Power Metal Resources 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	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	0.08	0.2	0.08	0.04	0.04
Revenue Growth (YoY)	-62.00%	156.41%	110.81%	0%	311.11%
Cost of Revenue	0.02	0.01	-	-	-
Gross Profit	0.06	0.19	0.08	0.04	0.04
Selling, General & Admin	3.98	7.61	2.78	3.13	0.85
Other Operating Expenses	-8.08	-8.88	-1.6	-0.31	-0.29
Total Operating Expenses	-4.1	-1.26	1.17	2.82	0.56
Operating Income	4.16	1.46	-1.1	-2.78	-0.52
Interest Income	0.11	-	-	-	-
Interest Expense	-0.18	-0.22	-	-	-
Other Non-Operating Income (Expense)	-0.95	2.98	-0.22	-0.17	-0.1
Total Non-Operating Income (Expense)	-1.01	2.76	-0.22	-0.17	-0.1
Pretax Income	3.15	4.21	-1.31	-2.95	-0.62
Provision for Income Taxes	-0.06	-0.01	-	-	-
Net Income	3.21	4.22	-1.31	-2.95	-0.62
Minority Interest in Earnings	-0.34	-0.23	-0.22	-0.69	-0.03
Net Income to Common	3.55	4.46	-1.1	-2.26	-0.59
Net Income Growth	-20.42%	-	-	-	-
Shares Outstanding (Basic)	116	110	92	73	54
Shares Outstanding (Diluted)	116	111	92	73	54
Shares Change (YoY)	4.46%	20.75%	26.39%	35.04%	93.12%
EPS (Basic)	0.03	0.04	-0.01	-0.03	-0.01
EPS (Diluted)	0.03	0.04	-0.01	-0.03	-0.01
EPS Growth	-23.94%	-	-	-	-
Free Cash Flow	-3.22	0	-2.12	-2.54	-0.57
Free Cash Flow Growth	-	-	-	-	-
Free Cash Flow Per Share	-0.03	-	-0.02	-0.03	-0.01
Gross Margin	78.95%	96.50%	100.00%	100.00%	100.00%
Operating Margin	5478.95%	728.50%	-1403.85%	-7516.22%	-1408.11%
Profit Margin	4219.74%	2112.00%	-1684.62%	-7967.57%	-1683.78%
FCF Margin	-4239.47%	0.00%	-2721.79%	-6859.46%	-1529.73%
EBITDA	4.35	1.46	-1.09	-2.78	-0.52
EBITDA Margin	5721.05%	728.50%	-1397.44%	-7516.22%	-1408.11%
EBIT	4.16	1.46	-1.1	-2.78	-0.52
EBIT Margin	5478.95%	728.50%	-1403.85%	-7516.22%	-1408.11%
Effective Tax Rate	-1.74%	-0.24%	0.00%	0.00%	0.00%