ZYUS Life Sciences Corporation (TSXV:ZYUS)

ZYUS Life Sciences Income Statement

Financials in millions CAD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	0.45	0.35	0.3	0.21	-
Revenue Growth (YoY)	37.39%	17.79%	43.96%	-	-
Cost of Revenue	2.38	2.36	0.94	0.06	-
Gross Profit	-1.93	-2.01	-0.64	0.14	-
Selling, General & Admin	10.91	12.33	9.34	12.48	14.18
Research & Development	2.15	1.31	2.21	5.37	4.51
Other Operating Expenses	0.38	0.35	0.37	0.66	0.18
Operating Expenses	16.98	17.36	16.06	22.91	22.25
Operating Income	-18.91	-19.37	-16.7	-22.77	-22.25
Interest Expense	-0.56	-3.27	-5.24	-1.46	-0.67
Interest & Investment Income	0.4	0.7	0.22	-	-
Currency Exchange Gain (Loss)	-0.04	-0.08	-0.01	-0.07	-0.02
Other Non Operating Income (Expenses)	-2.47	-3.65	-0.88	0.73	0.6
EBT Excluding Unusual Items	-21.58	-25.67	-22.62	-23.57	-22.34
Gain (Loss) on Sale of Assets	-	-	-	-	0.24
Asset Writedown	-22.77	-22.77	-2.09	-	-3.25
Pretax Income	-42.39	-48.44	-24.72	-23.57	-25.35
Income Tax Expense	-5.84	-5.85	-0.06	-0.12	-0.26
Net Income	-36.55	-42.59	-24.66	-23.46	-25.09
Net Income to Common	-36.55	-42.59	-24.66	-23.46	-25.09
Shares Outstanding (Basic)	71	56	38	51	49
Shares Outstanding (Diluted)	71	56	38	51	49
Shares Change (YoY)	47.13%	45.82%	-24.99%	5.35%	-
EPS (Basic)	-0.51	-0.76	-0.64	-0.46	-0.52
EPS (Diluted)	-0.52	-0.76	-0.64	-0.46	-0.52
Free Cash Flow	-7.63	-18.29	-10.13	-21.85	-26.13
Free Cash Flow Per Share	-0.11	-0.33	-0.26	-0.43	-0.54
Gross Margin	-	-	-214.09%	69.08%	-
Operating Margin	-4182.52%	-5519.37%	-5604.36%	-10999.52%	-
Profit Margin	-8086.95%	-12134.19%	-8274.16%	-11330.92%	-
Free Cash Flow Margin	-1687.83%	-5211.68%	-3400.67%	-10553.14%	-
EBITDA	-16.33	-16.67	-14.09	-20.64	-21.19
D&A For EBITDA	2.58	2.7	2.61	2.13	1.06
EBIT	-18.91	-19.37	-16.7	-22.77	-22.25

Updated Nov 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.