easyJet Income Statement

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

Millions GBP. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Operating Revenue	6,072	5,715	5,221	3,816	1,000
Other Revenue	4,034	3,594	2,950	1,953	458
Revenue	10,106	9,309	8,171	5,769	1,458
Revenue Growth (YoY)	8.56%	13.93%	41.64%	295.68%	-51.54%
Cost of Revenue	6,596	6,139	5,537	4,131	1,641
Gross Profit	3,510	3,170	2,634	1,638	-183
Selling, General & Admin	273	257	232	173	60
Amortization of Goodwill & Intangibles	64	43	29	25	24
Other Operating Expenses	1,791	1,546	1,275	907	283
Operating Expenses	2,807	2,573	2,180	1,644	823
Operating Income	703	597	454	-6	-1,006
Interest Expense	-157	-130	-179	-143	-117
Interest & Investment Income	130	141	132	21	-
Currency Exchange Gain (Loss)	-12	4	27	-64	10
Other Non Operating Income (Expenses)	-	-	-	-	-1
EBT Excluding Unusual Items	664	612	434	-192	-1,114
Merger & Restructuring Charges	-7	-9	-1	-	61
Gain (Loss) on Sale of Assets	-	1	-	-21	35
Other Unusual Items	1	-2	-1	5	-18
Pretax Income	658	602	432	-208	-1,036
Income Tax Expense	164	150	108	-39	-178
Net Income	494	452	324	-169	-858
Net Income to Common	494	452	324	-169	-858
Net Income Growth	9.29%	39.51%	-	-	-
Shares Outstanding (Basic)	751	749	751	753	539
Shares Outstanding (Diluted)	764	759	758	753	539
Shares Change (YoY)	0.66%	0.13%	0.66%	39.70%	32.43%
EPS (Basic)	0.66	0.60	0.43	-0.22	-1.59
EPS (Diluted)	0.65	0.60	0.43	-0.22	-1.59
EPS Growth	8.56%	39.58%	-	-	-
Free Cash Flow	804	688	874	275	-1,175
Free Cash Flow Per Share	1.05	0.91	1.15	0.36	-2.18
Dividend Per Share	0.132	0.121	0.045	-	-
Dividend Growth	9.09%	168.89%	-	-	-
Gross Margin	34.73%	34.05%	32.24%	28.39%	-12.55%
Operating Margin	6.96%	6.41%	5.56%	-0.10%	-69.00%
Profit Margin	4.89%	4.86%	3.96%	-2.93%	-58.85%
Free Cash Flow Margin	7.96%	7.39%	10.70%	4.77%	-80.59%
EBITDA	1,006	874	725	258	-772
EBITDA Margin	9.95%	9.39%	8.87%	4.47%	-52.95%
D&A For EBITDA	303	277	271	264	234
EBIT	703	597	454	-6	-1,006
EBIT Margin	6.96%	6.41%	5.56%	-0.10%	-69.00%
Effective Tax Rate	24.92%	24.92%	25.00%	-	-
Revenue as Reported	10,106	9,309	8,171	5,769	1,458

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