Greencoat UK Wind Income Statement

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Other Revenues	-45.38	61.67	234.38	1,025	423.47
Revenue	-45.38	61.67	234.38	1,025	423.47
Revenue Growth (YoY)	-	-73.69%	-77.14%	142.08%	172.52%
Gross Profit	-45.38	61.67	234.38	1,025	423.47
Selling, General & Admin	28.52	37.24	37.61	35.35	26.26
Other Operating Expenses	0.37	0.81	2.8	3.15	3.31
Operating Income	-74.26	23.62	193.98	986.64	393.91
Interest Expense	-94.01	-105.25	-67.4	-32.78	-30.69
Other Non-Operating Income (Expense)	-24.35	26.22	-	-	-
Total Non-Operating Income (Expense)	-118.36	-79.03	-67.4	-32.78	-30.69
Pretax Income	-192.62	-55.42	126.58	953.86	363.22
Provision for Income Taxes	-	-	-0.39	-	-
Net Income	-192.62	-55.42	126.19	953.86	363.22
Net Income to Common	-192.62	-55.42	126.19	953.86	363.22
Net Income Growth	-	-	-86.77%	162.61%	247.93%
Shares Outstanding (Basic)	2,211	2,283	2,318	2,318	1,985
Shares Outstanding (Diluted)	2,211	2,283	2,318	2,318	1,985
Shares Change (YoY)	-3.14%	-1.51%	0.01%	16.77%	24.51%
EPS (Basic)	-0.09	-0.02	0.05	0.41	0.18
EPS (Diluted)	-0.09	-0.02	0.05	0.41	0.18
EPS Growth	-	-	-86.78%	124.92%	179.39%
Free Cash Flow	365.4	391.01	359.8	545.85	242.26
Free Cash Flow Growth	-6.55%	8.67%	-34.08%	125.31%	96.83%
Free Cash Flow Per Share	0.17	0.17	0.16	0.24	0.12
Dividends Per Share	0.104	0.100	0.100	0.077	0.072
Dividend Growth	3.60%	-	29.53%	7.52%	1.13%
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	163.65%	38.30%	82.76%	96.25%	93.02%
Profit Margin	424.47%	-89.86%	53.84%	93.05%	85.77%
FCF Margin	-805.23%	634.08%	153.51%	53.25%	57.21%
EBITDA	-74.26	23.62	193.98	986.64	393.91
EBIT	-74.26	23.62	193.98	986.64	393.91
EBIT Margin	163.65%	38.30%	82.76%	96.25%	93.02%
Effective Tax Rate	0.00%	0.00%	-0.31%	0.00%	0.00%