Zephyr Energy Income Statement

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

Millions USD. 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	15.53	22.23	23.35	37.74	5.46	-
Revenue Growth (YoY)	-33.88%	-4.77%	-38.14%	591.03%	-	-
Cost of Revenue	5.87	5.81	6.96	4.46	0.4	-
Gross Profit	9.66	16.42	16.38	33.29	5.07	-
Selling, General & Admin	6	5.98	6	4.83	2.69	1.57
Other Operating Expenses	-0.1	0.22	-0.04	-1.66	0.01	-
Operating Expenses	17.24	19.79	15.57	16.05	4.54	1.65
Operating Income	-7.58	-3.37	0.82	17.24	0.52	-1.65
Interest Expense	-2.64	-3.07	-3.1	-2.12	-0.14	-
Interest & Investment Income	0	0	-	0	-	-
Currency Exchange Gain (Loss)	-5.16	1.01	-2.78	6.1	0.46	-0.71
EBT Excluding Unusual Items	-15.37	-5.43	-5.06	21.23	0.85	-2.36
Asset Writedown	-14.54	-14.54	-	-	-	-
Other Unusual Items	-	-	-	-	-	0.01
Pretax Income	-29.91	-19.97	-5.06	21.23	0.85	-2.34
Income Tax Expense	-0.34	-0.4	-1.56	1.96	-	-
Earnings From Continuing Operations	-29.57	-19.57	-3.5	19.27	0.85	-2.34
Net Income	-29.57	-19.57	-3.5	19.27	0.85	-2.34
Net Income to Common	-29.57	-19.57	-3.5	19.27	0.85	-2.34
Net Income Growth	-	-	-	2172.52%	-	-
Shares Outstanding (Basic)	1,753	1,728	1,644	1,533	1,116	358
Shares Outstanding (Diluted)	1,753	1,728	1,644	1,631	1,259	358
Shares Change (YoY)	2.04%	5.09%	0.80%	29.58%	251.71%	107.45%
EPS (Basic)	-0.02	-0.01	-0.00	0.01	0.00	-0.01
EPS (Diluted)	-0.02	-0.01	-0.00	0.01	0.00	-0.01
EPS Growth	-	-	-	1585.71%	-	-
Free Cash Flow	3.2	-0.75	-20.48	0.09	-20.63	-3.52
Free Cash Flow Per Share	0.00	-	-0.01	-	-0.02	-0.01
Gross Margin	62.19%	73.87%	70.17%	88.19%	92.75%	-
Operating Margin	-48.80%	-15.15%	3.50%	45.67%	9.59%	-
Profit Margin	-190.41%	-88.04%	-15.00%	51.06%	15.53%	-
Free Cash Flow Margin	20.61%	-3.38%	-87.70%	0.24%	-377.66%	-
EBITDA	2.33	5.88	10.43	29.91	2.29	-1.65
EBITDA Margin	14.98%	26.42%	44.65%	79.23%	41.85%	-
D&A For EBITDA	9.9	9.24	9.61	12.67	1.76	0.01
EBIT	-7.58	-3.37	0.82	17.24	0.52	-1.65
EBIT Margin	-48.80%	-15.15%	3.50%	45.67%	9.59%	-
Effective Tax Rate	-	-	-	9.21%	-	-

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