MAST Energy Developments Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2019	2019 - 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '19 Dec 31, 2019	2019 - 2020
Revenue	1.26	0.74	0.34	1.04	0	-	Upgrade
Revenue Growth (YoY)	265.88%	116.04%	-67.09%	39836.17%	-	-	Upgrade
Selling, General & Admin	0.74	0.76	0.94	0.92	0.61	0.35	Upgrade
Other Operating Expenses	1.15	0.78	0.57	1.44	0.24	-	Upgrade
Total Operating Expenses	1.89	1.55	1.51	2.36	0.86	0.35	Upgrade
Operating Income	-0.63	-0.81	-1.17	-1.32	-0.85	-0.35	Upgrade
Interest Expense	-0.39	-0.24	-0.09	-0.1	-0.04	-	Upgrade
Interest Income	0	0	0	-	-	-	Upgrade
Net Interest Expense	-0.39	-0.24	-0.09	-0.1	-0.04	-	Upgrade
Other Non-Operating Income (Expenses)	-0.09	-0.13	-0.55	-0.02	-0.28	-	Upgrade
EBT Excluding Unusual Items	-1.14	-1.18	-1.81	-1.44	-1.17	-0.35	Upgrade
Impairment of Goodwill	-	-	-	-	-0.24	-	Upgrade
Gain (Loss) on Sale of Investments	0.07	0.07	-	-	-	-	Upgrade
Gain (Loss) on Sale of Assets	-0.09	0.02	-	-	-	-	Upgrade
Asset Writedown	-	-	-1.86	-1.29	-	-	Upgrade
Insurance Settlements	-	-	0.13	-	-	-	Upgrade
Other Unusual Items	-	-	-	-	0.28	-	Upgrade
Pretax Income	-1.16	-1.1	-3.54	-2.73	-1.13	-0.35	Upgrade
Earnings From Continuing Ops.	-1.16	-1.1	-3.54	-2.73	-1.13	-0.35	Upgrade
Minority Interest in Earnings	-	-	-	-	0.08	0.11	Upgrade
Net Income	-1.16	-1.1	-3.54	-2.73	-1.05	-0.24	Upgrade
Net Income to Common	-1.16	-1.1	-3.54	-2.73	-1.05	-0.24	Upgrade
Shares Outstanding (Basic)	9	9	6	5	4	3	Upgrade
Shares Outstanding (Diluted)	9	9	6	5	4	3	Upgrade
Shares Change (YoY)	16.91%	45.25%	16.55%	22.05%	57.54%	-	Upgrade
EPS (Basic)	-0.14	-0.13	-0.60	-0.54	-0.26	-0.09	Upgrade
EPS (Diluted)	-0.14	-0.13	-0.60	-0.54	-0.26	-0.09	Upgrade
Free Cash Flow	-1.57	-2.87	-0.73	-1.36	-1.93	-0.35	Upgrade
Free Cash Flow Per Share	-0.18	-0.34	-0.12	-0.27	-0.47	-0.14	Upgrade
Profit Margin	-92.23%	-148.87%	-1037.32%	-263.61%	-40438.91%	-	Upgrade
Free Cash Flow Margin	-124.50%	-389.03%	-213.10%	-131.59%	-74389.29%	-	Upgrade
EBITDA	-0.52	-0.73	-1.11	-1.27	-	-	Upgrade
EBITDA Margin	-41.11%	-99.10%	-	-122.65%	-	-	Upgrade
D&A For EBITDA	0.11	0.08	0.06	0.05	-	-	Upgrade
EBIT	-0.63	-0.81	-1.17	-1.32	-0.85	-0.35	Upgrade
EBIT Margin	-49.83%	-109.80%	-	-127.79%	-	-	Upgrade

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