1QB0.F | Champion Electric Metals Inc. Annual & Quarterly

Annual Income Statements

(In CAD)

Breakdown	2022	2021	2020	2019	2018	2017
Revenue	-	-	-	-	-	-
Cost of Revenue	-	5716.00	11.43 Thousand	11.43 Thousand	-	-
Gross Profit	-	-5716.00	-11.43 Thousand	-11.43 Thousand	-	-
Operating Expenses	2.71 Million	4.71 Million	6.03 Million	1.04 Million	5.3 Million	63.65 Thousand
Selling, General and Administrative Expenses	361.8 Thousand	1.53 Million	1.38 Million	801.28 Thousand	1.85 Million	60.56 Thousand
Research and Development Expenses	-	-	-	-	-	-
Other Expenses	55.26 Thousand	-	-	-	-1.39 Million	-
Cost and Expenses	2.71 Million	4.71 Million	6.04 Million	1.05 Million	5.3 Million	63.65 Thousand
Operating Income	-2.7 Million	-4.69 Million	-6.19 Million	-1.05 Million	-5.3 Million	-63.65 Thousand
Interest Expense	-	-	-	-	-	-
Income Tax Expense	-	13.59 Thousand	-155.93 Thousand	-2461.00	-165.31 Thousand	-56.14 Thousand
Earnings before Tax	-2.67 Million	-4.73 Million	-5.88 Million	-1.05 Million	-5.29 Million	-63.65 Thousand
Net Income	-2.67 Million	-4.73 Million	-5.88 Million	-1.05 Million	-5.29 Million	-63.65 Thousand
Earnings Per Share Basic	-0.02	-0.05	-0.08	-0.02	-0.18	-0.01
Earnings Per Share Diluted	-0.02	-0.05	-0.08	-0.02	-0.18	-0.01
Weighted Average Shares Outstanding	126.78 Million	98.69 Million	74.05 Million	44 Million	29.94 Million	10.38 Million
Weighted Average Shares Outstanding (Diluted)	126.78 Million	98.69 Million	74.05 Million	44 Million	29.94 Million	10.38 Million
Gross Margin	-	-	-	-	-	-
EBIT Margin	-	-	-	-	-	-
Profit Margin	-	-	-	-	-	-
EBITDA	-2.7 Million	-4.69 Million	-6.18 Million	-1.04 Million	-5.3 Million	-63.65 Thousand
Earnings Before Tax Margin	-	-	-	-	-	-

Breakdown	2024 Q1	2023 Q4	2023 Q3	2023 Q1	2022 Q4	2022 FY
Revenue	-	-	-	-	-	-
Cost of Revenue	-	-	-	-	-	-
Gross Profit	-	-	-	-	-	-
Operating Expenses	2.28 Million	1.61 Million	3.03 Million	1.07 Million	1.53 Million	2.71 Million
Selling, General and Administrative Expenses	564.4 Thousand	318.73 Thousand	173.09 Thousand	228.59 Thousand	126.13 Thousand	-
Research and Development Expenses	-	-	-	-	-	-
Other Expenses	91.89 Thousand	92.93 Thousand	163.13 Thousand	4425.00	-	55.26 Thousand
Cost and Expenses	2.28 Million	1.61 Million	3.03 Million	1.07 Million	1.53 Million	2.71 Million
Operating Income	-2.28 Million	-1.62 Million	-3.01 Million	-1.07 Million	-1.53 Million	-2.7 Million
Interest Expense	-	-	-	-	-	-
Income Tax Expense	-45.16 Thousand	-46.08 Thousand	48.56 Thousand	-40.26 Thousand	-53.4 Thousand	-213.72 Thousand
Earnings before Tax	-2.19 Million	-1.52 Million	-2.88 Million	-1.07 Million	-1.48 Million	-2.67 Million
Net Income	-2.19 Million	-1.52 Million	-2.88 Million	-1.07 Million	-1.48 Million	-2.67 Million
Earnings Per Share Basic	-0.01	-0.01	-0.01	-0.01	-0.01	-
Earnings Per Share Diluted	-0.01	-0.01	-0.01	-0.01	-0.01	-
Weighted Average Shares Outstanding	253.87 Million	248.37 Million	248.37 Million	192.12 Million	164.22 Million	126.78 Million
Weighted Average Shares Outstanding (Diluted)	253.87 Million	248.37 Million	248.37 Million	192.12 Million	164.22 Million	126.78 Million
Gross Margin	-	-	-	-	-	-
EBIT Margin	-	-	-	-	-	-
Profit Margin	-	-	-	-	-	-
EBITDA	-2.28 Million	-1.62 Million	-3.01 Million	-1.07 Million	-1.53 Million	-
Earnings Before Tax Margin	-	-	-	-	-	-