Pilot Energy Limited (ASX:PGY)

Pilot Energy Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Operating Revenue	0.46	0.44	0.42	0.43	0.31
Other Revenue	0.99	0.26	-	-	-
Revenue	1.45	0.71	0.42	0.43	0.31
Revenue Growth (YoY)	105.12%	68.11%	-1.10%	35.96%	-11.94%
Cost of Revenue	1.5	-	-	-	-
Gross Profit	-0.05	0.71	0.42	0.43	0.31
Selling, General & Admin	4.45	5.56	2.85	3.22	3.22
Amortization of Goodwill & Intangibles	0.09	0.09	0.09	0.03	0.04
Other Operating Expenses	-	-	-1.1	-	-
Operating Expenses	4.7	6.17	3.65	3.75	3.5
Operating Income	-4.75	-5.47	-3.23	-3.33	-3.19
Interest Expense	-2.06	-0.64	-0.1	-0	-0
Earnings From Equity Investments	-0.09	-2.8	-0.85	2.35	-0.63
Currency Exchange Gain (Loss)	-0.05	-0.01	-0.01	-0.02	-0.01
Other Non Operating Income (Expenses)	0.09	0.04	-	-	-
EBT Excluding Unusual Items	-6.85	-8.88	-4.19	-0.99	-3.84
Gain (Loss) on Sale of Investments	-0.3	-	-	-1.72	0.01
Pretax Income	-7.15	-8.88	-4.19	-2.71	-3.83
Earnings From Continuing Operations	-7.15	-8.88	-4.19	-2.71	-3.83
Net Income	-7.15	-8.88	-4.19	-2.71	-3.83
Net Income to Common	-7.15	-8.88	-4.19	-2.71	-3.83
Shares Outstanding (Basic)	74	49	34	21	11
Shares Outstanding (Diluted)	74	49	34	21	11
Shares Change (YoY)	50.44%	43.74%	62.05%	96.38%	202.07%
EPS (Basic)	-0.10	-0.18	-0.12	-0.13	-0.36
EPS (Diluted)	-0.10	-0.18	-0.12	-0.13	-0.36
Free Cash Flow	-10.4	-6.74	-7.14	-5.6	-4.94
Free Cash Flow Per Share	-0.14	-0.14	-0.21	-0.27	-0.46
Gross Margin	-3.31%	100.00%	100.00%	100.00%	100.00%
Operating Margin	-327.09%	-772.27%	-766.52%	-781.77%	-1018.30%
Profit Margin	-492.41%	-1255.15%	-995.33%	-636.47%	-1222.66%
Free Cash Flow Margin	-716.33%	-951.53%	-1695.74%	-1316.40%	-1576.61%
EBITDA	-4.66	-5.35	-3.22	-3.33	-3.19
D&A For EBITDA	0.09	0.11	0	0	0
EBIT	-4.75	-5.47	-3.23	-3.33	-3.19

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