Nicola Mining Income Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	3.03	1.54	0.82	1.62	-	-
Revenue Growth (YoY)	304.17%	87.63%	-49.43%	-	-	-
Cost of Revenue	3.81	3.06	2.26	3.14	-	-
Gross Profit	-0.78	-1.53	-1.44	-1.52	-	-
Selling, General & Admin	-5.74	-5.06	-2.74	-2.1	-1.19	1.22
Depreciation & Amortization Expenses	-0.07	-0.06	-0.01	-0.01	-0	0
Exploration Expenses	-1.14	-1.21	-1.76	-1.21	-0.57	0.85
Other Operating Expenses	1.41	2.92	1.33	-3.37	-1.19	1.56
Operating Income	4.77	1.89	1.74	5.18	-2.95	-3.63
Interest Income	0.66	0.8	1.97	8.15	-	-
Interest Expense	-0.31	-0.44	-0.59	-1.45	-1.47	-1.38
Other Non-Operating Income (Expense)	3.45	3.96	0.1	0.03	4.21	1.61
Total Non-Operating Income (Expense)	3.79	4.32	1.48	6.73	2.75	0.22
Pretax Income	8.56	6.21	3.22	11.91	-0.2	-3.41
Provision for Income Taxes	-	-	-	-0.07	-0.15	-
Net Income	-6.06	-5.52	-5.23	-3.33	-0.05	-3.41
Net Income to Common	-6.06	-5.52	-5.23	-3.33	-0.05	-3.41
Shares Outstanding (Basic)	196	186	165	158	146	138
Shares Outstanding (Diluted)	203	186	165	158	146	138
Shares Change (YoY)	21.03%	12.45%	4.43%	8.22%	5.67%	10.96%
EPS (Basic)	-0.02	-0.03	-0.03	-0.02	-	-0.02
EPS (Diluted)	-0.02	-0.03	-0.03	-0.02	-	-0.02
Free Cash Flow	-7.36	-5.75	-3.76	3.82	1.67	-2.52
Free Cash Flow Growth	-	-	-	128.29%	-	-
Free Cash Flow Per Share	-0.04	-0.03	-0.02	0.02	0.01	-0.02
Gross Margin	-25.61%	-99.49%	-175.87%	-93.85%	-	-
Operating Margin	157.34%	123.03%	212.59%	319.95%	-	-
Profit Margin	-200.06%	-359.89%	-639.36%	-205.56%	-	-
FCF Margin	-242.89%	-374.45%	-460.09%	236.26%	-	-
EBITDA	5.12	2.25	1.97	5.39	-2.77	-3.46
EBITDA Margin	169.03%	146.68%	240.77%	333.16%	-	-
EBIT	4.77	1.89	1.74	5.18	-2.95	-3.63
EBIT Margin	157.34%	123.03%	212.59%	319.95%	-	-
Effective Tax Rate	-	0.00%	0.00%	-0.58%	73.76%	0.00%