Thor Energy Income Statement

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

Millions GBP. 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
Selling, General & Admin	0.93	0.9	0.63	0.67	0.74	0.73
Operating Expenses	6.11	5.98	2.57	0.71	1.05	2.39
Operating Income	-6.11	-5.98	-2.57	-0.71	-1.05	-2.39
Interest Expense	-0	-0.01	-0.01	-0	-0	-0
Interest & Investment Income	0	0	0.02	0	-	-
Earnings From Equity Investments	0	-0.06	-0.07	-0.03	-	0.02
Other Non Operating Income (Expenses)	-	0	0.16	0.06	0.07	0.04
EBT Excluding Unusual Items	-6.1	-6.04	-2.47	-0.67	-0.98	-2.32
Gain (Loss) on Sale of Investments	-0.34	-0.39	-0.01	0.15	-0.48	-0
Gain (Loss) on Sale of Assets	-1.72	-1.02	-0	-	0.2	0.22
Pretax Income	-8.16	-7.44	-2.47	-0.52	-1.25	-2.1
Net Income	-8.16	-7.44	-2.47	-0.52	-1.25	-2.1
Net Income to Common	-8.16	-7.44	-2.47	-0.52	-1.25	-2.1
Shares Outstanding (Basic)	1,128	824	273	223	201	150
Shares Outstanding (Diluted)	1,128	824	273	223	201	150
Shares Change (YoY)	219.59%	202.19%	22.38%	10.61%	34.54%	51.17%
EPS (Basic)	-0.01	-0.01	-0.01	-0.00	-0.01	-0.01
EPS (Diluted)	-0.01	-0.01	-0.01	-0.00	-0.01	-0.01
Free Cash Flow	-1.24	-1.23	-1.58	-2.31	-2.32	-1.47
Free Cash Flow Per Share	-0.00	-0.00	-0.01	-0.01	-0.01	-0.01
EBITDA	-1.08	-0.95	-0.65	-0.7	-1.04	-0.93
D&A For EBITDA	5.03	5.03	1.92	0.02	0.01	1.46
EBIT	-6.11	-5.98	-2.57	-0.71	-1.05	-2.39

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