Frequency Exchange Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	1.12	1.05	0.83	0.7	0.85	0.5
Revenue Growth (YoY)	27.65%	26.26%	18.68%	-17.32%	70.36%	-34.30%
Cost of Revenue	0.37	0.33	0.32	0.26	0.52	0.38
Gross Profit	0.76	0.71	0.51	0.43	0.32	0.11
Selling, General & Admin	1.49	1.42	1.7	1.8	0.87	0.56
Research & Development	0	0	0.07	0.27	0.02	-
Amortization of Goodwill & Intangibles	0	-	-	-	-	0.01
Operating Expenses	2.01	1.8	1.91	2.75	0.95	0.57
Operating Income	-1.25	-1.09	-1.4	-2.32	-0.63	-0.46
Interest Expense	-0.04	-0.04	-0.05	-0.1	-0.16	-0.04
Interest & Investment Income	0.01	0.01	0.02	0.02	-	-
Other Non Operating Income (Expenses)	-0.03	-0.05	-0.02	-2.46	-	-
EBT Excluding Unusual Items	-1.32	-1.18	-1.46	-4.86	-0.79	-0.5
Other Unusual Items	-0	-0	0.02	-	0.01	-
Pretax Income	-1.33	-1.18	-1.44	-4.86	-0.78	-0.5
Net Income	-1.33	-1.18	-1.44	-4.86	-0.78	-0.5
Net Income to Common	-1.33	-1.18	-1.44	-4.86	-0.78	-0.5
Shares Outstanding (Basic)	48	44	38	35	18	18
Shares Outstanding (Diluted)	48	44	38	35	18	18
Shares Change (YoY)	13.12%	15.44%	8.79%	96.05%	-	-
EPS (Basic)	-0.03	-0.03	-0.04	-0.14	-0.04	-0.03
EPS (Diluted)	-0.03	-0.03	-0.04	-0.14	-0.04	-0.03
Free Cash Flow	-0.72	-0.68	-1.13	-1.5	-0.43	0
Free Cash Flow Per Share	-0.01	-0.01	-0.03	-0.04	-0.02	-
Gross Margin	67.47%	68.14%	61.97%	62.19%	38.26%	22.98%
Operating Margin	-111.69%	-103.84%	-168.69%	-331.27%	-74.10%	-92.84%
Profit Margin	-117.99%	-112.76%	-173.02%	-694.96%	-91.97%	-101.18%
Free Cash Flow Margin	-64.44%	-64.92%	-135.69%	-214.45%	-50.75%	0.75%
EBITDA	-1.22	-1.06	-1.37	-2.29	-0.62	-0.46
EBITDA Margin	-108.72%	-100.85%	-165.01%	-	-73.79%	-92.31%
D&A For EBITDA	0.03	0.03	0.03	0.02	0	0
EBIT	-1.25	-1.09	-1.4	-2.32	-0.63	-0.46
EBIT Margin	-111.69%	-103.84%	-168.69%	-	-74.10%	-92.84%
Advertising Expenses	-	0.33	0.57	0.5	0.23	0.01

Source: S&P Global Market Intelligence. Standard template. Financial Sources.