QYOU Media Inc. (TSXV:QYOU)

QYOU Media Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Jun 30, 2021
Revenue	28.31	31.48	27.51	27.17	4.18
Revenue Growth (YoY)	4.01%	14.42%	1.26%	549.60%	-
Cost of Revenue	15.9	18.44	16.94	17.48	4.62
Gross Profit	12.41	13.04	10.57	9.69	-0.44
Selling, General & Admin	12.38	14.9	17.34	18.12	6.73
Depreciation & Amortization Expenses	0.36	1.63	2	0.66	0.19
Other Operating Expenses	-0.08	0.24	0.11	2.11	0.01
Total Operating Expenses	12.66	16.77	19.46	20.89	6.93
Operating Income	-0.25	-3.73	-8.88	-11.19	-7.37
Interest Expense	-0.81	-0.85	-0.13	-0.08	-0.11
Total Non-Operating Income (Expense)	-0.81	-0.85	-0.13	-0.08	-0.11
Pretax Income	-1.06	-4.58	-9.01	-11.25	-7.47
Provision for Income Taxes	1.3	0.76	-0.21	0.1	-
Net Income	-6.1	-6.29	-8.98	-11.35	-6.97
Minority Interest in Earnings	-0.3	-1.67	-0.77	-0	-0.34
Earnings From Discontinued Operations	-0.45	-2.62	-0.94	-	-
Net Income to Common	-6.1	-6.29	-8.98	-11.35	-6.97
Shares Outstanding (Basic)	411	519	463	418	296
Shares Outstanding (Diluted)	411	519	463	418	296
Shares Change (YoY)	-13.64%	12.16%	10.54%	41.24%	-
EPS (Basic)	-0.02	-0.01	-0.02	-0.03	-0.02
EPS (Diluted)	-0.02	-0.01	-0.02	-0.03	-0.02
Shares Outstanding	51.9	43.41	489.11	452.09	368.96
Free Cash Flow	1.59	-0.25	-1.88	-4.79	-6.34
Free Cash Flow Per Share	0.00	-0.00	-0.00	-0.01	-0.02
Gross Margin	43.84%	41.43%	38.43%	35.67%	-10.50%
Operating Margin	-0.87%	-11.84%	-32.28%	-41.20%	-176.09%
Profit Margin	-8.33%	-16.96%	-32.02%	-41.78%	-174.71%
FCF Margin	5.60%	-0.79%	-6.82%	-17.62%	-151.65%
EBITDA	0.11	-2.1	-6.88	-10.54	-7.17
EBITDA Margin	0.40%	-6.65%	-25.02%	-38.78%	-171.50%
EBIT	-0.25	-3.73	-8.88	-11.19	-7.37
EBIT Margin	-0.87%	-11.84%	-32.28%	-41.20%	-176.09%
Effective Tax Rate	-123.24%	-16.62%	2.27%	-0.86%	0.00%

Updated Nov 24, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.