Nicola Mining Inc. (TSXV:NIM)

Nicola Mining 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	1.38	0.82	1.62	-	-	-
Revenue Growth (YoY)	-18.73%	-49.43%	-	-	-	-
Cost of Revenue	2.59	2.26	3.14	0.88	1.44	1
Gross Profit	-1.21	-1.44	-1.52	-0.88	-1.44	-1
Selling, General & Admin	3.25	2.97	2.49	0.85	0.71	0.77
Other Operating Expenses	-0.14	-0.01	4.33	0.18	0.03	0.18
Operating Expenses	6.17	5.21	8.57	2.09	2.1	1.38
Operating Income	-7.38	-6.65	-10.09	-2.98	-3.54	-2.38
Interest Expense	-0.55	-0.6	-1.44	-1.47	-1.39	-1.31
Currency Exchange Gain (Loss)	-0.01	-0.01	0.01	-0.06	-0	-
Other Non Operating Income (Expenses)	0.98	1.92	8.12	-0.19	0.02	-0.17
EBT Excluding Unusual Items	-6.96	-5.33	-3.4	-4.69	-4.92	-3.86
Gain (Loss) on Sale of Investments	3.46	0.1	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	4.49	1.48	0.89
Other Unusual Items	-	-	-	-	0.04	0.04
Pretax Income	-3.5	-5.23	-3.4	-0.2	-3.41	-2.92
Income Tax Expense	-	-	-0.07	-0.15	-	-0.03
Net Income	-3.5	-5.23	-3.33	-0.05	-3.41	-2.89
Net Income to Common	-3.5	-5.23	-3.33	-0.05	-3.41	-2.89
Shares Outstanding (Basic)	177	165	158	146	138	125
Shares Outstanding (Diluted)	177	165	158	146	138	125
Shares Change (YoY)	9.29%	4.43%	8.22%	5.67%	10.96%	6.91%
EPS (Basic)	-0.02	-0.03	-0.02	-0.00	-0.02	-0.02
EPS (Diluted)	-0.02	-0.03	-0.02	-0.00	-0.02	-0.02
Free Cash Flow	-5.21	-3.76	3.82	1.67	-2.74	-1.13
Free Cash Flow Per Share	-0.03	-0.02	0.02	0.01	-0.02	-0.01
Gross Margin	-88.29%	-175.87%	-93.85%	-	-	-
Operating Margin	-536.57%	-812.97%	-623.51%	-	-	-
Profit Margin	-254.38%	-639.36%	-205.56%	-	-	-
Free Cash Flow Margin	-378.73%	-460.09%	236.26%	-	-	-
EBITDA	-7.04	-6.42	-9.87	-2.51	-3.31	-2.11
D&A For EBITDA	0.34	0.23	0.21	0.47	0.23	0.27
EBIT	-7.38	-6.65	-10.09	-2.98	-3.54	-2.38

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.