Laurion Mineral Exploration Inc. (TSXV:LME)

TSXV:LME Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Selling, General & Admin	0.98	0.7	1.3	0.89	0.98	0.94
Exploration Expenses	4.03	3.12	2.22	3.83	2.91	2.36
Total Operating Expenses	5	3.82	3.51	4.71	3.89	3.3
Operating Income	-5	-3.82	-3.51	-4.71	-3.89	-3.3
Interest Income	0.44	0.57	0.43	0.08	-	-
Other Non-Operating Income (Expense)	0.47	0.38	0.04	-0.02	0.11	-
Total Non-Operating Income (Expense)	0.91	0.95	0.47	0.06	0.11	-
Pretax Income	-2.82	-2.87	-3.05	-4.66	-3.77	-3.3
Provision for Income Taxes	0.09	0.05	0.04	-0	0	0.01
Net Income	-1.56	-2.91	-3.09	-4.65	-3.78	-3.31
Net Income to Common	-1.56	-2.91	-3.09	-4.65	-3.78	-3.31
Shares Outstanding (Basic)	273	267	258	252	223	187
Shares Outstanding (Diluted)	273	267	258	252	223	187
Shares Change (YoY)	3.28%	3.58%	2.25%	13.12%	19.10%	20.79%
EPS (Basic)	-0.01	-0.01	-0.01	-0.02	-0.02	-0.02
EPS (Diluted)	-0.01	-0.01	-0.01	-0.02	-0.02	-0.02
Free Cash Flow	-4.36	-3.38	-3.07	-4.44	-3.59	-2.88
Free Cash Flow Per Share	-0.02	-0.01	-0.01	-0.02	-0.02	-0.02
EBITDA	-5	-3.82	-3.51	-4.71	-3.89	-3.3
EBIT	-5	-3.82	-3.51	-4.71	-3.89	-3.3
Effective Tax Rate	13.96%	-1.57%	-1.31%	0.05%	-0.05%	-0.20%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.