Niobay Metals Inc. (TSXV:NBY)

Niobay Metals 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
Revenue	-0.5	0.06	0.03	-	0.13	0.05
Revenue Growth (YoY)	-	118.27%	-	-	141.16%	17.47%
Gross Profit	-0.5	0.06	0.03	-	0.13	0.05
Selling, General & Admin	1.04	0.99	1.1	1.1	1.36	0.94
Depreciation & Amortization Expenses	0.08	0.1	0.12	0.12	0.02	0.01
Exploration Expenses	2.89	1.58	1.3	4.68	2.7	2.12
Other Operating Expenses	0.25	0.04	0.09	0.29	0.4	0.27
Total Operating Expenses	4.27	2.71	2.6	6.19	4.47	3.34
Operating Income	-2.71	-2.71	-2.6	-5.24	-4.47	-1
Interest Income	0	-	-	-	-	-0.02
Other Non-Operating Income (Expense)	-0.1	0.01	0.06	-1.1	-0.1	-2.46
Total Non-Operating Income (Expense)	-0.1	0.01	0.06	-1.1	-0.1	-2.49
Pretax Income	-2.81	-2.69	-2.53	-6.34	-4.57	-3.49
Net Income	-2.81	-2.69	-2.53	-6.34	-4.57	-3.49
Net Income to Common	-2.81	-2.69	-2.53	-6.34	-4.57	-3.49
Shares Outstanding (Basic)	111	92	75	71	54	54
Shares Outstanding (Diluted)	111	92	75	71	54	54
Shares Change (YoY)	30.82%	23.45%	4.96%	33.03%	-	16.93%
EPS (Basic)	-0.04	-0.03	-0.03	-0.06	-0.01	-0.01
EPS (Diluted)	-0.04	-0.03	-0.03	-0.06	-0.01	-0.01
Free Cash Flow	-3.55	-2.22	-2.24	-6.63	-3.99	-2.91
Free Cash Flow Per Share	-0.03	-0.02	-0.03	-0.09	-0.07	-0.05
Gross Margin	100.00%	100.00%	100.00%	-	100.00%	100.00%
Operating Margin	540.71%	-4466.26%	-9362.32%	-	-3470.21%	-1873.17%
Profit Margin	560.06%	-4448.95%	-9131.17%	-	-3550.33%	-6530.69%
FCF Margin	707.37%	-3659.07%	-8067.32%	-	-3093.11%	-5441.27%
EBITDA	-2.63	-2.61	-2.48	-5.12	-4.45	-0.99
EBITDA Margin	524.21%	-4309.31%	-8944.92%	-	-3456.10%	-1845.16%
EBIT	-2.71	-2.71	-2.6	-5.24	-4.47	-1
EBIT Margin	540.71%	-4466.26%	-9362.32%	-	-3470.21%	-1873.17%

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