Advanced Innergy Holdings Income Statement

Financials in millions GBP. Fiscal year is October - September.

Millions GBP. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	150.55	136.82	111.29	62.96	47.19
Revenue Growth (YoY)	10.04%	22.94%	76.75%	33.42%	-
Cost of Revenue	95.84	93.54	76.06	42.55	29.32
Gross Profit	54.71	43.28	35.22	20.41	17.88
Selling, General & Admin	27.84	24.13	21.03	10.82	10.93
Amortization of Goodwill & Intangibles	1.48	1.46	2.02	0.76	-
Other Operating Expenses	-0.77	-0.44	-0.08	-0.03	-0.32
Operating Expenses	34.52	30.33	27.34	14.03	13.01
Operating Income	20.19	12.95	7.89	6.38	4.86
Interest Expense	-5.47	-2.96	-4.74	-3.44	-3.52
Interest & Investment Income	0.12	0	0	0	0.13
Earnings From Equity Investments	0.01	-0.03	-0.03	-	-
Other Non Operating Income (Expenses)	-0.05	0.17	0.5	-0.59	-0.66
EBT Excluding Unusual Items	14.8	10.13	3.61	2.36	0.81
Impairment of Goodwill	-	-	-1.3	-	-
Gain (Loss) on Sale of Investments	-0.03	-	-	-	-
Asset Writedown	-	-	-3.83	-	-
Other Unusual Items	-2.08	-3.48	12.09	-1.53	-0.17
Pretax Income	12.69	6.65	10.57	0.82	0.64
Income Tax Expense	2.06	2.68	0.66	0.27	0.27
Earnings From Continuing Operations	10.63	3.98	9.91	0.56	0.36
Minority Interest in Earnings	-0.04	0.05	0.12	0.11	0.12
Net Income	10.59	4.02	10.03	0.67	0.49
Net Income to Common	10.59	4.02	10.03	0.67	0.49
Net Income Growth	163.29%	-59.91%	1397.62%	37.98%	-
Shares Outstanding (Basic)	-	1	1	1	-
Shares Outstanding (Diluted)	-	1	1	1	-
Shares Change (YoY)	-	0.14%	7.25%	-	-
EPS (Basic)	-	3.78	9.45	0.68	-
EPS (Diluted)	-	3.78	9.45	0.68	-
EPS Growth	-	-59.97%	1296.39%	-	-
Free Cash Flow	20.89	6.78	14.54	1.97	2.73
Free Cash Flow Per Share	-	6.38	13.69	1.99	-
Gross Margin	36.34%	31.63%	31.65%	32.42%	37.88%
Operating Margin	13.41%	9.46%	7.09%	10.13%	10.30%
Profit Margin	7.03%	2.94%	9.01%	1.06%	1.03%
Free Cash Flow Margin	13.88%	4.96%	13.06%	3.14%	5.79%
EBITDA	24.28	17.34	11.5	7.66	6.18
EBITDA Margin	16.13%	12.67%	10.33%	12.17%	13.10%
D&A For EBITDA	4.1	4.39	3.61	1.28	1.32
EBIT	20.19	12.95	7.89	6.38	4.86
EBIT Margin	13.41%	9.46%	7.09%	10.13%	10.30%
Effective Tax Rate	16.22%	40.23%	6.23%	32.38%	43.12%

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