McPhy Energy Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	13.2	18.77	16.06	13.13	13.69
Revenue Growth (YoY)	-29.68%	16.89%	22.32%	-4.12%	20.26%
Cost of Revenue	10.85	16.01	15.9	10.53	7.36
Gross Profit	2.35	2.77	0.16	2.6	6.34
Selling, General & Admin	46.75	48.32	38.69	19.47	14.8
Amortization of Goodwill & Intangibles	3.68	2.8	1.77	1.51	1.21
Other Operating Expenses	17.36	1.85	-1.91	5.18	-0.89
Operating Expenses	67.79	52.97	38.55	26.16	15.12
Operating Income	-65.44	-50.2	-38.39	-23.56	-8.79
Interest Expense	-2.89	-0.35	-0.31	-0.19	-0.14
Other Non Operating Income (Expenses)	-8.24	-0.06	0.09	0.07	-0.14
EBT Excluding Unusual Items	-76.56	-50.61	-38.61	-23.67	-9.06
Gain (Loss) on Sale of Investments	2.53	3.19	0.61	0.07	0.03
Other Unusual Items	-	-	-0.06	0.04	-0.24
Pretax Income	-74.03	-47.42	-38.06	-23.56	-9.27
Income Tax Expense	0.06	0.01	0.1	0.01	0.07
Net Income	-74.09	-47.43	-38.16	-23.57	-9.34
Net Income to Common	-74.09	-47.43	-38.16	-23.57	-9.34
Shares Outstanding (Basic)	29	28	28	28	28
Shares Outstanding (Diluted)	29	28	28	28	28
Shares Change (YoY)	5.08%	-0.08%	0.03%	0.09%	84.83%
EPS (Basic)	-2.53	-1.70	-1.37	-0.85	-0.34
EPS (Diluted)	-2.53	-1.70	-1.37	-0.85	-0.34
Free Cash Flow	-70.08	-74.3	-25.87	-12.89	-7.67
Free Cash Flow Per Share	-2.39	-2.67	-0.93	-0.46	-0.28
Gross Margin	17.81%	14.75%	1.00%	19.82%	46.27%
Operating Margin	-495.69%	-267.41%	-239.03%	-179.43%	-64.16%
Profit Margin	-561.27%	-252.65%	-237.57%	-179.53%	-68.20%
Free Cash Flow Margin	-530.88%	-395.78%	-161.06%	-98.19%	-56.03%
EBITDA	-63.47	-49.13	-36.72	-21.97	-7.59
EBITDA Margin	-	-261.68%	-228.60%	-167.34%	-55.45%
D&A For EBITDA	1.96	1.08	1.68	1.59	1.19
EBIT	-65.44	-50.2	-38.39	-23.56	-8.79
EBIT Margin	-	-267.41%	-239.03%	-179.43%	-64.16%
Revenue as Reported	14.68	19.91	17.94	14.61	14.64

Updated Dec 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.