NextSource Materials Inc.
TSX:NEXT.TO · Toronto Stock Exchange
+$0.01 today
Vol 0.06M · Avg 0.17M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
TSX:NEXT.TO · Revenue to Net Income
Key Ratios
Analysis
$1.1M of revenue converted into -$41.3M of net income for the selected period. Gross margin is -1174.8% and net margin is -4276.1%, showing how much revenue survives after costs and taxes. EPS is $-0.20, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $714.8K | $0 | $0 | $0 | $0 | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $5.3M +2207244.4% | $239 -99.9% | $393.9K +293.1% | $100.2K +1420.0% | $6.6K | $725.6M | $804.0M | $882.4M |
| Gross Profit | -$4.3M -1790035.6% | -$239 +99.9% | -$393.9K -293.9% | -$100.0K -1417.0% | -$6.6K | $8.9B | $7.6B | $6.2B |
| Gross Margin | -598.5% | — | — | — | — | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $8.8M +22.9% | $7.2M +63.3% | $4.4M +89.9% | $2.3M -58.0% | $5.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $8.8M +22.9% | $7.2M +63.3% | $4.4M +76.3% | $2.5M -54.8% | $5.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $927.4K +17591.4% | $5.2K -97.6% | $214.1K +511.0% | $35.0K +431.6% | $6.6K | $374.2M | $1.2B | $631.8M |
| EBITDA | -$27.2M -268.4% | -$7.4M -61.1% | -$4.6M -78.4% | -$2.6M +53.5% | -$5.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -3798.5% | — | — | — | — | 5.6% | 46.3% | 42.0% |
| Operating Income | -$14.9M -107.5% | -$7.2M -63.3% | -$4.4M -71.9% | -$2.6M +53.6% | -$5.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -2083.5% | — | — | — | — | 16.6% | 24.1% | 22.0% |
| Interest Income | $170.6K -85.3% | $1.2M +362960.0% | $319 +66.8% | $191 +83.7% | $104 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $3.6M +1245.2% | $267.9K -39.4% | $442.5K +3583.9% | $12.0K +655.5% | $1.6K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$7.8M -396.2% | -$1.6M +78.4% | -$7.3M -139.0% | $18.7M +151.2% | -$36.4M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$22.7M -159.5% | -$8.8M +25.0% | -$11.7M -172.5% | $16.1M +138.4% | -$42.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -3177.6% | — | — | — | — | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $541.8K +119.9% | $246.4K | $0 -100.0% | $12.0K | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | -$32.4M -260.4% | -$9.0M +22.9% | -$11.7M -172.5% | $16.1M +138.4% | -$42.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | -4538.1% | — | — | — | — | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 -206.1% | -$0 +41.0% | -$0 -162.3% | $0 +125.4% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 -206.1% | -$0 +41.0% | -$0 -162.3% | $0 +125.4% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $176.7M +15.4% | $153.1M +30.6% | $117.3M +18.2% | $99.2M +48.8% | $66.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $176.7M +15.4% | $153.1M +30.6% | $117.3M +18.2% | $99.2M +48.8% | $66.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Group Eleven Resources Corp.
ZNG.V
$251.12M
Surge Battery Metals Inc.
NILI.V
$148.42M
GR Silver Mining Ltd.
GRSL.V
$132.45M
Oroco Resource Corp.
OCO.V
$98.44M
E3 Lithium Limited
ETL.V
$89.77M
Ares Strategic Mining Inc.
ARS.CN
$80.34M
Largo Inc.
TSX:LGO.TO
$76.50M
RTG Mining Inc.
TSX:RTG.TO
$66.91M
Cordoba Minerals Corp.
CDB.V
$24.55M
Arizona Metals Corp.
AMC.TO
$24.11M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NEXT.TO generate?
NextSource Materials Inc. (NEXT.TO) reported $714,837.00 of revenue in fiscal 2025.
Is NEXT.TO profitable?
NextSource Materials Inc. (NEXT.TO) reported -$32,440,306.00 of net income, with a net margin of -4538.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.