Citicore Renewable Energy Income Statement

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

Millions PHP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	5,553	5,146	3,684	2,790	1,009
Revenue Growth (YoY)	47.84%	39.68%	32.03%	176.61%	-
Operations & Maintenance	31.2	30.84	9.39	15.36	10.63
Selling, General & Admin	120.56	113.79	91.49	94.22	166.5
Depreciation & Amortization	7.08	5.19	7.78	6	-
Other Operating Expenses	3,786	3,410	2,501	1,695	481.14
Total Operating Expenses	3,945	3,560	2,609	1,811	658.26
Operating Income	1,608	1,586	1,074	979.31	350.46
Interest Expense	-460.27	-450.84	-412.01	-343.31	-223.18
Interest Income	33.54	27.44	50.07	17.67	15.43
Net Interest Expense	-426.74	-423.4	-361.94	-325.64	-207.75
Income (Loss) on Equity Investments	-65.61	-57.52	218.12	206.69	-2.5
Currency Exchange Gain (Loss)	6.29	-0.9	0.01	-0.05	-0.03
Other Non-Operating Income (Expenses)	45.52	45.24	4.17	-17.71	6.95
EBT Excluding Unusual Items	1,167	1,149	934.8	842.61	147.13
Gain (Loss) on Sale of Assets	-	-	-	-	3.86
Asset Writedown	-4.95	-4.95	1.14	2.84	-
Other Unusual Items	-2.2	-2.75	-0.02	-1.96	33.19
Pretax Income	1,160	1,142	935.92	843.49	184.18
Income Tax Expense	130.7	129.85	25.81	9.87	-8.1
Earnings From Continuing Ops.	1,029	1,012	910.11	833.62	192.28
Minority Interest in Earnings	-392.55	-393.63	-225.16	-202.01	-
Net Income	636.68	618.28	684.95	631.61	192.28
Net Income to Common	636.68	618.28	684.95	631.61	192.28
Net Income Growth	0.82%	-9.73%	8.45%	228.48%	-
Shares Outstanding (Basic)	8,519	8,155	7,143	7,143	7,143
Shares Outstanding (Diluted)	8,519	8,155	7,143	7,143	7,143
Shares Change (YoY)	19.27%	14.17%	-	-	-
EPS (Basic)	0.07	0.08	0.10	0.09	0.03
EPS (Diluted)	0.07	0.08	0.10	0.09	0.03
EPS Growth	-15.47%	-20.94%	8.45%	228.48%	-
Free Cash Flow	-16,712	-12,437	-4,273	1,009	329.62
Free Cash Flow Per Share	-1.96	-1.52	-0.60	0.14	0.05
Profit Margin	11.47%	12.02%	18.59%	22.64%	19.06%
Free Cash Flow Margin	-300.97%	-241.69%	-116.00%	36.16%	32.68%
EBITDA	1,749	1,731	1,217	1,122	491.58
EBITDA Margin	31.51%	33.65%	33.04%	40.20%	48.73%
D&A For EBITDA	141.81	145.38	142.7	142.44	141.12
EBIT	1,608	1,586	1,074	979.31	350.46
EBIT Margin	28.95%	30.82%	29.17%	35.10%	34.74%
Effective Tax Rate	11.27%	11.37%	2.76%	1.17%	-
Revenue as Reported	5,553	5,146	3,684	2,790	1,009

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