• Income Statement
• Balance Sheet
• Cash Flow
• Ratios
• Market Data
• Valuation

	Evolution Metals & Technologies Corp. (EMAT)
	Q2-CY2026	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014
Balance Sheet Date		2026-Mar-31	2025-Dec-31	2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31
Fiscal Period		Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023
Total Revenue		1,879,000$
QoQ%
YoY%
Cost Of Revenue		1,434,000$				470,000$
Gross Profit		445,000$				(470,000$)
Gross Margin		23.68%
Operating Expenses		16,100,000$	102,129$	472,169$	570,186$	2,332,000$	670,110$	215,108$	327,662$	271,992$	301,270$	544,383$	380,636$	858,322$
Operating Income		(15,655,000$)	(362,776$)	(466,969$)	(606,213$)	(2,802,000$)	(707,683$)	(225,508$)	(327,662$)	(321,992$)	(328,499$)	(605,524$)		(908,322$)
Operating Margin		(833.16%)
Interest Income		0$	40,252$	40,995$	98,318$	97,051$	109,007$	180,541$	258,639$	260,681$	313,557$	507,906$	502,106$	845,090$
Interest Expenses		768,000$				0$
Income Before Tax		(440,314,000$)	(309,015$)	(425,974$)	(507,895$)	(17,996,000$)	(598,676$)	(44,967$)	(69,023$)	(61,311$)	(14,942$)	(97,618$)	121,470$	(63,232$)
Tax Expenses			3,334$	9,701$	13,081$	12,569$	55,122$	35,730$	26,249$	8,849$		(261,911$)	94,942$	166,969$
Net Income		440,300,000$	(312,349$)	(435,675$)	(520,976$)	(17,996,000$)	(653,798$)	(80,697$)	(95,272$)	(70,160$)	(14,942$)	164,293$	26,528$	(230,201$)
Profit Margin		23,432.68%
TTM
Earnings to Minority		880,614,000$
Earnings to Common Shareholders		(440,314,000$)	(312,349$)	(435,675$)	(520,976$)	(17,996,000$)	(653,798$)	(80,697$)	(95,272$)	(70,160$)	(14,942$)	164,293$	26,528$	(230,201$)
QoQ%		(140,868.60%)	28.31%	16.37%	97.11%	(2,652.53%)	(710.19%)	15.30%	(35.79%)	(369.55%)	(109.10%)	519.32%	111.52%
YoY%		(2,346.73%)	52.23%	(439.89%)	(446.83%)	(25,549.94%)	(4,275.57%)	(149.12%)	(459.14%)	69.52%
Earnings Per Share, Basic		(0.72$)				(0.04$)
Earnings Per Share, Diluted		(0.72$)				(0.04$)
Unlevered FCF Per Share, Basic		(0.01$)				0.00$
Unlevered FCF Per Share, Diluted		(0.01$)				0.00$
Average Shares, Basic		611,903,892				454,712,290
Average Shares, Diluted		611,903,892				454,712,290
EBIT		(439,546,000$)	(309,015$)	(425,974$)	(507,895$)	(17,996,000$)	(598,676$)	(44,967$)	(69,023$)	(61,311$)	(14,942$)	(97,618$)	121,470$	(63,232$)
EBITDA		(439,294,000$)	(309,015$)	(425,974$)	(507,895$)	(17,996,000$)	(598,676$)	(44,967$)	(69,023$)	(61,311$)	(14,942$)	(97,618$)	121,470$	(63,232$)

Copy Table ✓