Income StatementBalance SheetCash FlowSegments
JAG

Jaguar Uranium Income Statement

Revenue, expenses, and profitability over time
Net Income-$19.9MEps Diluted$-1.33
Market Cap$47.7M

Other Income & Expense

MetricQ2 '24Q3 '24Q4 '24Q1 '25Q2 '25Q1 '26
Foreign Currency Transaction Gain (Loss)———-$6.2K—-$37.3K
Interest Income (Expense), Nonoperating———-$110.0—$58.4K
Liquidity Event And Listing Event Shares—————$17.7M
Liquidity Event Deferred Cash Payment—————$720.7K

Operating Expenses

MetricQ2 '24Q3 '24Q4 '24Q1 '25Q2 '25Q1 '26
Dry Hole Expense———$54.7K—$106.4K
General and administrative———$337.3K—$1.1M
Legal expenses———$113.9K—$165.0K
Stock-based compensation expense———$284.8K—$17.7M
Total operating expenses———$507.1K—$1.4M

Earnings Per Share

MetricQ2 '24Q3 '24Q4 '24Q1 '25Q2 '25Q1 '26
Basic earnings per share———$-0.06—$-1.33
Diluted earnings per share———$-0.06—$-1.33
Weighted-average shares, basic———8.6M—14.9M
Weighted-average shares, diluted———8.6M—14.9M

Income Before Tax

MetricQ2 '24Q3 '24Q4 '24Q1 '25Q2 '25Q1 '26
Income before income taxes———-$513.4K—-$19.9M

Net Income

MetricQ2 '24Q3 '24Q4 '24Q1 '25Q2 '25Q1 '26
Net income———-$513.4K—-$19.9M

Other

MetricQ2 '24Q3 '24Q4 '24Q1 '25Q2 '25Q1 '26
Additional Paid Expenses—$200.0K————
Adjusted Closing Initial Public Offering————$6.0M—
APIC, Share-Based Payment Arrangement, Option, Increase for Cost Recognition———$284.8K——
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect———$94.0K—$20.1M
Conversion Discount Percentage————25.0%—
Depreciation———$1.3K—$1.7K
Increase (Decrease) in Accounts Payable and Other Operating Liabilities———-$48.7K—-$374.5K
Increase (Decrease) in Prepaid Expense and Other Assets———-$20.1K—$107.1K
Interest income and other, net—————$327.5K
Maximum Additional Top Shares—500K————
Minimum Share Price—$4.00————
Cash Provided by (Used in) Financing Activity, Including Discontinued Operation———$350.0K—$22.7M
Cash Provided by (Used in) Operating Activity, Including Discontinued Operation———-$256.0K—-$2.6M
Number Of Common Shares————1—
Number of reportable segments—————1.00
Number Of Warrants————1—
Number Of Warrants Exercisable————1—
Payment Of Contract Concession$54.5K$54.5K$54.5K———
Contingent payments and receipts$35.5K$35.5K$35.5K———
Payment related to business acquisition—$189.2K———$188.4K
Payments To Acquire Mineral Rights————$60.0K—
Percentage Of Close Initial Public Offering————25.0%—
Percentage Of Grant Returns Royalty—2.0%————
Percentage Of Granted Returns Royalty1.0%—————
Proceeds from Issuance of Common Stock———$350.0K—$22.7M
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested In Period Fair Value1———$284.8K——
Stock Issued During Period, Value, Conversion of Convertible Securities—————$150.0K
Stock Issued During Period Value Liquidity Event And Listing Event Shares—————$17.7M
Issuance of common stock in connection with the Spin-Off and reclassification of net parent investment—————$22.7M
Other, net———$350.0K——
Uranium Spot Price Exact—————12.5%
Uranium Spot Price Percentage—————12.4%