Scientific Energy, Inc. (SCGY)

Scientific Energy 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	77.53	68.63	38.96	44.11	10.05	-
Revenue Growth (YoY)	93.13%	76.17%	-11.68%	338.93%	-	-
Cost of Revenue	54.52	47.55	21.1	30.9	7.66	-
Gross Profit	23.01	21.09	17.86	13.21	2.39	-
Selling, General & Admin	22.72	20.94	15.81	16.87	3.28	0.47
Operating Expenses	22.93	21.14	15.92	17.05	3.34	0.47
Operating Income	0.08	-0.06	1.94	-3.84	-0.96	-0.47
Interest Expense	-0.1	-0.12	-0.1	-0.04	-0.03	-0.01
Interest & Investment Income	0.09	0.09	-	-	-	-
Other Non Operating Income (Expenses)	-	-	0.05	0.06	0	0.02
EBT Excluding Unusual Items	0.06	-0.09	1.89	-3.82	-0.99	-0.46
Impairment of Goodwill	-1	-1	-35.32	-	-	-
Pretax Income	-0.94	-1.1	-33.43	-3.82	-0.99	-0.46
Income Tax Expense	0.01	0.01	0.01	-	-	-
Earnings From Continuing Operations	-0.95	-1.1	-33.44	-3.82	-0.99	-0.46
Minority Interest in Earnings	1.33	1.17	0.7	0.06	0.02	-
Net Income	0.38	0.07	-32.74	-3.77	-0.97	-0.46
Net Income to Common	0.38	0.07	-32.74	-3.77	-0.97	-0.46
Shares Outstanding (Basic)	263	263	263	263	184	115
Shares Outstanding (Diluted)	263	263	263	263	184	115
Shares Change (YoY)	-	-	-	42.98%	60.27%	-
EPS (Basic)	0.00	0.00	-0.12	-0.01	-0.01	-0.00
EPS (Diluted)	0.00	0.00	-0.12	-0.01	-0.01	-0.00
Free Cash Flow	3.3	1.32	-0.28	-3.45	-4.82	-0.45
Free Cash Flow Per Share	0.01	0.01	-0.00	-0.01	-0.03	-0.00
Gross Margin	29.68%	30.72%	45.84%	29.95%	23.73%	-
Operating Margin	0.10%	-0.08%	4.99%	-8.71%	-9.54%	-
Profit Margin	0.50%	0.10%	-84.04%	-8.54%	-9.63%	-
Free Cash Flow Margin	4.26%	1.92%	-0.71%	-7.81%	-47.97%	-
EBITDA	0.14	-0	1.98	-3.8	-0.95	-0.47
EBITDA Margin	0.18%	-0.01%	5.08%	-8.63%	-9.43%	-
D&A For EBITDA	0.06	0.05	0.04	0.04	0.01	0
EBIT	0.08	-0.06	1.94	-3.84	-0.96	-0.47
EBIT Margin	0.10%	-0.08%	4.99%	-8.71%	-9.54%	-

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