TSXV:FFP Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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
Operating Revenue	0.42	0.42	0.4	0.36	0.33	0.31
Other Revenue	0.08	0.12	-0.2	-0.03	-0.43	-0.21
Revenue	0.5	0.54	0.19	0.33	-0.1	0.11
Revenue Growth (YoY)	79.22%	180.18%	-40.75%	-	-	-
Cost of Revenue	0.26	0.26	0.21	0.15	0.13	0.1
Gross Profit	0.24	0.28	-0.02	0.18	-0.23	0
Selling, General & Admin	0.16	0.16	0.15	0.14	0.13	0.14
Other Operating Expenses	0	0	0	0	0	0
Operating Expenses	0.16	0.16	0.15	0.17	0.14	0.14
Operating Income	0.08	0.12	-0.17	0.01	-0.37	-0.14
Interest Expense	-0	-0	-0	-0	-0.01	-0
Currency Exchange Gain (Loss)	-0	-0	-0	-0	-0	-0
EBT Excluding Unusual Items	0.08	0.12	-0.17	0	-0.37	-0.14
Pretax Income	0.08	0.12	-0.17	0	-0.37	-0.14
Income Tax Expense	0.01	0.01	-0.03	-0	-0.06	-0.03
Net Income	0.07	0.11	-0.15	0.01	-0.32	-0.12
Net Income to Common	0.07	0.11	-0.15	0.01	-0.32	-0.12
Shares Outstanding (Basic)	6	6	6	6	6	6
Shares Outstanding (Diluted)	7	7	6	6	6	6
Shares Change (YoY)	7.29%	7.29%	-	-	-	-
EPS (Basic)	0.01	0.02	-0.02	0.00	-0.05	-0.02
EPS (Diluted)	0.01	0.02	-0.02	0.00	-0.05	-0.02
Free Cash Flow	0	0.02	0.05	0.06	0.09	0.05
Free Cash Flow Per Share	-	0.00	0.01	0.01	0.01	0.01
Gross Margin	48.68%	52.56%	-9.40%	54.72%	-	1.28%
Operating Margin	16.90%	23.03%	-88.19%	1.99%	-	-129.27%
Profit Margin	13.10%	19.56%	-75.45%	2.32%	-	-109.53%
Free Cash Flow Margin	0.41%	2.84%	23.43%	19.74%	-	46.23%
EBITDA	-	-	-	0.01	-0.37	-0.14
EBITDA Margin	-	-	-	2.02%	-	-128.93%
D&A For EBITDA	-	-	-	0	0	0
EBIT	0.08	0.12	-0.17	0.01	-0.37	-0.14
EBIT Margin	16.90%	23.03%	-88.19%	1.99%	-	-129.27%
Effective Tax Rate	18.34%	12.22%	-	-	-	-
Revenue as Reported	0.5	0.54	0.19	0.33	-0.1	0.11