eEnergy Group 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	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	19	25.06	14.69	10.46	13.6
Revenue Growth (YoY)	-24.17%	70.59%	40.39%	-23.05%	202.07%
Cost of Revenue	12.71	16.37	12.83	6.88	8.06
Gross Profit	6.29	8.68	1.86	3.58	5.54
Selling, General & Admin	5.94	8.53	7.35	4.24	4.71
Operating Expenses	5.94	8.53	8.75	2.95	5.04
Operating Income	0.35	0.15	-6.89	0.63	0.5
Interest Expense	-2.8	-0.58	-0.75	-0.24	-0.43
Interest & Investment Income	-	0.26	-	-	-
Currency Exchange Gain (Loss)	-	-0.8	0.06	-	-
Other Non Operating Income (Expenses)	0.02	-0.94	-0.88	-	-
EBT Excluding Unusual Items	-2.43	-1.91	-8.46	0.39	0.07
Merger & Restructuring Charges	-	-2.05	-2.23	-2	-1.21
Gain (Loss) on Sale of Assets	-	-3.92	-	-	-
Asset Writedown	-	-	-	-1.56	-
Other Unusual Items	-	-1.62	-0.21	0.51	0.96
Pretax Income	-2.43	-9.5	-10.9	-2.67	-0.18
Income Tax Expense	0.96	-1.64	-0.22	-	-0.21
Earnings From Continuing Operations	-3.39	-7.86	-10.67	-2.67	0.03
Earnings From Discontinued Operations	-	-0.33	2.28	1.18	-
Net Income to Company	-3.39	-8.18	-8.4	-1.49	0.03
Minority Interest in Earnings	-	-	-	0.06	-
Net Income	-3.39	-8.18	-8.4	-1.43	0.03
Net Income to Common	-3.39	-8.18	-8.4	-1.43	0.03
Shares Outstanding (Basic)	386	387	354	324	199
Shares Outstanding (Diluted)	386	387	354	324	211
Shares Change (YoY)	-0.43%	9.40%	9.32%	53.79%	94.80%
EPS (Basic)	-0.01	-0.02	-0.02	-0.00	0.00
EPS (Diluted)	-0.01	-0.02	-0.02	-0.00	0.00
Free Cash Flow	2.8	-16.71	-2.28	-6.53	0.08
Free Cash Flow Per Share	0.01	-0.04	-0.01	-0.02	-
Gross Margin	33.10%	34.65%	12.68%	34.24%	40.73%
Operating Margin	1.84%	0.60%	-46.91%	6.01%	3.65%
Profit Margin	-17.86%	-32.66%	-57.16%	-13.68%	0.21%
Free Cash Flow Margin	14.72%	-66.69%	-15.50%	-62.46%	0.59%
EBITDA	1.36	0.23	-6.75	0.91	0.64
EBITDA Margin	7.16%	0.90%	-45.98%	8.71%	4.71%
D&A For EBITDA	1.01	0.08	0.14	0.28	0.14
EBIT	0.35	0.15	-6.89	0.63	0.5
EBIT Margin	1.84%	0.60%	-46.91%	6.01%	3.65%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.