LUSE:ZMFA Income Statement

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

Millions ZMW. 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
Revenue	3,451	3,402	2,336	2,056	2,424
Revenue Growth (YoY)	1.46%	45.61%	13.61%	-15.18%	143.58%
Cost of Revenue	3,242	3,034	2,150	1,988	2,302
Gross Profit	209.55	367.95	186.48	68.06	122.21
Selling, General & Admin	85.8	88.69	74.6	68.58	63.3
Operating Expenses	85.78	89.87	73.29	55.83	79.29
Operating Income	123.77	278.08	113.19	12.23	42.91
Interest Expense	-46.44	-47.96	-32.86	-18.21	-21.58
Interest & Investment Income	0.2	0.18	0.32	0	0
Currency Exchange Gain (Loss)	-11.84	-32.33	-49.63	1.09	44.47
EBT Excluding Unusual Items	65.68	197.97	31.02	-4.9	65.8
Asset Writedown	18.46	-	-	-	-
Pretax Income	84.14	197.97	31.02	-4.9	65.8
Income Tax Expense	20.68	18.53	5.4	2.45	13.76
Net Income	63.46	179.44	25.63	-7.34	52.05
Net Income to Common	63.46	179.44	25.63	-7.34	52.05
Net Income Growth	-64.63%	600.18%	-	-	-
Shares Outstanding (Basic)	27	27	27	27	27
Shares Outstanding (Diluted)	27	27	27	27	27
EPS (Basic)	2.34	6.62	0.95	-0.27	1.92
EPS (Diluted)	2.34	6.62	0.95	-0.27	1.92
EPS Growth	-64.65%	599.77%	-	-	-
Free Cash Flow	-56.5	169.04	198.44	121.2	-2.62
Free Cash Flow Per Share	-2.09	6.24	7.33	4.47	-0.10
Gross Margin	6.07%	10.82%	7.98%	3.31%	5.04%
Operating Margin	3.59%	8.18%	4.84%	0.60%	1.77%
Profit Margin	1.84%	5.27%	1.10%	-0.36%	2.15%
Free Cash Flow Margin	-1.64%	4.97%	8.49%	5.89%	-0.11%
EBITDA	130.39	281.72	116.31	14.97	45.56
EBITDA Margin	3.78%	8.28%	4.98%	0.73%	1.88%
D&A For EBITDA	6.62	3.64	3.12	2.74	2.64
EBIT	123.77	278.08	113.19	12.23	42.91
EBIT Margin	3.59%	8.18%	4.84%	0.60%	1.77%
Effective Tax Rate	24.58%	9.36%	17.39%	-	20.91%

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