Kodiak Copper Income Statement

Financials in millions CAD. Fiscal year is October - September.

Millions CAD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Selling, General & Admin	2.56	2.27	2.39	2.54	2.27	2.19
Depreciation & Amortization Expenses	-	-	-	-	0	0
Exploration Expenses	0.02	0.03	0.02	0.04	0.02	0.03
Other Operating Expenses	0.74	0.56	0.64	0.69	1.56	1.43
Total Operating Expenses	3.32	2.86	3.05	3.28	3.85	3.65
Operating Income	-3.32	-2.86	-3.05	-3.28	-3.85	-3.65
Interest Income	0.19	0.14	0.24	0.42	0.19	0.1
Other Non-Operating Income (Expense)	3.15	3.93	4.02	3.91	4.94	3.58
Total Non-Operating Income (Expense)	3.34	4.07	4.26	4.33	5.13	3.69
Pretax Income	-1.33	-0.82	-0.92	-1.11	-1.29	-1.81
Provision for Income Taxes	0.16	0.35	1.51	0.79	0.19	-
Net Income	-1.47	-1.17	-2.43	-1.9	-1.47	-1.81
Net Income to Common	-1.47	-1.17	-2.43	-1.9	-1.47	-1.81
Shares Outstanding (Basic)	91	81	67	56	53	46
Shares Outstanding (Diluted)	91	81	67	56	53	46
Shares Change (YoY)	24.18%	21.60%	18.73%	7.09%	13.72%	36.86%
EPS (Basic)	-0.01	-0.01	-0.04	-0.04	-0.03	-0.04
EPS (Diluted)	-0.01	-0.01	-0.04	-0.04	-0.03	-0.04
Free Cash Flow	-2.52	-1.97	-2.38	-1.89	-2.8	-1.9
Free Cash Flow Per Share	-0.03	-0.02	-0.04	-0.03	-0.05	-0.04
EBITDA	-3.32	-2.86	-3.05	-3.28	-3.85	-3.65
EBIT	-3.32	-2.86	-3.05	-3.28	-3.85	-3.65
Effective Tax Rate	-11.90%	-42.66%	-163.49%	-70.89%	-14.62%	0.00%