Income Statement for ENRTD

	Enertopia Corp. (ENRTD)
	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	Q1-CY2014
Balance Sheet Date		2025-Nov-30	2025-Aug-31	2025-May-31	2025-Feb-28	2024-Nov-30	2024-Aug-31	2024-May-31	2024-Feb-29	2023-Nov-30	2023-Aug-31	2023-May-31	2023-Feb-28	2022-Nov-30	2022-Aug-31	2022-May-31	2022-Feb-28	2021-Nov-30	2021-Aug-31	2021-May-31	2021-Feb-28	2020-Nov-30	2020-Aug-31	2020-May-31	2020-Feb-29	2019-Nov-30	2019-Aug-31	2019-May-31	2019-Feb-28	2018-Nov-30	2018-Aug-31	2018-May-31	2018-Feb-28	2017-Nov-30	2017-Aug-31	2017-May-31	2017-Feb-28	2016-Nov-30	2016-Aug-31	2016-May-31	2016-Feb-29	2015-Nov-30	2015-Aug-31	2015-May-31	2015-Feb-28	2014-Nov-30	2014-Aug-31	2014-May-31	2014-Feb-28
Fiscal Period		Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021	Q3-FY2021	Q2-FY2021	Q1-FY2021	Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020	Q4-FY2019	Q3-FY2019	Q2-FY2019	Q1-FY2019	Q4-FY2018	Q3-FY2018	Q2-FY2018	Q1-FY2018	Q4-FY2017	Q3-FY2017	Q2-FY2017	Q1-FY2017	Q4-FY2016	Q3-FY2016	Q2-FY2016	Q1-FY2016	Q4-FY2015	Q3-FY2015	Q2-FY2015	Q1-FY2015	Q4-FY2014	Q3-FY2014	Q2-FY2014
Total Revenue																																			0$	0$			10,000$	10,000$	10,000$	10,000$	13,017$	10,000$	0$	0$	0$	0$	0$
QoQ%																																			.00%				.00%	.00%	.00%	(23.18%)	30.17%	.00%	.00%	.00%	.00%	.00%	.00%
YoY%																																			(100.00%)	(100.00%)			(23.18%)	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
Cost Of Revenue																																		0$	0$	0$	0$	0$	222$	596$	1,499$	6,016$	3,226$	570$	0$	0$	0$	0$	0$
Gross Profit																																		0$	0$	0$	0$	0$	(165$)	(352$)	705$	5,794$	3,808$	1,028$	0$	0$	0$	0$	0$
Gross Margin																																							(1.65%)	(3.52%)	7.05%	57.94%	29.25%	10.28%
Operating Expenses		71,206$	181,129$	122,409$	117,179$	93,024$	113,841$	169,917$	130,288$	251,371$	214,712$	584,011$	247,502$	178,360$	490,659$	176,821$	781,800$	116,956$	157,753$	85,986$	327,792$	43,251$	31,801$	33,179$	55,649$	49,507$	52,868$	68,390$	203,639$	94,064$	76,915$	168,833$	198,150$	193,930$	168,041$	155,277$	225,246$	178,311$	88,805$	96,180$	90,348$	195,068$	123,579$	217,983$	350,111$	557,542$	2,359,019$	1,298,883$	237,228$
Operating Income		(71,206$)	(181,129$)	(122,409$)	(117,179$)	(93,024$)	(113,841$)	(169,917$)	(130,288$)	(251,371$)	(214,712$)	(584,011$)	(247,502$)	(178,360$)	(490,659$)	(176,821$)	(781,800$)	(116,956$)	(157,753$)	(85,986$)	(327,792$)	(43,251$)	(31,801$)	(33,179$)	(55,649$)	(49,507$)	(52,868$)	(68,390$)	(203,639$)	(94,064$)	(76,915$)	(168,833$)	(198,150$)	(193,930$)	(168,041$)	(155,277$)	(225,246$)	(178,311$)	(88,970$)	(96,532$)	(89,643$)	(189,274$)	(119,771$)	(216,955$)	(350,111$)	(557,542$)	(2,359,019$)	(1,298,883$)	(237,228$)
Operating Margin																																							(889.70%)	(965.32%)	(896.43%)	(1,892.74%)	(920.11%)	(2,169.55%)
Interest Income																																																	0$
