QYOU Media Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Jun '21 Jun 30, 2021
Revenue	32.52	31.48	27.51	27.17	13.13	4.18
Revenue Growth (YoY)	27.61%	14.42%	1.26%	106.86%	214.03%	49.26%
Cost of Revenue	30.16	27.08	24.67	23.13	12.8	5.91
Gross Profit	2.36	4.4	2.84	4.04	0.34	-1.73
Selling, General & Admin	2.93	3.97	7.54	9.18	6.03	2.91
Operating Expenses	6.36	7.89	11.61	13.13	10.57	5.44
Operating Income	-3.99	-3.49	-8.77	-9.08	-10.24	-7.17
Interest Expense	-0.84	-0.85	-0.13	-0.08	-0.1	-0.11
Currency Exchange Gain (Loss)	-0	-0.02	-0.03	0.17	0.08	-0.01
Other Non Operating Income (Expenses)	-	-	-	-	0.11	-
EBT Excluding Unusual Items	-4.84	-4.35	-8.93	-9	-10.15	-7.29
Merger & Restructuring Charges	-	-	-	-	-	-0.19
Impairment of Goodwill	-	-	-0.09	-3.27	-	-
Other Unusual Items	-0.22	-0.22	-	1.02	-0.18	0.21
Pretax Income	-5.06	-4.58	-9.01	-11.25	-10.33	-7.26
Income Tax Expense	1.31	0.76	-0.21	0.1	0.09	0.05
Earnings From Continuing Operations	-6.38	-5.34	-8.81	-11.35	-10.42	-7.31
Earnings From Discontinued Operations	0.01	-2.62	-0.94	-	-	-
Net Income to Company	-6.37	-7.95	-9.75	-11.35	-10.42	-7.31
Minority Interest in Earnings	0.3	1.67	0.77	0	0.15	0.34
Net Income	-6.07	-6.29	-8.98	-11.35	-10.27	-6.97
Net Income to Common	-6.07	-6.29	-8.98	-11.35	-10.27	-6.97
Shares Outstanding (Basic)	47	43	39	35	31	25
Shares Outstanding (Diluted)	47	43	39	35	31	25
Shares Change (YoY)	10.80%	12.16%	10.54%	13.07%	24.91%	77.13%
EPS (Basic)	-0.13	-0.15	-0.23	-0.33	-0.33	-0.28
EPS (Diluted)	-0.13	-0.15	-0.23	-0.33	-0.33	-0.28
Free Cash Flow	-1.78	-2.43	-2.57	-4.79	-9.86	-6.34
Free Cash Flow Per Share	-0.04	-0.06	-0.07	-0.14	-0.32	-0.26
Gross Margin	7.27%	13.98%	10.33%	14.88%	2.58%	-41.41%
Operating Margin	-12.28%	-11.07%	-31.87%	-33.44%	-77.93%	-171.48%
Profit Margin	-18.66%	-19.97%	-32.63%	-41.77%	-78.21%	-166.54%
Free Cash Flow Margin	-5.48%	-7.73%	-9.33%	-17.62%	-75.10%	-151.65%
EBITDA	-2.81	-2.17	-7.51	-8.97	-10.14	-6.98
EBITDA Margin	-8.65%	-6.88%	-27.28%	-33.01%	-77.17%	-166.90%
D&A For EBITDA	1.18	1.32	1.26	0.11	0.1	0.19
EBIT	-3.99	-3.49	-8.77	-9.08	-10.24	-7.17
EBIT Margin	-12.28%	-11.07%	-31.87%	-33.44%	-77.93%	-171.48%

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