Pantheon Resources Income Statement

Financials in millions USD. Fiscal year is July - June.

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	-	-	0.01	0.8	-	-
Revenue Growth (YoY)	-	-	-98.33%	-	-	-
Cost of Revenue	-	-	0.01	0.67	-	-
Gross Profit	-	-	0.01	0.13	-	-
Selling, General & Admin	12.73	11.38	8.77	3.87	7.43	5.03
Operating Expenses	14.95	12.59	8.77	7.02	15.69	8.25
Operating Income	-14.95	-12.59	-8.77	-6.89	-15.69	-8.25
Interest Expense	-5.36	-4.28	-4.89	-6.11	-4.64	-
Interest & Investment Income	0.67	0.98	0.63	0.34	0.04	0
Other Non Operating Income (Expenses)	16.73	13.06	-0.34	11.35	4.31	-0
EBT Excluding Unusual Items	-2.9	-2.83	-13.37	-1.31	-15.97	-8.24
Other Unusual Items	-3.48	-1.4	-	-	-	-
Pretax Income	-6.38	-4.23	-13.37	-1.31	-15.97	-8.24
Income Tax Expense	-	-	-	0.14	-2.02	-1.57
Earnings From Continuing Operations	-6.38	-4.23	-13.37	-1.45	-13.95	-6.67
Earnings From Discontinued Operations	-	-	-	-	-	-0.05
Net Income	-6.38	-4.23	-13.37	-1.45	-13.95	-6.72
Net Income to Common	-6.38	-4.23	-13.37	-1.45	-13.95	-6.72
Shares Outstanding (Basic)	1,207	1,119	926	791	725	568
Shares Outstanding (Diluted)	1,207	1,119	926	791	725	568
Shares Change (YoY)	14.29%	20.91%	17.04%	9.18%	27.47%	13.60%
EPS (Basic)	-0.01	-0.00	-0.01	-0.00	-0.02	-0.01
EPS (Diluted)	-0.01	-0.00	-0.01	-0.00	-0.02	-0.01
Free Cash Flow	-69.95	-44.81	-18.33	-59.65	-46.21	-28.07
Free Cash Flow Per Share	-0.06	-0.04	-0.02	-0.07	-0.06	-0.05
Gross Margin	-	-	46.59%	16.23%	-	-
Operating Margin	-	-	-65463.36%	-856.85%	-	-
Profit Margin	-	-	-99812.08%	-180.01%	-	-
Free Cash Flow Margin	-	-	-136878.92%	-7421.42%	-	-
EBITDA	-	-12.58	-8.76	-6.88	-15.69	-8.25
D&A For EBITDA	-	0	0	0	0	0
EBIT	-14.95	-12.59	-8.77	-6.89	-15.69	-8.25

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.