Xstate Resources Limited (ASX:XST)

Xstate Resources Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Operating Revenue	-	-	0.69	19.41	8.42
Other Revenue	-	-	0.12	0.63	0.25
Revenue	-	-	0.81	20.04	8.68
Revenue Growth (YoY)	-	-	-95.96%	131.03%	10634.78%
Cost of Revenue	-	-	0.58	17.19	7
Gross Profit	-	-	0.23	2.85	1.67
Selling, General & Admin	1.78	0.96	0.65	0.95	1.1
Other Operating Expenses	0.03	0.06	0.01	0.22	0.29
Operating Expenses	1.81	1.02	0.92	5.46	5.6
Operating Income	-1.81	-1.02	-0.69	-2.61	-3.92
Interest Expense	-0.12	-0	-0	-0.74	-0.48
Interest & Investment Income	0.07	0.04	0.01	0.01	-
Currency Exchange Gain (Loss)	0.03	-	-0	-0.01	0.03
Other Non Operating Income (Expenses)	-0.01	-	-	-	-
EBT Excluding Unusual Items	-1.84	-0.98	-0.68	-3.35	-4.37
Pretax Income	-1.84	-0.98	-0.68	-3.35	-4.37
Income Tax Expense	-	-	0.02	0.13	0.28
Earnings From Continuing Operations	-1.84	-0.98	-0.7	-3.48	-4.64
Earnings From Discontinued Operations	0.07	2.17	2.1	-	-
Net Income	-1.77	1.18	1.4	-3.48	-4.64
Net Income to Common	-1.77	1.18	1.4	-3.48	-4.64
Net Income Growth	-	-15.47%	-	-	-
Shares Outstanding (Basic)	191	144	144	144	126
Shares Outstanding (Diluted)	191	154	149	144	126
Shares Change (YoY)	23.90%	3.19%	3.36%	14.06%	92.06%
EPS (Basic)	-0.01	0.01	0.01	-0.02	-0.04
EPS (Diluted)	-0.01	0.01	0.01	-0.02	-0.04
EPS Growth	-	-15.47%	-	-	-
Free Cash Flow	-6.14	-1.59	-0.92	0.1	-4.79
Free Cash Flow Per Share	-0.03	-0.01	-0.01	0.00	-0.04
Gross Margin	-	-	28.40%	14.22%	19.27%
Operating Margin	-	-	-84.85%	-13.05%	-45.24%
Profit Margin	-	-	173.10%	-17.35%	-53.53%
Free Cash Flow Margin	-	-	-114.16%	0.50%	-55.18%
EBITDA	-1.76	-0.25	0.03	0.77	-2.82
EBITDA Margin	-	-	3.28%	3.86%	-32.51%
D&A For EBITDA	0.05	0.77	0.71	3.39	1.1
EBIT	-1.81	-1.02	-0.69	-2.61	-3.92
EBIT Margin	-	-	-84.85%	-13.05%	-45.24%

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