Falcon Energy Materials plc (TSXV:FLCN)

Falcon Energy Materials 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
Selling, General & Admin	4.74	5.03	3.9	2.5	1.42	2.46
Depreciation & Amortization Expenses	0.16	0.17	0.2	-	-	-
Exploration Expenses	0.25	0.57	1.29	1.88	0.31	0.97
Other Operating Expenses	2.16	1.57	0.36	1.32	0.54	0.05
Total Operating Expenses	7.31	7.33	5.74	5.7	2.28	3.48
Operating Income	-7.31	-7.33	-5.74	-5.7	-2.28	-3.48
Interest Income	0.07	0.27	0.27	-	-	0
Interest Expense	-	-	-	-0.17	-0.34	-0.23
Other Non-Operating Income (Expense)	0.04	0.82	0.02	0.2	0.15	0.17
Total Non-Operating Income (Expense)	0.11	1.09	0.3	0.03	-0.19	-0.06
Pretax Income	-7.2	-6.23	-5.45	-5.67	-2.47	-3.54
Net Income	-7.2	-6.23	-5.45	-5.67	-2.47	-3.54
Net Income to Common	-7.2	-6.23	-5.45	-5.67	-2.47	-3.54
Shares Outstanding (Basic)	122	117	115	108	82	78
Shares Outstanding (Diluted)	122	117	115	108	82	78
Shares Change (YoY)	4.18%	1.73%	6.89%	32.20%	5.37%	11.30%
EPS (Basic)	0.07	0.07	0.05	0.05	0.03	-0.05
EPS (Diluted)	0.07	0.07	0.05	0.05	0.03	-0.05
EPS Growth	40.00%	40.00%	-	66.67%	-	-
Free Cash Flow	-9.22	-5.07	-4.82	-5.07	-1.36	-3.28
Free Cash Flow Per Share	-0.08	-0.04	-0.04	-0.05	-0.02	-0.04
EBITDA	-7.15	-7.16	-5.55	-5.51	-2.06	-3.21
EBIT	-7.31	-7.33	-5.74	-5.7	-2.28	-3.48

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.