Stonehorse Energy Limited (ASX:SHE)

Stonehorse Energy Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	3.46	4.16	4.15	7.75	0.67
Revenue Growth (YoY)	-16.79%	0.24%	-46.49%	1050.87%	20.27%
Cost of Revenue	1.98	1.44	0.5	0.46	0.31
Gross Profit	1.48	2.72	3.64	7.29	0.36
Selling, General & Admin	0.77	0.89	0.49	0.58	0.45
Amortization of Goodwill & Intangibles	0.26	1.58	1.46	1.55	0.31
Other Operating Expenses	0.89	0.47	0.27	0.39	0.31
Operating Expenses	1.94	3.2	2.34	2.56	1.51
Operating Income	-0.46	-0.49	1.3	4.73	-1.15
Currency Exchange Gain (Loss)	-	-	0.08	0.41	-
Other Non Operating Income (Expenses)	0.13	0.07	-0.02	-0	0.94
EBT Excluding Unusual Items	-0.33	-0.41	1.36	5.13	-0.2
Asset Writedown	-0.9	-0.11	-	-	-
Pretax Income	-1.23	-0.52	1.36	5.13	-0.2
Income Tax Expense	0.14	-1.81	0.55	1.53	-
Net Income	-1.37	1.28	0.81	3.6	-0.2
Net Income to Common	-1.37	1.28	0.81	3.6	-0.2
Net Income Growth	-	58.18%	-77.45%	-	-
Shares Outstanding (Basic)	684	684	684	682	473
Shares Outstanding (Diluted)	684	684	684	682	473
Shares Change (YoY)	-	-	0.39%	44.09%	27.36%
EPS (Basic)	-0.00	0.00	0.00	0.01	-0.00
EPS (Diluted)	-0.00	0.00	0.00	0.01	-0.00
EPS Growth	-	58.26%	-77.56%	-	-
Free Cash Flow	0.11	-0.77	2.29	3.96	-3.49
Free Cash Flow Per Share	-	-0.00	0.00	0.01	-0.01
Gross Margin	42.83%	65.40%	87.88%	94.03%	53.87%
Operating Margin	-13.22%	-11.71%	31.41%	61.05%	-170.14%
Profit Margin	-39.54%	30.92%	19.59%	46.51%	-30.27%
Free Cash Flow Margin	3.21%	-18.48%	55.31%	51.14%	-518.89%
EBITDA	-0.19	1.1	2.76	6.28	-0.84
EBITDA Margin	-5.57%	26.41%	66.56%	81.02%	-124.78%
D&A For EBITDA	0.26	1.58	1.46	1.55	0.31
EBIT	-0.46	-0.49	1.3	4.73	-1.15
EBIT Margin	-13.22%	-11.71%	31.41%	61.05%	-170.14%
Effective Tax Rate	-	-	40.34%	29.82%	-

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