Fireweed Metals Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Selling, General & Admin	9.29	9.25	7.72	4.08	2.53
Depreciation & Amortization Expenses	0.52	0.68	0.45	0.04	0.04
Exploration Expenses	44.89	34.27	33.16	12.66	7.11
Other Operating Expenses	0.03	0.03	0.01	0.01	0
Total Operating Expenses	54.73	44.22	41.34	16.78	9.69
Operating Income	-54.73	-44.22	-41.34	-16.78	-9.69
Interest Income	-	-	-	0.31	0.03
Interest Expense	-1.06	-1.57	-1.85	-	-
Other Non-Operating Income (Expense)	-12	-8.95	-6.84	2.94	0.73
Total Non-Operating Income (Expense)	-13.06	-10.53	-8.68	3.24	0.77
Pretax Income	-67.79	-54.75	-50.02	-13.54	-8.92
Provision for Income Taxes	0.02	0.19	-	-	-
Net Income	41.75	34.66	33.26	-13.54	-8.92
Net Income to Common	41.75	34.66	33.26	-13.54	-8.92
Net Income Growth	20.44%	4.20%	-	-	-
Shares Outstanding (Basic)	198	165	139	88	64
Shares Outstanding (Diluted)	198	165	139	88	64
Shares Change (YoY)	20.37%	19.02%	56.89%	38.59%	39.14%
EPS (Basic)	0.21	0.21	0.24	-0.15	-0.14
EPS (Diluted)	0.21	0.21	0.24	-0.15	-0.14
EPS Growth	-	-12.50%	-	-	-
Shares Outstanding	209.82	181.3	145.45	135.19	74.9
Free Cash Flow	-53.66	-41	-37.92	-15.01	-8.85
Free Cash Flow Per Share	-0.27	-0.25	-0.27	-0.17	-0.14
EBITDA	-54.21	-43.55	-40.89	-16.74	-9.64
EBIT	-54.73	-44.22	-41.34	-16.78	-9.69
Effective Tax Rate	-0.03%	-0.35%	0.00%	0.00%	0.00%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.