Cavendish Hydrogen ASA Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Operating Revenue	14.41	15.31	31.01	28.89
Other Revenue	0.65	0.65	0.34	1.51
Revenue	15.06	15.96	31.35	30.39
Revenue Growth (YoY)	-40.59%	-49.09%	3.15%	-
Cost of Revenue	8.94	9.14	15.26	14.27
Gross Profit	6.12	6.82	16.09	16.12
Selling, General & Admin	15.57	16.97	21.75	24.01
Other Operating Expenses	7.18	7.48	13.31	11.48
Operating Expenses	26.6	28.5	39.64	40.23
Operating Income	-20.48	-21.68	-23.55	-24.11
Interest Expense	-0.14	-0.14	-0.26	-2.17
Interest & Investment Income	0.64	0.84	1.29	0.15
Currency Exchange Gain (Loss)	-2.34	-2.74	-0.43	-0.83
Other Non Operating Income (Expenses)	0.1	0	-0.55	-2.74
EBT Excluding Unusual Items	-22.21	-23.71	-23.51	-29.69
Merger & Restructuring Charges	-0.3	-2.3	-	-
Asset Writedown	-1.12	-1.12	-0.05	-
Pretax Income	-23.63	-27.13	-23.56	-29.69
Income Tax Expense	-0.28	-0.48	-0.8	-0.8
Net Income	-23.34	-26.64	-22.76	-28.89
Net Income to Common	-23.34	-26.64	-22.76	-28.89
Shares Outstanding (Basic)	34	34	34	34
Shares Outstanding (Diluted)	34	34	34	34
EPS (Basic)	-0.69	-0.79	-0.68	-0.86
EPS (Diluted)	-0.69	-0.79	-0.68	-0.86
Free Cash Flow	-15.65	-18.75	-25.63	-20.05
Free Cash Flow Per Share	-0.47	-0.56	-0.76	-0.60
Gross Margin	40.66%	42.75%	51.31%	53.04%
Operating Margin	-135.95%	-135.81%	-75.13%	-79.31%
Profit Margin	-155.00%	-166.93%	-72.60%	-95.05%
Free Cash Flow Margin	-103.88%	-117.44%	-81.75%	-65.96%
EBITDA	-17.12	-18.02	-19.47	-19.86
EBITDA Margin	-113.65%	-112.88%	-62.11%	-65.34%
D&A For EBITDA	3.36	3.66	4.08	4.25
EBIT	-20.48	-21.68	-23.55	-24.11
EBIT Margin	-135.95%	-135.81%	-75.13%	-79.31%
Revenue as Reported	15.06	15.96	31.35	30.39