The Metals Company Income Statement

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

Millions USD. 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
Selling, General & Admin	112	99.77	30.64	22.54	29.52	56.58
Exploration Expenses	44.02	40.28	50.64	49.85	144.6	93.01
Total Operating Expenses	156.02	140.05	81.29	72.39	174.12	149.59
Operating Income	-156.02	-140.05	-81.29	-72.39	-174.12	-149.59
Interest Income	3.91	2.79	0.18	1.3	1.11	-
Interest Expense	-2.86	-3.22	-2.6	-0.78	-	-1
Other Non-Operating Income (Expense)	-164.7	-179.22	1.82	-1.87	2.12	9.29
Total Non-Operating Income (Expense)	-163.65	-179.65	-0.61	-1.35	3.23	8.29
Pretax Income	-319.67	-319.7	-81.9	-73.74	-170.89	-141.3
Provision for Income Taxes	0.04	0.14	0.05	-	-	-
Net Income	-319.71	-319.84	-81.94	-73.74	-170.89	-141.3
Net Income to Common	-319.71	-319.84	-81.94	-73.74	-170.89	-141.3
Shares Outstanding (Basic)	404	385	322	289	240	205
Shares Outstanding (Diluted)	404	385	322	289	240	205
Shares Change (YoY)	22.44%	19.46%	11.51%	20.34%	17.05%	14.76%
EPS (Basic)	0.79	0.83	0.25	0.26	0.71	0.69
EPS (Diluted)	0.79	0.83	0.25	0.26	0.71	0.69
EPS Growth	259.09%	232.00%	-3.85%	-63.38%	2.90%	115.63%
Shares Outstanding	425.77	422.97	321.88	306.56	266.81	225.43
Free Cash Flow	-34.33	-43.1	-43.98	-60.15	-67.77	-56.49
Free Cash Flow Per Share	-0.08	-0.11	-0.14	-0.21	-0.28	-0.28
EBITDA	-155.79	-139.8	-80.93	-72.03	-173.7	-149.14
EBIT	-156.02	-140.05	-81.29	-72.39	-174.12	-149.59
Effective Tax Rate	-0.21%	-0.05%	-0.06%	0.00%	0.00%	0.00%

Updated May 14, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q