MedMira Inc. (TSXV:MIR)

MedMira Income Statement

Financials in millions CAD. Fiscal year is August - July.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct 31, 2025	Jul 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021
Revenue	0.23	0.24	0.41	0.43	0.95	2.14
Revenue Growth (YoY)	-35.22%	-41.70%	-4.61%	-54.57%	-55.60%	133.33%
Cost of Revenue	0.07	0.07	0.19	0.13	0.65	0.42
Gross Profit	0.16	0.17	0.23	0.3	0.3	1.72
Selling, General & Admin	1.53	1.61	1.48	1.04	0.75	0.53
Research & Development	0.97	1.31	0.48	0.47	0.19	0.36
Other Operating Expenses	0.8	0.85	0.84	0.74	0.82	1.01
Total Operating Expenses	3.29	3.76	2.8	2.24	1.76	1.91
Operating Income	-3.12	-3.59	-2.57	-1.94	-1.45	-0.18
Interest Expense	-1.05	-1.08	-0.9	-0.9	-0.56	-0.68
Other Non-Operating Income (Expense)	0.14	0.14	0.14	0.17	0.18	0.19
Total Non-Operating Income (Expense)	-0.91	-0.93	-0.75	-0.73	-0.38	-0.49
Pretax Income	-4.04	-4.52	-3.33	-2.68	-1.83	-0.68
Net Income	-4.04	-4.52	-3.33	-2.68	-1.83	-0.68
Net Income to Common	-4.04	-4.52	-3.33	-2.68	-1.83	-0.68
Shares Outstanding (Basic)	702	702	700	697	697	658
Shares Outstanding (Diluted)	702	702	700	697	697	658
Shares Change (YoY)	0.13%	0.26%	0.35%	-	5.94%	-0.01%
EPS (Basic)	-0.01	-0.01	-0.01	-0.00	-0.00	-0.00
EPS (Diluted)	-0.01	-0.01	-0.01	-0.00	-0.00	-0.00
Free Cash Flow	-2.41	-3.15	-3.68	-1.27	-1.95	-0.54
Free Cash Flow Per Share	-0.00	-0.00	-0.01	-0.00	-0.00	-0.00
Gross Margin	69.69%	71.87%	54.90%	69.45%	31.93%	80.29%
Operating Margin	-1340.83%	-1492.56%	-623.65%	-449.52%	-152.63%	-8.59%
Profit Margin	-1732.66%	-1881.18%	-806.25%	-618.61%	-192.37%	-31.51%
FCF Margin	-1033.61%	-1310.94%	-892.23%	-293.39%	-205.19%	-25.24%
EBITDA	-2.81	-3.27	-2.26	-1.73	-1.24	0.02
EBITDA Margin	-1206.66%	-1360.53%	-548.62%	-400.30%	-130.33%	1.10%
EBIT	-3.12	-3.59	-2.57	-1.94	-1.45	-0.18
EBIT Margin	-1340.83%	-1492.56%	-623.65%	-449.52%	-152.63%	-8.59%

Updated Oct 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.