Koryx Copper Income Statement

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

Millions CAD. Fiscal year is Sep - Aug.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 31, 2026	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Selling, General & Admin	-7.6	-3.7	-0.44	1.44	1.57	2.52
Depreciation & Amortization Expenses	0.25	0.09	0.02	0	0.03	0.04
Exploration Expenses	-24.67	-10.76	-2.34	0.4	-	-
Other Operating Expenses	-	-	-	-	-	0.01
Total Operating Expenses	-32.02	-14.37	-2.76	1.84	1.6	2.57
Operating Income	32.02	14.37	2.76	-1.84	-1.6	-2.57
Interest Income	1.15	0.4	0.01	-	-	-
Interest Expense	-0.05	0.02	-	-	-	-0.05
Other Non-Operating Income (Expense)	0.18	0.08	0.06	0.03	-	-
Total Non-Operating Income (Expense)	1.28	0.5	0.07	0.03	-	-0.05
Pretax Income	33.3	14.87	2.83	-1.81	-1.6	-2.62
Provision for Income Taxes	-10.09	-	-	-	-	-
Net Income	-27.68	14.87	2.83	-1.81	-1.6	-2.62
Minority Interest in Earnings	-0.39	-	-	-	-	-
Net Income to Common	-36.75	-16.49	-4.07	-1.81	-8.92	-2.67
Net Income Growth	-	-	-	-	-	-
Shares Outstanding (Basic)	101	69	43	33	29	26
Shares Outstanding (Diluted)	101	69	43	33	29	26
Shares Change	55.62%	58.66%	32.85%	11.04%	14.24%	70.97%
EPS (Basic)	-0.46	-0.24	-0.09	-0.06	-0.30	-0.10
EPS (Diluted)	-0.46	-0.24	-0.09	-0.06	-0.30	-0.10
EPS Growth	-	-	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 31, 2026	Aug '25 Aug 31, 2025	Aug '24 Aug 31, 2024	Aug '23 Aug 31, 2023	Aug '22 Aug 31, 2022	Aug '21 Aug 31, 2021
Free Cash Flow	-27.36	-13.94	-3.86	-1.85	-1.23	-2.62
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Per Share	-0.27	-0.20	-0.09	-0.06	-0.04	-0.10
EBITDA	32.26	14.46	2.78	-1.84	-1.57	-2.53
EBIT	32.02	14.37	2.76	-1.84	-1.6	-2.57
Effective Tax Rate	-30.29%	0.00%	0.00%	0.00%	0.00%	0.00%