Nicola Mining Inc. (NICM)

Nicola Mining Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	1.54	0.82	1.62	-	-
Revenue Growth (YoY)	87.63%	-49.43%	-	-	-
Cost of Revenue	3.06	2.26	3.14	-	-
Gross Profit	-1.53	-1.44	-1.52	-	-
Selling, General & Admin	-5.06	-2.74	-2.1	-1.19	1.22
Depreciation & Amortization Expenses	-0.06	-0.01	-0.01	-0	0
Exploration Expenses	-1.21	-1.76	-1.21	-0.57	0.85
Other Operating Expenses	2.92	1.33	-3.37	-1.19	1.56
Operating Income	1.89	1.74	5.18	-2.95	-3.63
Interest Income	0.8	1.97	8.15	-	-
Interest Expense	-0.44	-0.59	-1.45	-1.47	-1.38
Other Non-Operating Income (Expense)	3.96	0.1	0.03	4.21	1.61
Total Non-Operating Income (Expense)	4.32	1.48	6.73	2.75	0.22
Pretax Income	6.21	3.22	11.91	-0.2	-3.41
Provision for Income Taxes	-	-	-0.07	-0.15	-
Net Income	-5.52	-5.23	-3.33	-0.05	-3.41
Net Income to Common	-5.52	-5.23	-3.33	-0.05	-3.41
Shares Outstanding (Basic)	186	165	158	146	138
Shares Outstanding (Diluted)	186	165	158	146	138
Shares Change (YoY)	12.45%	4.43%	8.22%	5.67%	10.96%
EPS (Basic)	-0.03	-0.03	-0.02	-	-0.02
EPS (Diluted)	-0.03	-0.03	-0.02	-	-0.02
Shares Outstanding	185.97	165.38	161.18	149.04	145.68
Free Cash Flow	-5.75	-3.76	3.82	1.67	-2.52
Free Cash Flow Growth	-	-	128.29%	-	-
Free Cash Flow Per Share	-0.03	-0.02	0.02	0.01	-0.02
Gross Margin	-99.49%	-175.87%	-93.85%	-	-
Operating Margin	123.03%	212.59%	319.95%	-	-
Profit Margin	-359.89%	-639.36%	-205.56%	-	-
FCF Margin	-374.45%	-460.09%	236.26%	-	-
EBITDA	2.25	1.97	5.39	-2.77	-3.46
EBITDA Margin	146.68%	240.77%	333.16%	-	-
EBIT	1.89	1.74	5.18	-2.95	-3.63
EBIT Margin	123.03%	212.59%	319.95%	-	-
Effective Tax Rate	0.00%	0.00%	-0.58%	73.76%	0.00%

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