Logan Energy Corp. (TSXV: LGN)

Logan Energy Income Statement

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

Fiscal Year	TTM	FY 2023	FY 2022
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	103.82	72.72	110.84
Revenue Growth (YoY)	52.90%	-34.39%	-
Cost of Revenue	37.84	31.07	32.46
Gross Profit	65.98	41.65	78.38
Selling, General & Admin	-5.12	13.87	13.91
Other Operating Expenses	0.94	0.94	0.8
Operating Expenses	42.18	66.38	39.3
Operating Income	23.8	-24.74	39.08
Interest Expense	-0.75	-0.09	-0.02
Interest & Investment Income	2	2	-
Currency Exchange Gain (Loss)	0	-0.01	-
EBT Excluding Unusual Items	29.85	-22.83	39.06
Merger & Restructuring Charges	-0.04	-0.04	-
Gain (Loss) on Sale of Assets	-	-	0.34
Asset Writedown	-7.57	-7.57	-
Pretax Income	22.24	-30.44	39.4
Income Tax Expense	6.15	3.36	-
Net Income	16.1	-33.8	39.4
Net Income to Common	16.1	-33.8	39.4
Shares Outstanding (Basic)	472	308	173
Shares Outstanding (Diluted)	472	308	173
Shares Change (YoY)	104.00%	77.75%	-
EPS (Basic)	0.03	-0.11	0.23
EPS (Diluted)	0.03	-0.11	0.23
Free Cash Flow	-104.12	-61.85	59.47
Free Cash Flow Per Share	-0.22	-0.20	0.34
Gross Margin	63.55%	57.27%	70.72%
Operating Margin	22.92%	-34.01%	35.26%
Profit Margin	15.50%	-46.48%	35.55%
Free Cash Flow Margin	-100.29%	-85.05%	53.66%
EBITDA	52.97	21.48	61.45
EBITDA Margin	51.02%	29.53%	55.44%
D&A For EBITDA	29.17	46.21	22.37
EBIT	23.8	-24.74	39.08
EBIT Margin	22.92%	-34.01%	35.26%
Revenue as Reported	103.82	72.72	110.84

Source: S&P Capital IQ. Standard template. Financial Sources.