Optimus Gold Income Statement

Financials in millions CAD. Fiscal year is October - September.

Millions CAD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Selling, General & Admin	0.14	0.15	0.16	0.19	0.12	0.08
Operating Expenses	0.37	0.37	0.77	0.26	0.24	0.11
Operating Income	-0.37	-0.37	-0.77	-0.26	-0.24	-0.11
Interest Expense	-0.47	-0.45	-0.41	-0.43	-0.29	-0.28
Other Non Operating Income (Expenses)	-0.01	-0.01	-0.01	-0.03	-0.01	-0.01
EBT Excluding Unusual Items	-0.86	-0.84	-1.19	-0.72	-0.55	-0.4
Pretax Income	-0.86	-0.84	-1.19	-0.72	-0.55	-0.4
Net Income	-0.86	-0.84	-1.19	-0.72	-0.55	-0.4
Net Income to Common	-0.86	-0.84	-1.19	-0.72	-0.55	-0.4
Shares Outstanding (Basic)	140	140	130	125	120	100
Shares Outstanding (Diluted)	140	140	130	125	120	100
Shares Change (YoY)	7.68%	7.68%	4.73%	3.53%	20.20%	43.02%
EPS (Basic)	-0.01	-0.01	-0.01	-0.01	-0.00	-0.00
EPS (Diluted)	-0.01	-0.01	-0.01	-0.01	-0.00	-0.00
Free Cash Flow	-0.12	-0.15	-0.41	-1.16	-0.39	-0.18
Free Cash Flow Per Share	-0.00	-0.00	-0.00	-0.01	-0.00	-0.00
EBITDA	-0.37	-0.25	-0.18	-0.24	-0.22	0.23
D&A For EBITDA	0	0.12	0.59	0.02	0.02	0.34
EBIT	-0.37	-0.37	-0.77	-0.26	-0.24	-0.11

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.