Magna Mining Inc. (TSXV:NICU)

Magna Mining Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cost of Revenue	4.35	0.16	0.5	0.23	0.2	0.14
Gross Profit	0.11	-0.16	-0.5	-0.23	-0.2	-0.14
Selling, General & Admin	9.24	7.26	2.92	1.47	0.93	0.2
Other Operating Expenses	0.27	0.02	0.03	0.02	0.02	0.02
Operating Expenses	20.57	19.32	12.11	22.08	5.38	1.07
Operating Income	-20.46	-19.48	-12.62	-22.31	-5.58	-1.21
Interest Expense	-0.28	-0.17	-0.36	-0.06	-	-
Interest & Investment Income	0.4	0.4	0.86	0.1	0	0
Currency Exchange Gain (Loss)	0.02	0.04	0	-0.03	0	0.01
Other Non Operating Income (Expenses)	-0.29	2.94	2.39	0.33	-1.19	0.11
EBT Excluding Unusual Items	-20.62	-16.27	-9.72	-21.97	-6.76	-1.09
Gain (Loss) on Sale of Assets	0.01	0.01	-	0	-	-
Pretax Income	15.93	-16.27	-9.72	-21.97	-6.76	-1.09
Net Income	15.93	-16.27	-9.72	-21.97	-6.76	-1.09
Net Income to Common	15.93	-16.27	-9.72	-21.97	-6.76	-1.09
Shares Outstanding (Basic)	179	171	161	84	59	39
Shares Outstanding (Diluted)	186	171	161	84	59	39
Shares Change (YoY)	14.56%	6.09%	92.39%	42.54%	51.14%	72.96%
EPS (Basic)	0.09	-0.10	-0.06	-0.26	-0.12	-0.03
EPS (Diluted)	0.09	-0.10	-0.06	-0.26	-0.12	-0.03
Free Cash Flow	-17.13	-17.83	-10.62	-18.48	-5.81	-0.4
Free Cash Flow Per Share	-0.09	-0.10	-0.07	-0.22	-0.10	-0.01
EBITDA	-20.16	-19.42	-12.56	-22.28	-5.56	-1.19
D&A For EBITDA	0.3	0.06	0.06	0.03	0.02	0.02
EBIT	-20.46	-19.48	-12.62	-22.31	-5.58	-1.21

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