53	-2.72	-2.54	-0.89	-2.4	-0.46