Strategic Metals 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 2020
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	Dec '20 Dec 31, 2020
Cost of Revenue	0.01	0.07	0.01	0.05	0.07	0.84
Gross Profit	-0.01	-0.07	-0.01	-0.05	-0.07	-0.84
Selling, General & Admin	1.17	1.15	1.27	1.33	1.32	2.1
Operating Expenses	1.75	2.84	1.96	4.48	2.48	3.95
Operating Income	-1.76	-2.91	-1.97	-4.53	-2.55	-4.79
Interest Expense	-	-	-	-	-	-0.01
Interest & Investment Income	0.05	0.07	0.13	0.1	0.01	0.08
Currency Exchange Gain (Loss)	-	-	-	0.32	0	-
Other Non Operating Income (Expenses)	-0.13	-0.16	-0.27	-0.37	-0.28	-0.3
EBT Excluding Unusual Items	-1.85	-3	-2.11	-4.47	-2.81	-5.02
Gain (Loss) on Sale of Investments	4.48	-0.98	-1.6	-1.46	-6.2	3.49
Gain (Loss) on Sale of Assets	0.34	-	-	-	3.34	4.87
Asset Writedown	-	-	-	-0.01	-	-
Pretax Income	2.97	-3.97	-3.71	-5.94	-5.67	3.34
Income Tax Expense	0.6	-0.63	-0.67	-1.03	-0.63	0.3
Earnings From Continuing Operations	2.37	-3.35	-3.04	-4.91	-5.04	3.04
Minority Interest in Earnings	0.59	0.34	0.61	1.79	0.51	1.41
Net Income	2.97	-3.01	-2.43	-3.12	-4.54	4.45
Net Income to Common	2.97	-3.01	-2.43	-3.12	-4.54	4.45
Shares Outstanding (Basic)	111	111	111	110	107	101
Shares Outstanding (Diluted)	111	111	111	110	107	103
Shares Change (YoY)	-	-	1.09%	2.17%	4.27%	11.26%
EPS (Basic)	0.03	-0.03	-0.02	-0.03	-0.04	0.04
EPS (Diluted)	0.02	-0.03	-0.02	-0.03	-0.04	0.04
Free Cash Flow	-0.99	-1.66	-1.91	-2.38	-1.99	-3.64
Free Cash Flow Per Share	-0.01	-0.01	-0.02	-0.02	-0.02	-0.04
EBITDA	-1.68	-1.58	-1.93	-1.92	-1.99	-3.7
D&A For EBITDA	0.08	1.33	0.04	2.61	0.55	1.09
EBIT	-1.76	-2.91	-1.97	-4.53	-2.55	-4.79
Effective Tax Rate	20.05%	-	-	-	-	9.06%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.