TSXV:OML Income Statement

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

Millions USD. 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	14.92	15.88	12.41	11.14	5.76
Revenue Growth (YoY)	-6.00%	27.96%	11.41%	93.25%	-13.78%
Cost of Revenue	12.14	12.92	10.56	11.12	5.78
Gross Profit	2.78	2.95	1.84	0.02	-0.02
Selling, General & Admin	1.79	1.36	1.38	1.94	1.31
Research & Development	0.34	0.32	0.35	0.14	0.22
Amortization of Goodwill & Intangibles	0.05	0.05	0.1	0.12	0.08
Operating Expenses	2.18	1.77	1.9	2.3	1.73
Operating Income	0.6	1.19	-0.05	-2.28	-1.75
Interest Expense	-0.49	-0.52	-0.55	-0.58	-0.12
Interest & Investment Income	0.01	0.06	0.09	0.06	0.01
Other Non Operating Income (Expenses)	0.04	0.3	0.46	0.29	-0.02
EBT Excluding Unusual Items	0.17	1.03	-0.05	-2.51	-1.88
Merger & Restructuring Charges	-	-	-	-0.03	-0.4
Impairment of Goodwill	-	-	-0.47	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	1.77
Asset Writedown	-	-	-0.02	-	-
Other Unusual Items	-	-	0.85	-	0.4
Pretax Income	0.17	1.03	0.31	-2.54	-0.12
Income Tax Expense	0.05	0.42	0.22	0.02	0.37
Net Income	0.12	0.61	0.09	-2.55	-0.48
Net Income to Common	0.12	0.61	0.09	-2.55	-0.48
Net Income Growth	-80.77%	581.09%	-	-	-
Shares Outstanding (Basic)	15	15	15	15	11
Shares Outstanding (Diluted)	16	18	15	15	11
Shares Change (YoY)	-9.08%	16.09%	-	34.78%	0.89%
EPS (Basic)	0.01	0.04	0.01	-0.17	-0.04
EPS (Diluted)	0.01	0.03	0.01	-0.17	-0.04
EPS Growth	-74.55%	412.47%	-	-	-
Free Cash Flow	1.08	1.84	0.53	-1.23	-1.16
Free Cash Flow Per Share	0.07	0.10	0.04	-0.08	-0.10
Gross Margin	18.65%	18.59%	14.85%	0.18%	-0.31%
Operating Margin	4.02%	7.47%	-0.44%	-20.51%	-30.40%
Profit Margin	0.79%	3.87%	0.73%	-22.93%	-8.38%
Free Cash Flow Margin	7.22%	11.62%	4.31%	-11.04%	-20.09%
EBITDA	1.76	1.87	0.68	-1.54	-1.04
EBITDA Margin	11.79%	11.75%	5.49%	-13.83%	-18.09%
D&A For EBITDA	1.16	0.68	0.74	0.74	0.71
EBIT	0.6	1.19	-0.05	-2.28	-1.75
EBIT Margin	4.02%	7.47%	-0.44%	-20.51%	-30.40%
Effective Tax Rate	30.89%	40.52%	70.97%	-	-

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