Ximen Mining Income Statement

Financials in millions CAD. Fiscal year is July - June.

Millions CAD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '25 Mar 31, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021	Jun '20 Jun 30, 2020
Selling, General & Admin	1.22	1.39	2.32	1.67	2.69	2.77
Depreciation & Amortization Expenses	0.13	0.23	0.4	0.38	0.39	0.02
Exploration Expenses	1.81	2.05	2.79	3.57	2.62	4.63
Other Operating Expenses	-	-	-	-	-0.3	-
Total Operating Expenses	3.17	3.67	5.52	5.61	5.39	7.42
Operating Income	-3.24	-3.76	-5.54	-5.62	-5.72	-7.42
Interest Expense	-0.13	-0.08	-0.02	-0	-0.02	-0
Other Non-Operating Income (Expense)	-	0.23	0.6	0.02	0.21	0.12
Total Non-Operating Income (Expense)	-0.13	0.15	0.57	0.02	0.19	0.12
Pretax Income	-3.37	-3.61	-4.97	-5.6	-5.53	-7.3
Net Income	-3.32	-3.52	-4.94	-5.6	-5.8	-7.3
Net Income to Common	-3.32	-3.52	-4.94	-5.6	-5.8	-7.3
Shares Outstanding (Basic)	45	32	25	18	14	10
Shares Outstanding (Diluted)	45	32	25	18	14	10
Shares Change (YoY)	53.12%	31.33%	35.20%	29.98%	45.56%	68.54%
EPS (Basic)	-0.08	-0.11	-0.20	-0.30	-0.40	-0.75
EPS (Diluted)	-0.08	-0.11	-0.20	-0.30	-0.40	-0.75
Shares Outstanding	57.22	40.22	27.94	21.39	14.92	12.13
Free Cash Flow	-2.04	-1.7	-3.14	-5.44	-4.6	-4.72
Free Cash Flow Per Share	-0.04	-0.05	-0.13	-0.30	-0.33	-0.49
EBITDA	-3.11	-3.53	-5.14	-5.24	-5.33	-7.4
EBIT	-3.24	-3.76	-5.54	-5.62	-5.72	-7.42

Updated Mar 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.