Star Energy 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	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	34.72	43.65	49.47	59.17	37.92
Revenue Growth (YoY)	-20.46%	-11.76%	-16.40%	56.06%	75.72%
Cost of Revenue	22.11	26.58	24.14	24.02	19.11
Gross Profit	12.62	17.07	25.33	35.15	18.81
Selling, General & Admin	4.91	6.92	6.69	5.52	5.83
Research & Development	0.74	1.97	2	0.11	-
Other Operating Expenses	-6.41	3.8	2.61	7.62	8.37
Operating Expenses	6.58	21.02	20	49.53	29.46
Operating Income	6.04	-3.94	5.33	-14.38	-10.65
Interest Expense	-4.95	-2.18	-1.98	-1.93	-1.76
Interest & Investment Income	-	-	-	0.01	0
Currency Exchange Gain (Loss)	-	-0.08	0.15	-1.42	-0.15
Other Non Operating Income (Expenses)	-	-	-	-	-0.28
EBT Excluding Unusual Items	1.09	-6.21	3.5	-17.72	-12.84
Merger & Restructuring Charges	-	-0.5	-0.6	-0.7	-
Impairment of Goodwill	-0.45	-	-0.13	-	-
Other Unusual Items	0.48	2.25	-	-	0.57
Pretax Income	1.12	-4.46	2.77	-18.42	-12.27
Income Tax Expense	8.95	8.13	8.26	-6.64	-6.23
Earnings From Continuing Operations	-7.84	-12.59	-5.49	-11.78	-6.04
Earnings From Discontinued Operations	-	-	-	-	-0.2
Net Income to Company	-7.84	-12.59	-5.49	-11.78	-6.24
Minority Interest in Earnings	0.53	1.3	1	-	-
Net Income	-7.3	-11.3	-4.49	-11.78	-6.24
Net Income to Common	-7.3	-11.3	-4.49	-11.78	-6.24
Shares Outstanding (Basic)	131	129	128	126	125
Shares Outstanding (Diluted)	131	129	128	126	125
Shares Change (YoY)	1.07%	1.26%	1.39%	0.52%	2.23%
EPS (Basic)	-0.06	-0.09	-0.04	-0.09	-0.05
EPS (Diluted)	-0.06	-0.09	-0.04	-0.09	-0.05
Free Cash Flow	1.05	-3.31	9.67	10.95	3.23
Free Cash Flow Per Share	0.01	-0.03	0.08	0.09	0.03
Gross Margin	36.34%	39.12%	51.21%	59.41%	49.61%
Operating Margin	17.40%	-9.04%	10.77%	-24.31%	-28.08%
Profit Margin	-21.04%	-25.88%	-9.08%	-19.91%	-16.46%
Free Cash Flow Margin	3.02%	-7.59%	19.55%	18.51%	8.52%
EBITDA	13.43	5.78	15.39	22.4	5.33
EBITDA Margin	38.67%	13.23%	31.12%	37.85%	14.05%
D&A For EBITDA	7.39	9.72	10.06	36.78	15.98
EBIT	6.04	-3.94	5.33	-14.38	-10.65
EBIT Margin	17.40%	-9.04%	10.77%	-24.31%	-28.08%
Effective Tax Rate	802.06%	-	298.30%	-	-

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