Tier One Silver 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	Mar '26 Mar 31, 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
Cost of Revenue	0.31	0.29	0.12	0.18	0.06	0.12
Gross Profit	-0.31	-0.29	-0.12	-0.18	-0.06	-0.12
Selling, General & Admin	1.52	1.39	1.9	2.77	4.13	5.24
Other Operating Expenses	0.02	0.02	0.01	0.01	-	-
Operating Expenses	4.75	2.8	3.74	5.12	7.57	16.85
Operating Income	-5.06	-3.09	-3.86	-5.3	-7.64	-16.97
Interest Expense	-0	-0	-	-	-	-
Interest & Investment Income	0.05	0.03	0.03	0.04	0.04	-
Earnings From Equity Investments	0	0	-0.02	0.03	-0.02	-
Currency Exchange Gain (Loss)	0.01	-0.04	-0.01	-0.02	-0	-0.09
Other Non Operating Income (Expenses)	-0.07	-0.07	-0.12	-0.09	-0.12	-0.14
EBT Excluding Unusual Items	-5.08	-3.17	-3.98	-5.34	-7.74	-17.21
Gain (Loss) on Sale of Investments	0.01	0.01	0.04	-0.1	-	-
Gain (Loss) on Sale of Assets	-0.1	-0.1	-	-	-	-
Asset Writedown	-	-	-0.03	-	-	-
Other Unusual Items	-	-	0.29	-0.03	-	-0.28
Pretax Income	-5.16	-3.25	-3.68	-5.48	-7.74	-17.49
Net Income	-5.16	-3.25	-3.68	-5.48	-7.74	-17.49
Net Income to Common	-5.16	-3.25	-3.68	-5.48	-7.74	-17.49
Shares Outstanding (Basic)	221	201	167	147	134	124
Shares Outstanding (Diluted)	221	201	167	147	134	124
Shares Change (YoY)	29.16%	19.92%	14.02%	9.90%	8.12%	9.98%
EPS (Basic)	-0.02	-0.02	-0.02	-0.04	-0.06	-0.14
EPS (Diluted)	-0.02	-0.02	-0.02	-0.04	-0.06	-0.14
Free Cash Flow	-4.18	-2.41	-2.28	-4.26	-7.11	-13.26
Free Cash Flow Per Share	-0.02	-0.01	-0.01	-0.03	-0.05	-0.11
EBITDA	-	-2.2	-2.97	-4.86	-7.53	-14.92
D&A For EBITDA	-	0.89	0.89	0.44	0.11	2.05
EBIT	-5.06	-3.09	-3.86	-5.3	-7.64	-16.97