Star Energy Group Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	38.72	43.65	49.47	59.17	37.92	21.58
Revenue Growth (YoY)	-20.85%	-11.76%	-16.40%	56.06%	75.72%	-47.24%
Cost of Revenue	22.72	26.58	24.14	24.02	19.11	17.55
Gross Profit	16	17.07	25.33	35.15	18.81	4.03
Selling, General & Admin	5.39	6.92	6.69	5.52	5.83	4.53
Research & Development	0.48	1.97	2	0.11	-	-
Other Operating Expenses	-4.06	3.8	2.61	7.62	8.37	-2.05
Operating Expenses	9.03	21.02	20	49.53	29.46	8.52
Operating Income	6.97	-3.94	5.33	-14.38	-10.65	-4.49
Interest Expense	-2.13	-2.18	-1.98	-1.93	-1.76	-2.12
Interest & Investment Income	-	-	-	0.01	0	0.01
Currency Exchange Gain (Loss)	-0.69	-0.08	0.15	-1.42	-0.15	1.69
Other Non Operating Income (Expenses)	-	-	-	-	-0.28	0.36
EBT Excluding Unusual Items	4.14	-6.21	3.5	-17.72	-12.84	-4.56
Merger & Restructuring Charges	-0.5	-0.5	-0.6	-0.7	-	-0.8
Impairment of Goodwill	-	-	-0.13	-	-	-
Asset Writedown	-	-	-	-	-	-38.54
Other Unusual Items	0.48	2.25	-	-	0.57	-0.18
Pretax Income	4.12	-4.46	2.77	-18.42	-12.27	-44.07
Income Tax Expense	18.29	8.13	8.26	-6.64	-6.23	-1.99
Earnings From Continuing Operations	-14.17	-12.59	-5.49	-11.78	-6.04	-42.09
Earnings From Discontinued Operations	-	-	-	-	-0.2	-11.06
Net Income to Company	-14.17	-12.59	-5.49	-11.78	-6.24	-53.15
Minority Interest in Earnings	0.48	1.3	1	-	-	-
Net Income	-13.68	-11.3	-4.49	-11.78	-6.24	-53.15
Net Income to Common	-13.68	-11.3	-4.49	-11.78	-6.24	-53.15
Shares Outstanding (Basic)	130	129	128	126	125	123
Shares Outstanding (Diluted)	130	129	128	126	125	123
Shares Change (YoY)	0.11%	1.26%	1.39%	0.52%	2.23%	0.66%
EPS (Basic)	-0.11	-0.09	-0.04	-0.09	-0.05	-0.43
EPS (Diluted)	-0.11	-0.09	-0.04	-0.09	-0.05	-0.43
Free Cash Flow	-3.15	-3.31	9.67	10.95	3.23	-2.55
Free Cash Flow Per Share	-0.02	-0.03	0.08	0.09	0.03	-0.02
Gross Margin	41.31%	39.12%	51.21%	59.41%	49.61%	18.65%
Operating Margin	18.00%	-9.04%	10.77%	-24.31%	-28.08%	-20.82%
Profit Margin	-35.34%	-25.88%	-9.08%	-19.91%	-16.46%	-246.31%
Free Cash Flow Margin	-8.13%	-7.59%	19.55%	18.51%	8.52%	-11.83%
EBITDA	15.67	5.78	15.39	22.4	5.33	2.07
EBITDA Margin	40.47%	13.23%	31.12%	37.85%	14.05%	9.57%
D&A For EBITDA	8.7	9.72	10.06	36.78	15.98	6.56
EBIT	6.97	-3.94	5.33	-14.38	-10.65	-4.49
EBIT Margin	18.00%	-9.04%	10.77%	-24.31%	-28.08%	-20.82%
Effective Tax Rate	443.48%	-	298.30%	-	-	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.