Ucore Rare Metals 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	Jun '26 Jun 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
Selling, General & Admin	4.89	4.19	2.96	3.13	2.59	3.45
Research & Development	11.6	7.54	5.45	0.13	1.06	1.39
Amortization of Goodwill & Intangibles	0.94	0.94	0.94	0.11	0.1	0.11
Operating Expenses	20.87	14.09	9.93	4.86	4.49	5.36
Operating Income	-20.87	-14.09	-9.93	-4.86	-4.49	-5.36
Interest Expense	-2.16	-2.81	-2.48	-1.12	-0.53	-0.47
Interest & Investment Income	0.41	0.16	0.01	0.01	0	0.01
Currency Exchange Gain (Loss)	-0.05	0.32	-0.64	0.07	-0.2	-0.02
Other Non Operating Income (Expenses)	-20.61	-22.72	0.57	-1.04	-0.45	-0.39
EBT Excluding Unusual Items	-43.28	-39.14	-12.47	-6.93	-5.67	-6.23
Gain (Loss) on Sale of Investments	-	-	-	-0	-	0.04
Gain (Loss) on Sale of Assets	-	-	-	-	-	1.49
Other Unusual Items	-0.07	-0.13	-1	-0.67	0.2	-0.81
Pretax Income	-43.35	-39.26	-13.47	-7.61	-5.47	-5.51
Net Income	-43.35	-39.26	-13.47	-7.61	-5.47	-5.51
Net Income to Common	-43.35	-39.26	-13.47	-7.61	-5.47	-5.51
Net Income Growth	-	-	-	-	-	-
Shares Outstanding (Basic)	108	86	62	59	49	48
Shares Outstanding (Diluted)	108	86	62	59	49	48
Shares Change	62.92%	37.03%	6.57%	18.96%	2.15%	22.21%
EPS (Basic)	-0.40	-0.46	-0.22	-0.13	-0.11	-0.11
EPS (Diluted)	-0.40	-0.46	-0.22	-0.13	-0.11	-0.11
EPS Growth	-	-	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 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
Free Cash Flow	-17.75	-14.15	-6.46	-9.86	-6.88	-5.79
Free Cash Flow Per Share	-0.16	-0.17	-0.10	-0.17	-0.14	-0.12
EBITDA	-18.54	-11.75	-7.58	-4.77	-4.44	-5.33
D&A For EBITDA	2.34	2.34	2.35	0.09	0.04	0.03
EBIT	-20.87	-14.09	-9.93	-4.86	-4.49	-5.36