Minaurum Silver Income Statement

Financials in millions CAD. Fiscal year is May - April.

Millions CAD. Fiscal year is May - Apr.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	Apr '25 Apr 30, 2025	Apr '24 Apr 30, 2024	Apr '23 Apr 30, 2023	Apr '22 Apr 30, 2022	Apr '21 Apr 30, 2021
Selling, General & Admin	1.7	1.1	1.27	2.98	3.48	1.81
Exploration Expenses	9.15	3.46	0.78	2.56	5.02	5.42
Other Operating Expenses	0.2	0.03	0.06	0.13	0.12	0.32
Total Operating Expenses	11.05	4.58	2.1	5.67	8.61	7.55
Operating Income	-11.05	-4.58	-2.1	-5.67	-8.61	-7.55
Interest Income	-0.01	0.1	0.01	0.03	0.04	0.02
Other Non-Operating Income (Expense)	0.41	-1.18	-1.69	-2.05	2	0.01
Total Non-Operating Income (Expense)	0.4	-1.08	-1.67	-2.01	2.04	0.03
Pretax Income	-10.65	-5.67	-3.78	-7.69	-6.58	-7.52
Provision for Income Taxes	-	0.06	-0.04	-	-	-
Net Income	-11.84	-5.72	-3.73	-7.69	-6.58	-7.52
Net Income to Common	-11.84	-5.72	-3.73	-7.69	-6.58	-7.52
Shares Outstanding (Basic)	430	397	370	366	356	338
Shares Outstanding (Diluted)	430	397	370	366	356	338
Shares Change (YoY)	13.36%	7.12%	1.09%	2.89%	5.40%	7.69%
EPS (Basic)	-0.02	-0.01	-0.01	-0.02	-0.02	-0.02
EPS (Diluted)	-0.02	-0.01	-0.01	-0.02	-0.02	-0.02
Free Cash Flow	-10.32	-4.24	-1.57	-4.15	-6.11	-6.88
Free Cash Flow Per Share	-0.02	-0.01	-0.00	-0.01	-0.02	-0.02
EBITDA	-11.05	-4.58	-2.1	-5.67	-8.61	-7.55
EBIT	-11.05	-4.58	-2.1	-5.67	-8.61	-7.55
Effective Tax Rate	-	-1.02%	1.14%	0.00%	0.00%	0.00%