THS Maple Holdings Ltd. (TSXV:YAY)

THS Maple Holdings Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2025	Jun 30, 2025	Jun 30, 2024	Nov 30, 2023	Nov 30, 2022
Revenue	14.69	14.44	9.96	10.31	6.97
Revenue Growth (YoY)	42.51%	45.01%	-3.41%	47.93%	-
Cost of Revenue	11.4	11.29	7.97	8.47	5.69
Gross Profit	3.29	3.15	1.99	1.84	1.28
Selling, General & Admin	4.1	4.01	3.45	2.68	2.15
Operating Expenses	4.1	4.01	3.45	2.68	2.15
Operating Income	-0.81	-0.86	-1.47	-0.84	-0.88
Interest Expense	-0.81	-0.71	-0.78	-0.45	-0.53
Other Non Operating Income (Expenses)	0.03	0.02	-2.89	-0.46	0.07
EBT Excluding Unusual Items	-1.59	-1.55	-5.14	-1.75	-1.34
Other Unusual Items	-	-	-	-0.91	-
Pretax Income	-1.59	-1.55	-5.14	-2.67	-1.34
Income Tax Expense	-	0	0	0	0
Net Income	-1.59	-1.55	-5.14	-2.67	-1.34
Net Income to Common	-1.59	-1.55	-5.14	-2.67	-1.34
Shares Outstanding (Basic)	60	60	36	20	5
Shares Outstanding (Diluted)	60	60	36	20	5
Shares Change (YoY)	201.12%	66.44%	80.92%	271.84%	-
EPS (Basic)	-0.03	-0.03	-0.14	-0.13	-0.25
EPS (Diluted)	-0.03	-0.03	-0.14	-0.13	-0.25
Free Cash Flow	-2.84	-2.71	-5.28	-1.83	-0.63
Free Cash Flow Per Share	-0.05	-0.04	-0.15	-0.09	-0.12
Gross Margin	22.42%	21.81%	19.95%	17.84%	18.32%
Operating Margin	-5.50%	-5.98%	-14.75%	-8.20%	-12.56%
Profit Margin	-10.85%	-10.72%	-51.64%	-25.87%	-19.23%
Free Cash Flow Margin	-19.32%	-18.76%	-53.03%	-17.74%	-9.09%
EBITDA	-0.57	-0.62	-1.34	-0.7	-0.75
EBITDA Margin	-3.87%	-4.28%	-13.47%	-6.81%	-10.75%
D&A For EBITDA	0.24	0.25	0.13	0.14	0.13
EBIT	-0.81	-0.86	-1.47	-0.84	-0.88
EBIT Margin	-5.50%	-5.98%	-14.75%	-8.20%	-12.56%
Advertising Expenses	-	0.13	-	0.12	0.13

Source: S&P Global Market Intelligence. Standard template. Financial Sources.