NTG Clarity Networks Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	76.65	56.13	27.73	17.65	11.9	7.91
Revenue Growth (YoY)	62.61%	102.42%	57.08%	48.39%	50.45%	-8.34%
Cost of Revenue	49.24	35.28	18.93	10.93	5.31	5.67
Gross Profit	27.41	20.85	8.8	6.72	6.59	2.23
Selling, General & Admin	16.37	10.04	6.15	4.5	4.51	3.31
Depreciation & Amortization Expenses	0.7	0.48	0.17	0.44	0.24	0.04
Other Operating Expenses	-0.23	-0.56	0.58	0.29	0.29	0.09
Total Operating Expenses	16.85	9.96	6.9	5.23	5.05	3.44
Operating Income	11.78	12.34	2.17	2.25	2.6	-1.16
Interest Expense	-0.12	-0.44	-0.38	-0.32	-0.2	-0.27
Other Non-Operating Income (Expense)	0.53	0.17	0.18	0.08	0.03	-0.16
Total Non-Operating Income (Expense)	0.41	-0.27	-0.2	-0.24	-0.17	-0.43
Pretax Income	10.15	10.62	1.7	2.01	2.42	-1.59
Provision for Income Taxes	2.64	1.09	-0.01	-	-	-
Net Income	7.76	9.81	1.71	1.25	1.37	-1.63
Net Income to Common	7.76	9.81	1.71	1.25	1.37	-1.63
Net Income Growth	37.19%	473.91%	37.01%	-8.92%	-	-
Shares Outstanding (Basic)	46	43	171	125	29	33
Shares Outstanding (Diluted)	55	49	171	125	32	33
Shares Change (YoY)	69.53%	-71.30%	37.01%	290.08%	-2.02%	177.89%
EPS (Basic)	0.17	0.23	0.01	0.01	0.05	-0.05
EPS (Diluted)	0.14	0.20	0.01	-	0.05	-0.05
EPS Growth	-19.07%	1900.00%	-	-	-	-
Free Cash Flow	-6.19	1.61	1.17	2.09	1.8	1.84
Free Cash Flow Growth	-	36.83%	-43.74%	15.75%	-1.92%	417.83%
Free Cash Flow Per Share	-	-	-	-	0.06	-
Gross Margin	35.76%	37.14%	31.74%	38.08%	55.38%	28.25%
Operating Margin	11.98%	21.99%	7.84%	12.77%	21.82%	-14.68%
Profit Margin	7.52%	17.48%	6.17%	7.07%	11.52%	-20.65%
FCF Margin	-8.08%	2.86%	4.23%	11.81%	15.14%	23.23%
EBITDA	10.65	13.35	2.76	2.69	2.84	-1.12
EBITDA Margin	13.89%	23.78%	9.96%	15.25%	23.87%	-14.16%
EBIT	11.78	12.34	2.17	2.25	2.6	-1.16
EBIT Margin	11.98%	21.99%	7.84%	12.77%	21.82%	-14.68%
Effective Tax Rate	34.87%	10.22%	-0.51%	0.00%	0.00%	0.00%

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