Rackla Metals Income Statement

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

Millions CAD. 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
Cost of Revenue	-	-	-	1.27	-
Gross Profit	-	-	-	-1.27	-
Selling, General & Admin	1.09	0.57	1.32	0.25	0.18
Amortization of Goodwill & Intangibles	0.05	0.03	0.01	-	-
Operating Expenses	6.31	3.5	5.62	0.37	0.19
Operating Income	-6.31	-3.5	-5.62	-1.64	-0.19
Interest Expense	-0.01	-0	-0	-	-
Interest & Investment Income	0.19	0.08	0.09	0.01	-
Other Non Operating Income (Expenses)	0.28	0.27	0.74	-0.05	-0.03
EBT Excluding Unusual Items	-5.86	-3.16	-4.79	-1.68	-0.22
Pretax Income	-5.86	-3.16	-4.79	-1.68	-0.22
Income Tax Expense	0.03	0.01	0.06	-	-
Net Income	-5.88	-3.17	-4.85	-1.68	-0.22
Net Income to Common	-5.88	-3.17	-4.85	-1.68	-0.22
Net Income Growth	-	-	-	-	-
Shares Outstanding (Basic)	139	87	62	45	33
Shares Outstanding (Diluted)	139	87	62	45	33
Shares Change	59.85%	40.92%	37.20%	35.18%	35.06%
EPS (Basic)	-0.04	-0.04	-0.08	-0.04	-0.01
EPS (Diluted)	-0.04	-0.04	-0.08	-0.04	-0.01
EPS Growth	-	-	-	-	-

Additional Metrics

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
Free Cash Flow	-6.48	-3.59	-5.61	-0.61	-0.06
Free Cash Flow Per Share	-0.05	-0.04	-0.09	-0.01	-0.00
EBITDA	-6.3	-3.48	-5.52	-1.62	-0.18
D&A For EBITDA	0.02	0.02	0.1	0.02	0.01
EBIT	-6.31	-3.5	-5.62	-1.64	-0.19