EQT Holdings Income Statement

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

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Operating Revenue	177.45	165.96	141.37	111.51	101.04
Other Revenue	5.03	4.5	-	-	-
Revenue	182.48	170.46	141.37	111.51	101.04
Revenue Growth (YoY)	7.05%	20.58%	26.77%	10.37%	5.88%
Cost of Revenue	120.44	118.09	101.97	67.18	61.83
Gross Profit	62.04	52.38	39.4	44.34	39.21
Selling, General & Admin	0.28	0.32	0.33	0.4	0.26
Operating Expenses	7.63	7.7	5.75	4.8	5.53
Operating Income	54.4	44.68	33.65	39.54	33.68
Interest Expense	-5.03	-4.09	-2.23	-1.98	-1.55
Other Non Operating Income (Expenses)	-0.57	-0.47	-0.57	-0.36	-
EBT Excluding Unusual Items	48.8	40.11	30.85	37.2	32.14
Merger & Restructuring Charges	-	-	-	-	-1.83
Pretax Income	48.8	40.11	30.85	37.2	30.31
Income Tax Expense	14.83	13.15	13.54	14.53	9.8
Earnings From Continuing Operations	33.97	26.96	17.32	22.67	20.51
Earnings From Discontinued Operations	-1.01	-7.89	-	-	-
Net Income to Company	32.96	19.07	17.32	22.67	20.51
Minority Interest in Earnings	0.26	1.65	1.52	1.56	1.02
Net Income	33.22	20.71	18.83	24.23	21.53
Net Income to Common	33.22	20.71	18.83	24.23	21.53
Net Income Growth	60.41%	9.97%	-22.27%	12.54%	12.05%
Shares Outstanding (Basic)	27	27	25	21	21
Shares Outstanding (Diluted)	27	27	26	21	21
Shares Change (YoY)	0.60%	4.43%	21.07%	0.93%	0.83%
EPS (Basic)	1.24	0.78	0.74	1.15	1.03
EPS (Diluted)	1.24	0.78	0.74	1.15	1.03
EPS Growth	59.48%	5.29%	-35.80%	11.50%	11.14%
Free Cash Flow	40.04	35.6	10.12	31.97	18.97
Free Cash Flow Per Share	1.49	1.33	0.40	1.51	0.91
Dividend Per Share	1.110	1.040	0.990	0.970	0.910
Dividend Growth	6.73%	5.05%	2.06%	6.59%	1.11%
Gross Margin	34.00%	30.73%	27.87%	39.76%	38.81%
Operating Margin	29.81%	26.21%	23.80%	35.46%	33.34%
Profit Margin	18.21%	12.15%	13.32%	21.73%	21.31%
Free Cash Flow Margin	21.95%	20.88%	7.16%	28.67%	18.78%
EBITDA	59.04	49.17	36.81	41.65	36.55
EBITDA Margin	32.35%	28.84%	26.04%	37.35%	36.18%
D&A For EBITDA	4.63	4.49	3.16	2.11	2.87
EBIT	54.4	44.68	33.65	39.54	33.68
EBIT Margin	29.81%	26.21%	23.80%	35.46%	33.34%
Effective Tax Rate	30.39%	32.79%	43.87%	39.07%	32.34%

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