XXIX Metal Income Statement

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

Millions CAD. Fiscal year is Nov - Oct.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jan '26 Jan 31, 2026	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	2.04	1.99	1.59	0.96	2.08	1.25
Depreciation & Amortization Expenses	0.05	0.04	0.01	0.01	0.02	0.01
Exploration Expenses	4.05	15.66	1.31	4	8.27	6.23
Other Operating Expenses	0.04	0.05	-	-	-	-
Total Operating Expenses	6.19	17.74	2.91	4.98	10.36	7.49
Operating Income	-6.19	-17.74	-2.91	-4.98	-10.36	-0.18
Interest Income	0.12	0.13	0.23	0.3	0.15	-
Other Non-Operating Income (Expense)	0.28	2.15	2.18	2.65	-1.67	7.31
Total Non-Operating Income (Expense)	0.4	2.27	2.41	2.95	-1.52	7.31
Pretax Income	-5.79	15.95	4.86	7.32	6.52	7.13
Provision for Income Taxes	0.52	0.22	-	-	-2.61	-0.55
Net Income	-6.31	15.73	4.86	7.32	9.13	7.68
Net Income to Common	-6.31	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)	280	259	174	162	146	110
Shares Outstanding (Diluted)	280	259	174	162	146	124
Shares Change (YoY)	50.23%	49.14%	7.35%	10.76%	17.60%	116.90%
EPS (Basic)	-0.02	-0.06	-0.03	-0.05	0.03	-0.01
EPS (Diluted)	-0.02	-0.06	-0.03	-0.05	0.03	-
Shares Outstanding	306.81	306.81	174.37	173.66	150.74	134.36
Free Cash Flow	-4.85	-3.64	-1.71	-4.42	-10.07	-5.93
Free Cash Flow Per Share	-0.02	-0.01	-0.01	-0.03	-0.07	-0.05
EBITDA	-6.13	-17.7	-2.9	-4.97	-10.35	-0.17
EBIT	-6.19	-17.74	-2.91	-4.98	-10.36	-0.18
Effective Tax Rate	-9.00%	1.37%	0.00%	0.00%	-40.09%	-7.69%

Updated Jan 31, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.