XXIX Metal Income Statement

Financials in millions CAD. Fiscal year is November - October.

Millions CAD. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Selling, General & Admin	1.99	1.59	0.96	2.08	1.25
Depreciation & Amortization Expenses	0.04	0.01	0.01	0.02	0.01
Exploration Expenses	15.66	1.31	4	8.27	6.23
Other Operating Expenses	0.05	-	-	-	-
Total Operating Expenses	17.74	2.91	4.98	10.36	7.49
Operating Income	-17.74	-2.91	-4.98	-10.36	-0.18
Interest Income	0.13	0.23	0.3	0.15	-
Other Non-Operating Income (Expense)	2.15	2.18	2.65	-1.67	7.31
Total Non-Operating Income (Expense)	2.27	2.41	2.95	-1.52	7.31
Pretax Income	15.95	4.86	7.32	6.52	7.13
Provision for Income Taxes	0.22	-	-	-2.61	-0.55
Net Income	15.73	4.86	7.32	9.13	7.68
Net Income to Common	15.73	4.86	7.32	9.13	7.68
Net Income Growth	223.81%	-33.67%	-19.83%	18.99%	354.11%
Shares Outstanding (Basic)	259	174	162	146	110
Shares Outstanding (Diluted)	259	174	162	146	124
Shares Change (YoY)	49.14%	7.35%	10.76%	17.60%	116.90%
EPS (Basic)	-0.06	-0.03	-0.05	0.03	-0.01
EPS (Diluted)	-0.06	-0.03	-0.05	0.03	-
Free Cash Flow	-3.64	-1.71	-4.42	-10.07	-5.93
Free Cash Flow Per Share	-0.01	-0.01	-0.03	-0.07	-0.05
EBITDA	-17.7	-2.9	-4.97	-10.35	-0.17
EBIT	-17.74	-2.91	-4.98	-10.36	-0.18
Effective Tax Rate	1.37%	0.00%	0.00%	-40.09%	-7.69%

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