ASX:EOS Income Statement

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

Millions AUD. 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	128.46	176.57	162.02	137.91	212.33
Revenue Growth (YoY)	-27.25%	8.98%	17.48%	-35.05%	17.84%
Cost of Revenue	47.06	91.92	89.68	91.4	111.54
Gross Profit	81.4	84.65	72.34	46.52	100.79
Selling, General & Admin	111.34	96.72	85.15	88.16	76.6
Amortization of Goodwill & Intangibles	8.05	4.87	-	1.6	1.6
Other Operating Expenses	7.57	2.41	0.99	2.38	1.82
Operating Expenses	138.25	111.67	95.55	101.6	88.47
Operating Income	-56.85	-27.03	-23.21	-55.08	12.32
Interest Expense	-1.88	-13.41	-16.92	-7.22	-2.15
Interest & Investment Income	3.18	1.55	0.83	0.23	0.46
Currency Exchange Gain (Loss)	-7.34	11.57	0.89	12.67	9.8
Other Non Operating Income (Expenses)	-16.78	-11.14	-18.33	-7.03	-4.45
EBT Excluding Unusual Items	-79.67	-38.45	-56.74	-56.44	15.97
Merger & Restructuring Charges	-0.27	-	-	-	-
Impairment of Goodwill	-	-	-	-2.51	-
Asset Writedown	-	-	-	-4.81	-
Other Unusual Items	0.9	-	1.13	0.87	-
Pretax Income	-79.04	-38.45	-55.61	-62.89	15.97
Income Tax Expense	-5.54	-3.34	-11.24	-9.28	9.23
Earnings From Continuing Operations	-73.5	-35.12	-44.37	-53.61	6.74
Earnings From Discontinued Operations	90.98	15.43	10.26	-61.95	-20.59
Net Income to Company	17.48	-19.69	-34.11	-115.56	-13.84
Minority Interest in Earnings	1.13	0.95	0.83	1.02	0.84
Net Income	18.61	-18.73	-33.28	-114.54	-13.01
Net Income to Common	18.61	-18.73	-33.28	-114.54	-13.01
Shares Outstanding (Basic)	182	175	159	147	139
Shares Outstanding (Diluted)	182	175	159	147	139
Shares Change (YoY)	3.80%	10.16%	8.43%	5.74%	7.52%
EPS (Basic)	0.10	-0.11	-0.21	-0.78	-0.09
EPS (Diluted)	0.10	-0.11	-0.21	-0.78	-0.09
Free Cash Flow	-38.21	-36.54	110.19	-70.83	-28.79
Free Cash Flow Per Share	-0.21	-0.21	0.69	-0.48	-0.21
Gross Margin	63.37%	47.94%	44.65%	33.73%	47.47%
Operating Margin	-44.26%	-15.31%	-14.33%	-39.94%	5.80%
Profit Margin	14.49%	-10.61%	-20.54%	-83.05%	-6.13%
Free Cash Flow Margin	-29.75%	-20.69%	68.01%	-51.35%	-13.56%
EBITDA	-49.81	-21.14	-15.36	-48.7	19.1
EBITDA Margin	-38.77%	-11.97%	-9.48%	-35.31%	9.00%
D&A For EBITDA	7.05	5.89	7.86	6.38	6.78
EBIT	-56.85	-27.03	-23.21	-55.08	12.32
EBIT Margin	-44.26%	-15.31%	-14.33%	-39.94%	5.80%
Effective Tax Rate	-	-	-	-	57.79%

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