Montfort Capital 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	FY 2020
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Nov '20 Nov 30, 2020
Revenue	4.3	4.72	3.48	31.27	6.09
Revenue Growth (YoY)	-8.94%	35.61%	-88.86%	413.57%	85.14%
Gross Profit	4.3	4.72	3.48	31.27	6.09
Selling, General & Admin	-	7.33	7.11	8.79	2.53
Depreciation & Amortization Expenses	-	1.09	1.06	1.32	-
Other Operating Expenses	-	2.27	6.29	1.45	0.1
Total Operating Expenses	0	10.69	14.46	11.57	2.63
Operating Income	4.3	-5.97	-10.97	19.7	3.45
Interest Expense	-	-	-	-15.29	-1.49
Other Non-Operating Income (Expense)	3.9	0.2	-0.06	-0.48	-0.02
Total Non-Operating Income (Expense)	3.9	0.2	-0.06	-15.76	-1.52
Pretax Income	8.2	-5.77	-11.03	3.94	1.94
Provision for Income Taxes	-	0.02	-0.11	0	0.04
Net Income	4.3	-5.79	-10.92	0.59	-0.59
Minority Interest in Earnings	-	-	-	3.34	2.49
Earnings From Discontinued Operations	4.9	-	-	-	-
Net Income to Common	4.3	-5.79	-10.92	0.59	-0.59
Shares Outstanding (Basic)	94	97	92	72	41
Shares Outstanding (Diluted)	94	97	92	72	41
Shares Change (YoY)	-2.58%	4.83%	28.63%	75.99%	7.58%
EPS (Basic)	-0.01	-0.06	-0.12	-0.01	-0.01
EPS (Diluted)	-0.01	-0.06	-0.12	-0.01	-0.01
Shares Outstanding	88.4	99.82	92.57	91.63	45.78
Free Cash Flow	0	-43.69	45.41	-49.33	-4.42
Free Cash Flow Per Share	-	-0.45	0.49	-0.69	-0.11
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	100.00%	-126.38%	-315.15%	63.00%	56.73%
Profit Margin	-13.95%	-122.52%	-313.57%	12.57%	31.23%
FCF Margin	0.00%	-925.28%	1304.12%	-157.77%	-72.64%
EBITDA	4.3	-4.88	-9.92	21.1	3.51
EBITDA Margin	100.00%	-103.39%	-284.84%	67.50%	57.69%
EBIT	4.3	-5.97	-10.97	19.7	3.45
EBIT Margin	100.00%	-126.38%	-315.15%	63.00%	56.73%
Effective Tax Rate	0.00%	-0.33%	1.02%	0.11%	1.82%

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