Icarus Capital 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
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
Revenue	1.44	1.27	0.39	-	-
Revenue Growth (YoY)	23.82%	224.42%	-	-	-
Cost of Revenue	1.01	0.93	0.27	-	-
Gross Profit	0.43	0.34	0.12	-	-
Selling, General & Admin	0.27	0.34	0.24	0.1	0.01
Amortization of Goodwill & Intangibles	0.12	0.12	0.02	-	-
Other Operating Expenses	0.02	0.02	0.01	-	-
Operating Expenses	0.41	0.48	0.26	0.14	0.01
Operating Income	0.02	-0.14	-0.14	-0.14	-0.01
Interest Expense	-0.1	-0.07	-0.02	-0	-
Other Non Operating Income (Expenses)	-0.05	-0.03	-0.02	-0.02	-0
EBT Excluding Unusual Items	-0.13	-0.24	-0.19	-0.16	-0.01
Impairment of Goodwill	-0.31	-0.31	-	-	-
Other Unusual Items	0.02	0.02	-	-	-
Pretax Income	-0.42	-0.53	-0.19	-0.16	-0.01
Income Tax Expense	0	0	0	-	-
Net Income	-0.43	-0.54	-0.19	-0.16	-0.01
Net Income to Common	-0.43	-0.54	-0.19	-0.16	-0.01
Shares Outstanding (Basic)	9	7	7	2	-
Shares Outstanding (Diluted)	9	7	7	2	-
Shares Change (YoY)	30.60%	-	228.39%	-	-
EPS (Basic)	-0.05	-0.08	-0.03	-0.08	-
EPS (Diluted)	-0.05	-0.08	-0.03	-0.08	-
Gross Margin	29.86%	26.78%	30.45%	-	-
Operating Margin	1.15%	-11.27%	-36.85%	-	-
Profit Margin	-29.54%	-42.06%	-49.68%	-	-
EBITDA	0.1	-0.02	-0.13	-	-
EBITDA Margin	7.17%	-1.58%	-32.01%	-	-
D&A For EBITDA	0.09	0.12	0.02	-	-
EBIT	0.02	-0.14	-0.14	-0.14	-0.01
EBIT Margin	1.15%	-11.27%	-36.85%	-	-
Advertising Expenses	-	0.07	0.01	-	-

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