EnergyPathways Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Cost of Revenue	0.09	0.07	0.12	0.04	0.25
Gross Profit	-0.09	-0.07	-0.12	-0.04	-0.25
Selling, General & Admin	2.43	1.42	1.07	0.6	0.41
Operating Expenses	2.43	1.42	1.07	0.6	0.41
Operating Income	-2.52	-1.49	-1.2	-0.63	-0.67
Interest Expense	-0.1	-0.01	-0	-0	-
Interest & Investment Income	0	0	0	0	-
Other Non Operating Income (Expenses)	-0.22	-	-0.01	-0.21	-0.17
EBT Excluding Unusual Items	-2.84	-1.49	-1.2	-0.85	-0.84
Merger & Restructuring Charges	-	-	-	-1.02	-
Asset Writedown	-0.17	-0.17	-	-	-
Pretax Income	-3.01	-1.66	-1.2	-1.86	-0.84
Net Income	-3.01	-1.66	-1.2	-1.86	-0.84
Net Income to Common	-3.01	-1.66	-1.2	-1.86	-0.84
Net Income Growth	-	-	-	-	-
Shares Outstanding (Basic)	220	190	160	73	68
Shares Outstanding (Diluted)	220	190	160	73	68
Shares Change	32.01%	18.78%	120.13%	7.00%	-
EPS (Basic)	-0.01	-0.01	-0.01	-0.03	-0.01
EPS (Diluted)	-0.01	-0.01	-0.01	-0.03	-0.01
EPS Growth	-	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Free Cash Flow	-3.46	-2.35	-1.2	-0.66	-0.69
Free Cash Flow Per Share	-0.02	-0.01	-0.01	-0.01	-0.01
EBITDA	-2.52	-1.48	-1.19	-	-
D&A For EBITDA	0	0	0	-	-
EBIT	-2.52	-1.49	-1.2	-0.63	-0.67