Pilot Energy Limited (ASX:PGY)

Instructure Holdings Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Revenue	0.93	0.71	0.42	0.43	0.31	0.36
Revenue Growth (YoY)	62.96%	68.11%	-1.10%	35.96%	-11.94%	10.59%
Gross Profit	0.93	0.71	0.42	0.43	0.31	0.36
Selling, General & Admin	5.06	5.56	2.85	3.22	3.22	0.55
Other Operating Expenses	-1.48	-1.31	-1.1	-	-	-
Operating Expenses	3.89	4.87	3.65	3.75	3.5	1.24
Operating Income	-2.96	-4.16	-3.23	-3.33	-3.19	-0.88
Interest Expense	-1.19	-0.64	-0.1	-0	-0	-0.01
Earnings From Equity Investments	1.21	-	-0.85	2.35	-0.63	-
Currency Exchange Gain (Loss)	-0.02	-0.01	-0.01	-0.02	-0.01	-0
EBT Excluding Unusual Items	-2.96	-4.82	-4.19	-0.99	-3.84	-0.89
Gain (Loss) on Sale of Investments	-	-	-	-1.72	0.01	-
Pretax Income	-2.93	-4.82	-4.19	-2.71	-3.83	-0.89
Earnings From Continuing Operations	-2.93	-4.82	-4.19	-2.71	-3.83	-0.89
Net Income	-2.93	-4.82	-4.19	-2.71	-3.83	-0.89
Net Income to Common	-2.93	-4.82	-4.19	-2.71	-3.83	-0.89
Shares Outstanding (Basic)	1,452	1,224	851	525	268	89
Shares Outstanding (Diluted)	1,452	1,224	851	525	268	89
Shares Change (YoY)	37.43%	43.74%	62.05%	96.38%	202.07%	11.51%
EPS (Basic)	-0.00	-0.00	-0.00	-0.01	-0.01	-0.01
EPS (Diluted)	-0.00	-0.00	-0.00	-0.01	-0.01	-0.01
Free Cash Flow	-8.49	-8.59	-7.14	-5.6	-4.94	-0.22
Free Cash Flow Per Share	-0.01	-0.01	-0.01	-0.01	-0.02	-0.00
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	-316.96%	-587.91%	-766.52%	-781.77%	-1018.30%	-248.11%
Profit Margin	-314.78%	-680.28%	-995.33%	-636.47%	-1222.66%	-250.11%
Free Cash Flow Margin	-910.89%	-1213.53%	-1695.74%	-1316.40%	-1576.61%	-62.95%
EBITDA	-2.84	-4.05	-3.22	-3.33	-3.19	-0.87
EBITDA Margin	-	-	-	-	-	-243.97%
D&A For EBITDA	0.11	0.11	0	0	0	0.01
EBIT	-2.96	-4.16	-3.23	-3.33	-3.19	-0.88
EBIT Margin	-	-	-	-	-	-248.11%

Updated Dec 20, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.