Green Rise Foods Inc. (TSXV:GRF)

Green Rise Foods 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
Revenue	29.82	30.27	26.47	23.06	17.71	15.41
Revenue Growth (YoY)	2.71%	14.37%	14.81%	30.18%	14.91%	12.53%
Cost of Revenue	25.92	25.13	24.21	22.4	17.48	10.74
Gross Profit	3.91	5.14	2.26	0.66	0.23	4.67
Selling, General & Admin	4.06	3.13	2.92	3.21	3.3	2.07
Total Operating Expenses	4.06	3.13	2.92	3.21	3.3	2.07
Operating Income	-0.16	2.01	-0.66	-2.55	-3.07	2.6
Interest Expense	-2.39	-2.74	-2.38	-1.67	-1.16	-0.9
Other Non-Operating Income (Expense)	0.26	0.84	0.21	2.28	-	-
Total Non-Operating Income (Expense)	-2.13	-1.9	-2.17	0.61	-1.16	-0.9
Pretax Income	-2.29	0.1	-2.83	-1.94	-4.23	1.7
Provision for Income Taxes	-1.23	0.05	-0.77	-0.17	-0.81	0.84
Net Income	-1.07	0.06	-2.05	-1.77	-3.42	0.87
Net Income to Common	-1.07	0.06	-2.05	-1.77	-3.42	0.87
Shares Outstanding (Basic)	48	47	46	46	45	55
Shares Outstanding (Diluted)	48	47	46	46	45	56
Shares Change (YoY)	2.12%	1.51%	1.55%	1.47%	-20.10%	87.98%
EPS (Basic)	-0.03	-	-0.04	-0.04	-0.08	0.02
EPS (Diluted)	-0.03	-	-0.04	-0.04	-0.08	0.02
Shares Outstanding	47.59	47.59	46.51	46.39	45.36	44.92
Free Cash Flow	-3.19	4.27	-1.28	3.79	-1.13	2.99
Free Cash Flow Growth	-	-	-	-	-	240.36%
Free Cash Flow Per Share	-0.07	0.09	-0.03	0.08	-0.03	0.05
Gross Margin	13.10%	16.98%	8.53%	2.85%	1.32%	30.29%
Operating Margin	-0.53%	6.63%	-2.49%	-11.06%	-17.31%	16.88%
Profit Margin	-3.57%	0.18%	-7.76%	-7.67%	-19.28%	5.61%
FCF Margin	-10.70%	14.12%	-4.85%	16.42%	-6.37%	19.37%
EBITDA	6.02	10.19	7.83	5.55	2.69	6.27
EBITDA Margin	20.19%	33.65%	29.59%	24.09%	15.17%	40.65%
EBIT	-0.16	2.01	-0.66	-2.55	-3.07	2.6
EBIT Margin	-0.53%	6.63%	-2.49%	-11.06%	-17.31%	16.88%
Effective Tax Rate	53.79%	46.60%	27.38%	8.82%	19.17%	49.24%

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