Sama Resources Inc. (TSXV:SME)

Sama Resources Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cost of Revenue	-	-	-	-	-	0.02
Gross Profit	-	-	-	-	-	-0.02
Selling, General & Admin	0.66	1.3	2.16	1.86	0.9	1.11
Operating Expenses	0.66	2.25	6.19	7.11	3.59	1.45
Operating Income	-0.66	-2.25	-6.19	-7.11	-3.59	-1.47
Interest Expense	-	-	-	-0.01	-0.01	-0
Interest & Investment Income	0.04	0.09	0.17	0.12	0.07	0.13
Earnings From Equity Investments	-0.69	-0.39	-	-0.3	-0.55	-0.4
Currency Exchange Gain (Loss)	0	-0	-0.04	-0.11	-0.01	0.08
Other Non Operating Income (Expenses)	0.02	0.02	0.05	-	-	-0.15
EBT Excluding Unusual Items	-1.28	-2.53	-6	-7.4	-4.08	-1.81
Gain (Loss) on Sale of Investments	-14.43	-1.21	-	8.51	0.76	-10.03
Gain (Loss) on Sale of Assets	-0.01	15.7	-0.05	-	-	-
Other Unusual Items	-	-	-	0.02	0.01	0.26
Pretax Income	-15.72	11.95	-6.05	1.13	-3.31	-11.58
Income Tax Expense	-	-	-	-	-	-0.1
Earnings From Continuing Operations	-15.72	11.95	-6.05	1.13	-3.31	-11.49
Earnings From Discontinued Operations	-	-	0.91	-0.52	-	-
Net Income to Company	-15.72	11.95	-5.14	0.61	-3.31	-11.49
Minority Interest in Earnings	-	0.36	1.19	1.64	0.27	-
Net Income	-15.72	12.31	-3.96	2.25	-3.04	-11.49
Net Income to Common	-15.72	12.31	-3.96	2.25	-3.04	-11.49
Shares Outstanding (Basic)	220	220	220	220	218	216
Shares Outstanding (Diluted)	220	221	220	221	218	216
Shares Change (YoY)	-0.19%	0.38%	-0.61%	1.63%	0.56%	10.50%
EPS (Basic)	-0.07	0.06	-0.02	0.01	-0.01	-0.05
EPS (Diluted)	-0.07	0.06	-0.02	0.01	-0.01	-0.05
Free Cash Flow	-0.45	-1.43	-6.23	-7.37	-3.71	-3.01
Free Cash Flow Per Share	-0.00	-0.01	-0.03	-0.03	-0.02	-0.01
EBITDA	-0.65	-2.17	-5.84	-6.76	-3.24	-1.44
D&A For EBITDA	0.01	0.08	0.35	0.35	0.35	0.02
EBIT	-0.66	-2.25	-6.19	-7.11	-3.59	-1.47

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