Applied Energetics, Inc. (AERG)

Applied Energetics Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1.15	2.43	2.63	1.31	-	0.18
Revenue Growth (YoY)	-54.51%	-7.78%	101.22%	-	-	-
Cost of Revenue	0.48	1.48	0.64	0.31	-	0.15
Gross Profit	0.68	0.95	1.99	1	-	0.02
Selling, General & Admin	12.5	9.88	9.16	6.45	5.22	5
Research & Development	1.17	0.24	0.23	0.32	0.28	0.27
Operating Expenses	13.67	10.12	9.39	6.77	5.5	5.26
Operating Income	-12.99	-9.18	-7.4	-5.77	-5.5	-5.24
Interest Expense	-	-	-	-0	-0	-1.21
Other Non Operating Income (Expenses)	-0	0	0.05	0	-0	0.02
EBT Excluding Unusual Items	-12.99	-9.17	-7.35	-5.77	-5.51	-6.44
Other Unusual Items	-	-	-	-	0.08	3.21
Pretax Income	-12.99	-9.17	-7.35	-5.77	-5.43	-3.23
Net Income	-12.99	-9.17	-7.35	-5.77	-5.43	-3.23
Preferred Dividends & Other Adjustments	0.03	0.03	0.03	0.03	0.03	0.03
Net Income to Common	-13.02	-9.21	-7.38	-5.81	-5.46	-3.26
Shares Outstanding (Basic)	217	213	211	208	201	194
Shares Outstanding (Diluted)	217	213	211	208	201	194
Shares Change (YoY)	2.36%	0.86%	1.42%	3.62%	3.80%	-5.37%
EPS (Basic)	-0.06	-0.04	-0.03	-0.03	-0.03	-0.02
EPS (Diluted)	-0.06	-0.04	-0.03	-0.03	-0.03	-0.02
Free Cash Flow	-9.2	-5.19	-3.82	-4	-3.42	-0.16
Free Cash Flow Per Share	-0.04	-0.02	-0.02	-0.02	-0.02	-0.00
Gross Margin	58.58%	39.01%	75.77%	76.63%	-	12.67%
Operating Margin	-1126.55%	-378.19%	-281.07%	-441.18%	-	-2978.43%
Profit Margin	-1129.54%	-379.50%	-280.62%	-443.94%	-	-1855.67%
Free Cash Flow Margin	-797.98%	-213.94%	-145.16%	-306.18%	-	-91.11%
EBITDA	-12.74	-8.96	-7.27	-5.7	-5.48	-5.22
EBITDA Margin	-	-	-276.22%	-	-	-
D&A For EBITDA	0.25	0.22	0.13	0.07	0.02	0.02
EBIT	-12.99	-9.18	-7.4	-5.77	-5.5	-5.24
EBIT Margin	-	-	-281.07%	-	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.