i3 Energy Plc (LON: I3E)

i3 Energy Income Statement

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

Year	2023	2022	2021	2020	2019
Revenue	146.31	208.44	86.76	12.99	0
Revenue Growth (YoY)	-29.80%	140.24%	567.87%	-	-
Cost of Revenue	110.3	113.42	61.13	13.14	0.01
Gross Profit	36.01	95.01	25.64	-0.15	-0.01
Selling, General & Admin	9.98	14.42	12.98	5.7	7.46
Operating Expenses	9.98	14.42	12.98	5.7	7.46
Operating Income	26.04	80.59	12.66	-5.86	-7.47
Interest Income	0.64	5.7	5.97	4.84	3.62
Interest Expense	7.6	5.72	6.34	4.96	3.62
Other Expense / Income	-1.82	24.79	-13.46	-16.58	3.38
Pretax Income	20.9	55.78	25.74	10.61	-10.85
Income Tax	5.75	13.83	0.66	-1.11	-0
Net Income	15.15	41.95	25.08	11.72	-10.85
Net Income Growth	-63.89%	67.25%	114.06%	-	-
Shares Outstanding (Basic)	1,199	1,164	884	310	81
Shares Outstanding (Diluted)	1,217	1,224	966	339	81
Shares Change	-0.58%	26.77%	184.90%	319.18%	112.50%
EPS (Basic)	0.01	0.04	0.03	0.04	-0.13
EPS (Diluted)	0.01	0.03	0.03	0.03	-0.13
EPS Growth	-63.85%	31.92%	-24.86%	-	-
Free Cash Flow	21.66	20.55	11.21	-22.03	-26.22
Free Cash Flow Per Share	0.02	0.02	0.01	-0.06	-0.32
Gross Margin	24.61%	45.58%	29.55%	-1.17%	-
Operating Margin	17.79%	38.67%	14.59%	-45.07%	-
Profit Margin	10.35%	20.13%	28.91%	90.20%	-
Free Cash Flow Margin	14.80%	9.86%	12.92%	-169.56%	-
Effective Tax Rate	27.52%	24.79%	2.57%	-10.46%	-
EBITDA	67.04	117.6	35.84	-0.79	-7.46
EBITDA Margin	45.82%	56.42%	41.31%	-6.06%	-
Depreciation & Amortization	41	37.01	23.18	5.07	0.01
EBIT	26.04	80.59	12.66	-5.86	-7.47
EBIT Margin	17.79%	38.67%	14.59%	-45.07%	-

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.