Interest Expenses															2,974$	2,211$	602$	464$	577$	285$	329$	225$	268$	321$	517$	545$	404$	307$	272$	209$	210$	335$	380$	357$	155$	242$	561$	1,252$	827$	1,337$	2,629$	1,987$	584$	360$	771$	393$	4,745$	1,032$	2,878$
Income Before Tax		(74,770$)	(177,832$)	(130,364$)	(115,527$)	(83,130$)	(153,777$)	(287,901$)	(147,368$)	(409,748$)	(540,721$)	(1,139,395$)	295,064$	(446,834$)	(806,494$)	3,635,630$	(738,508$)	(116,219$)	(225,680$)	(91,066$)	(295,225$)	222,603$	(31,249$)	(30,797$)	145,785$	(49,607$)	(55,958$)	(67,128$)	(204,456$)	(94,799$)	(77,589$)	(179,577$)	(199,548$)	(193,341$)	(158,897$)	(251,027$)	(225,529$)	(165,712$)	(137,496$)	(84,037$)	(154,078$)	(149,888$)	(108,554$)	(123,225$)	(340,111$)	(961,542$)	(4,641,005$)	(972,682$)	(322,804$)
Tax Expenses
Net Income		(74,770$)	(177,832$)	(130,364$)	(115,527$)	(83,130$)	(153,777$)	(287,901$)	(147,368$)	(409,748$)	(540,721$)	(1,139,395$)	295,064$	(446,834$)	(806,494$)	3,635,630$	(738,508$)	(116,219$)	(225,680$)	(91,066$)	(295,225$)	222,603$	(31,249$)	(30,797$)	145,785$	(49,607$)	(55,958$)	(67,128$)	(204,456$)	(94,799$)	(77,589$)	(179,577$)	(199,548$)	(193,341$)	(158,897$)	(251,027$)	(225,529$)	(165,712$)	(137,496$)	(84,037$)	(154,078$)	(149,888$)	(108,554$)	(123,225$)	(340,111$)	(961,542$)	(4,641,005$)	(972,682$)	(322,804$)
Profit Margin																																							(1,374.96%)	(840.37%)	(1,540.78%)	(1,498.88%)	(833.94%)	(1,232.25%)
TTM																																							(1,313.75%)	(1,154.33%)	(1,245.43%)	(2,186.08%)	(6,662.17%)	(60,658.83%)
Earnings to Minority			0$	0$	(17$)	(52$)	(52$)	(52$)	(130$)	(292$)	(292$)	(292$)	(97$)
Earnings to Common Shareholders		(74,770$)	(177,832$)	(130,364$)	(115,510$)	(83,078$)	(153,725$)	(287,849$)	(147,238$)	(409,456$)	(540,721$)	(1,139,103$)	295,161$	(446,834$)	(806,494$)	3,635,630$	(738,508$)	(116,219$)	(225,680$)	(91,066$)	(295,225$)	222,603$	(31,249$)	(30,797$)	145,785$	(49,607$)	(55,958$)	(67,128$)	(204,456$)	(94,799$)	(77,589$)	(179,577$)	(199,548$)	(193,341$)	(158,897$)	(251,027$)	(225,529$)	(165,712$)	(137,496$)	(84,037$)	(154,078$)	(149,888$)	(108,554$)	(123,225$)	(340,111$)	(961,542$)	(4,641,005$)	(972,682$)	(322,804$)
QoQ%		57.96%	(36.41%)	(12.86%)	(39.04%)	45.96%	46.60%	(95.50%)	64.04%	24.28%	52.53%	(485.93%)	166.06%	44.60%	(122.18%)	592.29%	(535.45%)	48.50%	(147.82%)	69.15%	(232.62%)	812.35%	(1.47%)	(121.13%)	393.88%	11.35%	16.64%	67.17%	(115.67%)	(22.18%)	56.79%	10.01%	(3.21%)	(21.68%)	36.70%	(11.31%)	(36.10%)	(20.52%)	(63.61%)	45.46%	(2.80%)	(38.08%)	11.91%	63.77%	64.63%	79.28%	(377.14%)	(201.32%)	(116.05%)
YoY%		10.00%	(15.68%)	54.71%	21.55%	79.71%	71.57%	74.73%	(149.88%)	8.37%	32.95%	(131.33%)	139.97%	(284.48%)	(257.36%)	4,092.30%	(150.15%)	(152.21%)	(622.20%)	(195.70%)	(302.51%)	548.73%	44.16%	54.12%	171.30%	47.67%	27.88%	62.62%	(2.46%)	50.97%	51.17%	28.46%	11.52%	(16.67%)	(15.57%)	(198.71%)	(46.37%)	(10.56%)	(26.66%)	31.80%	54.70%	84.41%	97.66%	87.33%	(5.36%)	(543.56%)	(534.97%)	(340.40%)	(334.80%)
