NorthIsle Copper and Gold Inc. (TSXV:NCX)

Model N 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cost of Revenue	7.45	7.41	5.54	5.89	4.31	0.34
Gross Profit	-7.45	-7.41	-5.54	-5.89	-4.31	-0.34
Selling, General & Admin	1.55	1.51	1.13	1	0.68	0.14
Other Operating Expenses	-0.02	-0.02	-	-	-	-0.06
Operating Expenses	2.43	2.43	1.95	1.77	1.04	0.81
Operating Income	-9.88	-9.84	-7.48	-7.66	-5.35	-1.15
Interest & Investment Income	0.22	0.23	0.18	0.05	0.01	0
Currency Exchange Gain (Loss)	-0.01	-0.01	-0	-0	-0	0
Other Non Operating Income (Expenses)	0.2	0.11	1.96	0.95	0.12	-0.05
EBT Excluding Unusual Items	-9.47	-9.51	-5.35	-6.66	-5.23	-1.19
Pretax Income	-9.47	-9.51	-5.35	-6.66	-5.23	-1.19
Net Income	-9.47	-9.51	-5.35	-6.66	-5.23	-1.19
Net Income to Common	-9.47	-9.51	-5.35	-6.66	-5.23	-1.19
Shares Outstanding (Basic)	243	236	202	191	164	125
Shares Outstanding (Diluted)	243	236	202	191	164	125
Shares Change (YoY)	16.69%	16.85%	5.96%	16.04%	31.83%	5.12%
EPS (Basic)	-0.04	-0.04	-0.03	-0.03	-0.03	-0.01
EPS (Diluted)	-0.04	-0.04	-0.03	-0.03	-0.03	-0.01
Free Cash Flow	-9.12	-9.15	-6.51	-7.23	-5.66	-0.56
Free Cash Flow Per Share	-0.04	-0.04	-0.03	-0.04	-0.03	-0.00
EBITDA	-9.83	-9.79	-7.47	-7.6	-5.29	-
D&A For EBITDA	0.05	0.04	0.01	0.06	0.06	-
EBIT	-9.88	-9.84	-7.48	-7.66	-5.35	-1.15

Source: S&P Global Market Intelligence. Standard template. Financial Sources.