United States Steel Income Statement

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
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	Dec '20 Dec 31, 2020
Revenue	27.05	28.1	37.1	33	14.6	4.37
Revenue Growth (YoY)	-21.08%	-24.25%	12.43%	126.07%	233.80%	-
Cost of Revenue	19.93	19.87	21.2	19.32	11.26	2.35
Gross Profit	7.12	8.24	15.9	13.68	3.34	2.03
Selling, General & Admin	12.37	11.72	13.12	12.56	6.92	4.85
Other Operating Expenses	7.51	6.03	1.48	1.02	-1.54	-
Operating Expenses	24.2	22.08	18.9	18.07	9.06	6.71
Operating Income	-17.08	-13.84	-3	-4.39	-5.72	-4.68
Interest Expense	-41.35	-41.66	-34.84	-19.56	-14.57	-12.6
Interest & Investment Income	4.38	3.56	2.95	2.39	0.4	1.47
Earnings From Equity Investments	-2.16	-2.11	-2.58	0.59	13.19	-2.07
Other Non Operating Income (Expenses)	-3.2	-3.2	-17.57	-	-	0.93
EBT Excluding Unusual Items	-59.41	-57.26	-55.04	-20.97	-6.71	-16.95
Gain (Loss) on Sale of Investments	-	-	-	-	-0.87	-
Asset Writedown	68.65	70.72	-23.42	131.01	151.89	70.32
Other Unusual Items	-	-	1.73	0.35	0.03	3.68
Pretax Income	9.24	13.46	-76.73	110.4	144.35	57.05
Income Tax Expense	2.74	3.41	-15.31	21.48	16.11	13.46
Net Income	6.5	10.04	-61.42	88.91	128.23	43.59
Net Income to Common	6.5	10.04	-61.42	88.91	128.23	43.59
Net Income Growth	-	-	-	-30.66%	194.16%	-
Shares Outstanding (Basic)	17	18	18	18	18	9
Shares Outstanding (Diluted)	17	18	18	18	18	9
Shares Change (YoY)	-14.08%	-	-	0.97%	98.08%	-
EPS (Basic)	0.38	0.55	-3.34	4.84	7.05	4.75
EPS (Diluted)	0.38	0.55	-3.34	4.84	7.05	4.75
EPS Growth	-	-	-	-31.33%	48.50%	-
Free Cash Flow	-78.83	-87.04	-65.04	-135.72	-52.85	-1.69
Free Cash Flow Per Share	-4.64	-4.74	-3.54	-7.39	-2.90	-0.18
Gross Margin	26.31%	29.30%	42.86%	41.45%	22.85%	46.31%
Operating Margin	-63.15%	-49.24%	-8.09%	-13.32%	-39.21%	-107.02%
Profit Margin	24.04%	35.73%	-165.54%	269.44%	878.48%	996.84%
Free Cash Flow Margin	-291.44%	-309.69%	-175.31%	-411.29%	-362.06%	-38.53%
EBITDA	-11.86	-8.61	2.06	0.58	-2.05	-2.63
EBITDA Margin	-43.86%	-30.64%	5.54%	1.75%	-14.02%	-60.23%
D&A For EBITDA	5.22	5.23	5.06	4.97	3.68	2.05
EBIT	-17.08	-13.84	-3	-4.39	-5.72	-4.68
EBIT Margin	-63.15%	-49.24%	-8.09%	-13.31%	-39.21%	-107.02%
Effective Tax Rate	29.64%	25.37%	-	19.46%	11.16%	23.59%
Revenue as Reported	27.05	28.1	37.1	33	14.6	4.37
Advertising Expenses	-	0.96	1.98	1.27	0.36	0.02

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