AMPEAK ENERGY LIMITED Income Statement

Financials in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	15.04	14.37	15.28	3.9	7.51
Revenue Growth	4.66%	-5.93%	291.62%	-48.05%	-38.61%
Cost of Revenue	9.77	9.9	-	-	-
Gross Profit	5.27	4.47	15.28	3.9	7.51
Selling, General & Admin	8.57	5.63	4.02	7.93	12.36
Depreciation & Amortization Expenses	1.26	2.07	3.42	3.28	10.66
Other Operating Expenses	-4.07	17.77	8.85	1.68	-33.2
Total Operating Expenses	5.76	25.47	16.28	12.88	-10.19
Operating Income	-0.49	-21	-1	-8.98	17.7
Interest Income	-0	-	-	-0.03	-0.11
Interest Expense	-6.01	-6	-4.67	-4.02	-3.45
Other Non-Operating Income (Expense)	-12.63	14.36	28.46	1.95	2.4
Total Non-Operating Income (Expense)	-18.64	8.37	23.8	-2.1	-1.16
Pretax Income	-19.13	-12.63	22.79	-11.08	16.54
Provision for Income Taxes	5.19	-12.49	0.39	0.02	2.49
Net Income	-13.94	-25.12	23.18	-11.06	-71.59
Minority Interest in Earnings	-1.96	-5	-2.22	-1.41	-3.97
Net Income to Common	-11.98	-20.12	25.39	-9.65	-67.62
Net Income Growth	-	-	-	-	-
Shares Outstanding (Basic)	725	723	723	723	559
Shares Outstanding (Diluted)	725	786	773	723	559
Shares Change	-7.78%	1.72%	6.89%	29.37%	23.17%
EPS (Basic)	-0.02	-0.03	0.04	-0.01	-0.12
EPS (Diluted)	-0.02	-0.03	0.04	-0.01	-0.12
EPS Growth	-	-	-	-	-

Additional Metrics

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Free Cash Flow	-21.94	3.86	8.02	-5.53	-8.2
Free Cash Flow Growth	-	-51.91%	-	-	-
Free Cash Flow Per Share	-0.03	0.00	0.01	-0.01	-0.01
Gross Margin	35.06%	31.10%	100.00%	100.00%	100.00%
Operating Margin	-3.24%	-146.11%	-6.56%	-230.16%	235.61%
Profit Margin	-92.65%	-174.77%	151.68%	-283.44%	-953.19%
FCF Margin	-145.83%	26.84%	52.50%	-141.67%	-109.17%
EBITDA	0.77	-18.93	2.42	-5.71	28.35
EBITDA Margin	5.14%	-131.72%	15.82%	-146.23%	377.49%
EBIT	-0.49	-21	-1	-8.98	17.7
EBIT Margin	-3.24%	-146.11%	-6.56%	-230.16%	235.61%
Effective Tax Rate	-27.14%	98.85%	1.69%	-0.17%	15.04%