MPC Energy Solutions Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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
Revenue	4.23	5.58	7.36	9.09	3.63	-
Revenue Growth (YoY)	-63.71%	-24.27%	-19.02%	150.75%	-	-
Selling, General & Admin	0.16	0.16	0.24	0.38	0.25	0.17
Depreciation & Amortization	6.84	6.94	13.73	6.81	1.98	0
Other Operating Expenses	4.66	5.05	6.85	9.43	5.57	2.71
Total Operating Expenses	11.66	12.15	20.83	16.61	7.8	2.89
Operating Income	-7.42	-6.57	-13.46	-7.52	-4.17	-2.89
Interest Expense	-1.26	-1.38	-1.52	-3.33	-1.84	-0.08
Interest Income	0.03	0.03	1.31	0.94	0.75	0.32
Net Interest Expense	-1.23	-1.35	-0.21	-2.4	-1.09	0.24
Income (Loss) on Equity Investments	-	-	-0.04	-1.68	-0.19	-0.06
Currency Exchange Gain (Loss)	0.62	0.62	-1.6	2.75	-0.37	-0.01
Other Non-Operating Income (Expenses)	-2.18	-1.95	-0.26	-0.99	-0.96	-
EBT Excluding Unusual Items	-10.21	-9.24	-15.57	-9.83	-6.79	-2.73
Asset Writedown	-0.1	-0.1	-2.65	-0.16	-0.44	-
Other Unusual Items	-	-	-	0.14	2.38	-
Pretax Income	-10.3	-9.34	-18.22	-9.85	-4.85	-2.73
Income Tax Expense	0.69	0.68	-0.49	-1.35	0.77	-
Earnings From Continuing Ops.	-10.99	-10.01	-17.73	-8.5	-5.62	-2.73
Earnings From Discontinued Ops.	1.71	0.98	0.33	-	-	-
Net Income to Company	-9.28	-9.04	-17.4	-8.5	-5.62	-2.73
Minority Interest in Earnings	0.01	-	-0.07	0.02	-	-
Net Income	-9.27	-9.04	-17.47	-8.49	-5.62	-2.73
Net Income to Common	-9.27	-9.04	-17.47	-8.49	-5.62	-2.73
Shares Outstanding (Basic)	22	22	22	22	22	22
Shares Outstanding (Diluted)	22	22	22	22	22	22
Shares Change (YoY)	-	-	-	-	-	1604.98%
EPS (Basic)	-0.42	-0.41	-0.79	-0.38	-0.25	-0.12
EPS (Diluted)	-0.42	-0.41	-0.79	-0.38	-0.25	-0.12
Free Cash Flow	-13.58	-13.43	-27.89	-11.61	-34.65	-3.38
Free Cash Flow Per Share	-0.61	-0.60	-1.25	-0.52	-1.56	-0.15
Profit Margin	-218.99%	-162.07%	-237.27%	-93.34%	-154.88%	-
Free Cash Flow Margin	-320.84%	-240.80%	-378.72%	-127.74%	-955.54%	-
EBITDA	1.39	2.34	0.91	-3.8	-2.17	-2.89
EBITDA Margin	32.81%	41.97%	12.32%	-41.84%	-59.82%	-
D&A For EBITDA	8.81	8.91	14.37	3.71	2.01	0
EBIT	-7.42	-6.57	-13.46	-7.52	-4.17	-2.89
EBIT Margin	-175.34%	-117.84%	-182.83%	-82.66%	-115.11%	-

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