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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cost of Revenue	39.83	0.16	0.5	0.23	0.2	0.14
Gross Profit	-0.63	-0.16	-0.5	-0.23	-0.2	-0.14
Selling, General & Admin	16.57	7.26	2.92	1.47	0.93	0.2
Other Operating Expenses	0.19	0.02	0.03	0.02	0.02	0.02
Operating Expenses	32.03	19.32	12.11	22.08	5.38	1.07
Operating Income	-32.67	-19.48	-12.62	-22.31	-5.58	-1.21
Interest Expense	-3.4	-0.17	-0.36	-0.06	-	-
Interest & Investment Income	0.4	0.4	0.86	0.1	0	0
Currency Exchange Gain (Loss)	-0.22	0.04	0	-0.03	0	0.01
Other Non Operating Income (Expenses)	-0.91	2.94	2.39	0.33	-1.19	0.11
EBT Excluding Unusual Items	-36.8	-16.27	-9.72	-21.97	-6.76	-1.09
Gain (Loss) on Sale of Assets	0.01	0.01	-	0	-	-
Pretax Income	-0.36	-16.27	-9.72	-21.97	-6.76	-1.09
Net Income	4.24	-16.27	-9.72	-21.97	-6.76	-1.09
Net Income to Common	4.24	-16.27	-9.72	-21.97	-6.76	-1.09
Shares Outstanding (Basic)	200	171	161	84	59	39
Shares Outstanding (Diluted)	214	171	161	84	59	39
Shares Change (YoY)	29.83%	6.09%	92.39%	42.54%	51.14%	72.96%
EPS (Basic)	0.02	-0.10	-0.06	-0.26	-0.12	-0.03
EPS (Diluted)	0.02	-0.10	-0.06	-0.26	-0.12	-0.03
Free Cash Flow	-38.36	-17.83	-10.62	-18.48	-5.81	-0.4
Free Cash Flow Per Share	-0.18	-0.10	-0.07	-0.22	-0.10	-0.01
EBITDA	-25.18	-19.42	-12.56	-22.28	-5.56	-1.19
D&A For EBITDA	7.48	0.06	0.06	0.03	0.02	0.02
EBIT	-32.67	-19.48	-12.62	-22.31	-5.58	-1.21

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