Strategem Capital Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '26 Sep 30, 2026	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
Other Revenue	0.48	0.94	0.98	-1.03	-19.58	11.99
Revenue	0.48	0.94	0.98	-1.03	-19.58	11.99
Revenue Growth	-57.91%	-4.07%	-	-	-	10507.08%
Gross Profit	0.48	0.94	0.98	-1.03	-19.58	11.99
Selling, General & Admin	0.38	0.43	0.33	0.68	0.7	1.43
Operating Expenses	0.38	0.43	0.33	0.68	0.76	1.43
Operating Income	0.1	0.52	0.66	-1.71	-20.34	10.56
Interest Expense	-	-	-0.03	-	-	-
Currency Exchange Gain (Loss)	0.01	-0.02	0.04	-0.01	0.02	0.01
Other Non Operating Income (Expenses)	-0.03	-0.02	-0.02	-0.01	-0.03	-0.03
EBT Excluding Unusual Items	0.08	0.47	0.64	-1.73	-20.35	10.54
Pretax Income	0.08	0.47	0.64	-1.73	-20.35	10.54
Income Tax Expense	-	-	-	-	-2.73	2.25
Net Income	0.08	0.47	0.64	-1.73	-17.63	8.28
Net Income to Common	0.08	0.47	0.64	-1.73	-17.63	8.28
Net Income Growth	-89.16%	-26.71%	-	-	-	-
Shares Outstanding (Basic)	9	9	9	9	9	8
Shares Outstanding (Diluted)	9	9	9	9	9	8
Shares Change	-5.41%	-0.70%	-0.64%	-1.48%	24.97%	74.20%
EPS (Basic)	0.01	0.05	0.07	-0.19	-1.88	1.10
EPS (Diluted)	0.01	0.05	0.07	-0.19	-1.88	1.10
EPS Growth	-88.54%	-26.19%	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '26 Sep 30, 2026	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
Gross Margin	100.00%	100.00%	100.00%	-	-	100.00%
Operating Margin	20.46%	54.67%	66.70%	-	-	88.08%
Profit Margin	16.91%	50.11%	65.58%	-	-	69.11%
EBIT	0.1	0.52	0.66	-1.71	-20.34	10.56
EBIT Margin	20.46%	54.67%	66.70%	-	-	88.08%
Effective Tax Rate	-	-	-	-	-	21.39%
Revenue as Reported	0.48	0.94	0.98	-1.03	-19.58	11.99