Mithril Silver and Gold Limited (TSXV:MSG)

Mithril Silver and Gold Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021	Jun 30, 2020
Other Revenue	0	0	0	0.03	0	-
Revenue	0	0	0	0.03	0	-
Revenue Growth (YoY)	-	3.13%	-92.52%	664.74%	-	-
Gross Profit	0	0	0	0.03	0	-
Selling, General & Admin	1.43	1.3	1	0.82	0.94	0.61
Other Operating Expenses	-0	-0.12	-0.14	-	-	-
Operating Expenses	1.72	1.35	2.01	0.86	1.62	3.36
Operating Income	-1.72	-1.35	-2	-0.84	-1.62	-3.36
Interest Expense	-0.01	-0.05	-0	-	-	-0
Interest & Investment Income	0.27	-	-	0	0	0
Other Non Operating Income (Expenses)	-0.61	-0.2	-0.09	-0.09	-0.08	0.04
EBT Excluding Unusual Items	-2.07	-1.6	-2.1	-0.93	-1.69	-3.32
Gain (Loss) on Sale of Assets	-	-	-	0.29	-	0.02
Pretax Income	-2.07	-1.6	-2.1	-0.63	-1.69	-3.3
Net Income	-2.07	-1.6	-2.1	-0.63	-1.69	-3.3
Net Income to Common	-2.07	-1.6	-2.1	-0.63	-1.69	-3.3
Shares Outstanding (Basic)	110	40	31	26	22	6
Shares Outstanding (Diluted)	110	40	31	26	22	6
Shares Change (YoY)	260.71%	27.95%	19.96%	21.30%	261.21%	86.18%
EPS (Basic)	-0.02	-0.04	-0.07	-0.02	-0.08	-0.55
EPS (Diluted)	-0.02	-0.04	-0.07	-0.02	-0.08	-0.55
Free Cash Flow	-8.8	-3.41	-3.08	-7.54	-6.3	-2.09
Free Cash Flow Per Share	-0.08	-0.09	-0.10	-0.29	-0.29	-0.35
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	-
Operating Margin	-87217.82%	-68496.30%	-104623.92%	-3276.58%	-48241.50%	-
Profit Margin	-104725.67%	-81030.58%	-109560.37%	-2468.88%	-50421.56%	-
Free Cash Flow Margin	-445813.06%	-172493.21%	-161090.71%	-29423.58%	-188154.32%	-
EBITDA	-1.58	-1.29	-0.9	-0.8	-1.58	-2.2
D&A For EBITDA	0.15	0.06	1.1	0.04	0.03	1.16
EBIT	-1.72	-1.35	-2	-0.84	-1.62	-3.36

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