Earnings Per Share, Basic		(0.01$)	(0.02$)	(0.02$)	(0.01$)	(0.01$)	0.00$	(0.04$)	(0.02$)	0.00$	0.00$	(0.01$)	0.00$	0.00$	(0.01$)	0.02$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	(0.01$)	(0.07$)	(0.01$)	(0.01$)
Earnings Per Share, Diluted		(0.01$)	(0.02$)	(0.02$)	(0.01$)	(0.01$)	0.00$	(0.04$)	(0.02$)	0.00$	0.00$	(0.01$)	0.00$	0.00$	(0.01$)	0.02$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	(0.01$)	(0.07$)	(0.01$)	(0.01$)
Unlevered FCF Per Share, Basic		(0.01$)	(0.01$)	(0.01$)	(0.01$)	(0.01$)	0.00$	(0.03$)	(0.02$)	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	(0.03$)	0.00$	(0.01$)
Unlevered FCF Per Share, Diluted		(0.01$)	(0.01$)	(0.01$)	(0.01$)	(0.01$)	0.00$	(0.03$)	(0.02$)	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	0.00$	(0.03$)	0.00$	(0.01$)
Average Shares, Basic		10,339,394	9,363,293	8,019,394	7,758,780	7,758,305	-139,649,478	7,758,305	7,758,305	155,166,088	155,166,817	155,166,088	155,122,755	155,116,088	155,325,251	155,116,088	151,986,777	141,549,184	141,797,226	136,563,844	132,405,922	128,471,700	128,475,183	128,471,700	128,471,700	127,834,337	142,127,417	123,276,066	111,337,357	120,081,488	115,870,066	111,337,357	109,574,975	102,504,606	111,203,413	102,298,031	93,670,835	81,823,821	108,176,061	73,164,577	71,536,238	71,508,460	73,806,849	77,842,904	75,921,710	80,906,329	65,894,839	86,529,895	52,105,091
Average Shares, Diluted		10,339,394	9,363,293	8,019,394	7,758,780	7,758,305	-139,649,478	7,758,305	7,758,305	155,166,088	141,143,448	155,166,088	169,146,124	155,116,088	159,170,095	155,116,088	151,986,777	141,549,184	141,328,629	136,563,844	132,405,922	128,940,297	128,475,183	128,471,700	128,471,700	127,834,337	142,127,417	123,276,066	111,337,357	120,081,488	115,870,066	111,337,357	109,574,975	102,504,606	111,203,413	102,298,031	93,670,835	81,823,821	108,176,061	73,164,577	71,536,238	71,508,460	73,806,849	77,842,904	75,921,710	80,906,329	65,894,839	86,529,895	52,105,091
EBIT		(74,770$)	(177,832$)	(130,364$)	(115,527$)	(83,130$)	(153,777$)	(287,901$)	(147,368$)	(409,748$)	(540,721$)	(1,139,395$)	295,064$	(446,834$)	(803,520$)	3,637,841$	(737,906$)	(115,755$)	(225,103$)	(90,781$)	(294,896$)	222,828$	(30,981$)	(30,476$)	146,302$	(49,062$)	(55,554$)	(66,821$)	(204,184$)	(94,590$)	(77,379$)	(179,242$)	(199,168$)	(192,984$)	(158,742$)	(250,785$)	(224,968$)	(164,460$)	(136,669$)	(82,700$)	(151,449$)	(147,901$)	(107,970$)	(122,865$)	(339,340$)	(961,149$)	(4,636,260$)	(971,650$)	(319,926$)
EBITDA		(74,770$)	(177,832$)	(130,364$)	(115,527$)	(83,130$)	(153,777$)	(287,901$)	(147,368$)	(409,748$)	(540,721$)	(1,139,395$)	295,064$	(446,834$)	(803,520$)	3,637,841$	(737,906$)	(115,755$)	(225,103$)	(90,781$)	(294,896$)	222,828$	(30,981$)	(30,476$)	146,302$	(49,062$)	(55,554$)	(66,821$)	(204,184$)	(94,590$)	(77,379$)	(179,242$)	(199,168$)	(192,984$)	(158,742$)	(250,785$)	(224,968$)	(164,460$)	(136,669$)	(82,700$)	(151,449$)	(147,901$)	(107,970$)	(122,865$)	(339,340$)	(961,149$)	(4,636,260$)	(971,650$)	(319,926$)