Logan Energy Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	163.73	104.24	72.72	110.84
Revenue Growth (YoY)	57.07%	43.35%	-34.39%	-
Cost of Revenue	46.24	37.92	31.07	32.46
Gross Profit	117.49	66.33	41.65	78.38
Selling, General & Admin	16.03	14.47	13.87	13.91
Other Operating Expenses	1.37	0.99	0.94	0.8
Operating Expenses	87.18	62.18	74.83	39.3
Operating Income	30.31	4.14	-33.18	39.08
Interest Expense	-6.86	-0.97	-0.09	-0.02
Interest & Investment Income	-	1.07	2	-
Currency Exchange Gain (Loss)	-0.02	0.03	-0.01	-
Other Non Operating Income (Expenses)	19.85	3.53	-	-
EBT Excluding Unusual Items	43.28	7.8	-31.28	39.06
Merger & Restructuring Charges	-0.13	-0.4	-0.04	-
Gain (Loss) on Sale of Assets	5.51	-	-	0.34
Asset Writedown	-	-	0.88	-
Pretax Income	48.67	7.4	-30.44	39.4
Income Tax Expense	10.89	2.84	3.36	-
Net Income	37.78	4.56	-33.8	39.4
Net Income to Common	37.78	4.56	-33.8	39.4
Net Income Growth	729.37%	-	-	-
Shares Outstanding (Basic)	596	485	308	173
Shares Outstanding (Diluted)	629	522	308	173
Shares Change (YoY)	20.47%	69.49%	77.75%	-
EPS (Basic)	0.06	0.01	-0.11	0.23
EPS (Diluted)	0.06	0.01	-0.11	0.23
EPS Growth	538.77%	-	-	-
Free Cash Flow	-101.13	-161.41	-61.85	59.47
Free Cash Flow Per Share	-0.16	-0.31	-0.20	0.34
Gross Margin	71.76%	63.63%	57.27%	70.71%
Operating Margin	18.51%	3.97%	-45.63%	35.26%
Profit Margin	23.07%	4.37%	-46.48%	35.55%
Free Cash Flow Margin	-61.77%	-154.84%	-85.05%	53.66%
EBITDA	93.62	45.56	13.03	61.45
EBITDA Margin	57.18%	43.71%	17.91%	55.44%
D&A For EBITDA	63.32	41.42	46.21	22.37
EBIT	30.31	4.14	-33.18	39.08
EBIT Margin	18.51%	3.97%	-45.63%	35.26%
Effective Tax Rate	22.38%	38.43%	-	-
Revenue as Reported	163.73	104.24	72.72	110.84

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.