Northern Graphite 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 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	19.23	22.73	17.1	11.99	-
Revenue Growth (YoY)	-15.39%	32.92%	42.58%	-	-
Cost of Revenue	23.06	23.04	15.17	8.94	-
Gross Profit	-3.83	-0.31	1.93	3.05	-
Selling, General & Admin	9.08	8.74	9.16	4.87	1.31
Other Operating Expenses	5.64	9.28	11.34	6.58	2.33
Total Operating Expenses	14.72	18.01	20.49	11.44	3.65
Operating Income	-6.7	-7.48	-9.49	-4.73	-3.65
Interest Income	-0.05	-0.17	-0.08	-0.16	-0.02
Interest Expense	-13.4	-16.05	-0.07	-3.33	-0.02
Other Non-Operating Income (Expense)	-4.28	5.93	-2.1	2.94	0.41
Total Non-Operating Income (Expense)	-17.73	-10.29	-2.25	-0.55	0.38
Pretax Income	-21.99	-38.81	-24.37	-13.89	-3.23
Provision for Income Taxes	-1.34	-0.1	-1	-0.04	-
Net Income	-21.31	-38.8	-23.64	-14.55	-3.23
Net Income to Common	-21.31	-38.8	-23.64	-14.55	-3.23
Shares Outstanding (Basic)	137	131	129	108	77
Shares Outstanding (Diluted)	137	131	129	108	77
Shares Change (YoY)	4.66%	1.65%	19.38%	39.12%	18.97%
EPS (Basic)	-0.16	-0.30	-0.18	-0.14	-0.04
EPS (Diluted)	-0.16	-0.30	-0.18	-0.14	-0.04
Shares Outstanding	136.86	130.78	128.65	121.32	81.37
Free Cash Flow	-1.54	-1.7	-7.71	-15.62	-0
Free Cash Flow Per Share	-0.01	-0.01	-0.06	-0.14	-0.00
Gross Margin	-19.89%	-1.36%	11.28%	25.43%	-
Operating Margin	-34.86%	-32.93%	-55.48%	-39.42%	-
Profit Margin	-107.38%	-170.34%	-136.66%	-115.48%	-
FCF Margin	-8.00%	-7.50%	-45.10%	-130.25%	-
EBITDA	0.22	-2.14	-6.24	-1.96	-3.62
EBITDA Margin	1.15%	-9.42%	-36.52%	-16.31%	-
EBIT	-6.7	-7.48	-9.49	-4.73	-3.65
EBIT Margin	-34.86%	-32.93%	-55.48%	-39.42%	-
Effective Tax Rate	6.10%	0.25%	4.09%	0.27%	0.00%

Updated May 1, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.