MustGrow Biologics Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	6.97	8.29	0.4	4.71	0.01	0.01
Revenue Growth	114.75%	1981.95%	-91.55%	72630.36%	-49.65%	-
Cost of Revenue	5.25	7.37	0.32	0.38	0.3	0.2
Gross Profit	1.72	0.92	0.08	4.33	-0.29	-0.19
Selling, General & Admin	4.05	4.73	2.35	2.31	2.79	1.81
Research & Development	0.48	0.47	0.77	0.86	0.48	0.46
Operating Expenses	5.88	6.63	4.59	4.54	4.96	2.54
Operating Income	-4.16	-5.72	-4.51	-0.21	-5.25	-2.73
Interest Expense	-0.11	-0.31	-	-	-0.01	-0.05
Interest & Investment Income	0.02	0.03	0.2	0.21	0.1	0
Currency Exchange Gain (Loss)	0.01	0	0.02	-0.08	0.03	-0
Other Non Operating Income (Expenses)	-0.28	-0.54	-0.6	-0.59	-0.43	-0.28
EBT Excluding Unusual Items	-4.53	-6.53	-4.89	-0.68	-5.57	-3.06
Asset Writedown	-0.73	-0.73	-	-	-	-
Pretax Income	-5.26	-7.26	-4.89	-0.68	-5.57	-3.06
Net Income	-5.57	-7.26	-4.89	-0.68	-5.57	-3.06
Net Income to Common	-5.57	-7.26	-4.89	-0.68	-5.57	-3.06
Net Income Growth	-	-	-	-	-	-
Shares Outstanding (Basic)	60	54	52	50	49	44
Shares Outstanding (Diluted)	60	54	52	50	49	44
Shares Change	15.71%	5.35%	3.41%	1.80%	12.06%	17.22%
EPS (Basic)	-0.09	-0.13	-0.09	-0.01	-0.11	-0.07
EPS (Diluted)	-0.11	-0.13	-0.09	-0.01	-0.11	-0.07
EPS Growth	-	-	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Gross Margin	24.69%	11.06%	20.22%	91.84%	-	-
Operating Margin	-59.69%	-68.99%	-1133.77%	-4.48%	-81067.00%	-21207.43%
Profit Margin	-79.82%	-87.58%	-1228.27%	-14.37%	-85905.86%	-23808.18%
EBITDA	-4.12	-5.68	-	-	-	-
EBITDA Margin	-59.14%	-68.53%	-	-	-	-
D&A For EBITDA	0.04	0.04	-	-	-	-
EBIT	-4.16	-5.72	-4.51	-0.21	-5.25	-2.73
EBIT Margin	-59.69%	-68.99%	-	-4.48%	-	-
Revenue as Reported	-	-	-	-	0.01	-