Photon Energy Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	85.17	90.14	89.92	70.65	95.14	36.36
Revenue Growth	-9.96%	0.25%	27.27%	-25.74%	161.66%	28.67%
Fuel and Purchased Power Expense	40.52	41.04	37.99	36.88	43.93	12.73
Operations and Maintenance Expenses	15.68	16.95	17.95	18.48	9.53	6.74
Gross Profit	28.97	32.15	33.97	15.29	41.67	16.89
Depreciation & Amortization Expenses	10.29	10.08	10.9	11.04	8.95	10.67
Taxes Other than Income Tax	2.07	2.11	2	1.62	1.97	0.88
Other Operating Expenses	24.51	26.67	24.04	10.94	16.08	6.65
Operating Income	-7.9	-6.7	-2.97	-8.32	14.68	-1.32
Interest Income	0.8	0.88	0.87	0.96	0.49	0.39
Interest Expense	-11.43	-11.16	-11.54	-11.43	-9.54	-6.77
Other Non-Operating Income (Expense)	-0.07	-0.13	-0.17	2.49	3.1	1.77
Total Non-Operating Income (Expense)	-10.7	-10.41	-10.85	-7.99	-5.95	-4.61
Pretax Income	-18.6	-17.11	-13.82	-16.3	8.73	-5.93
Provision for Income Taxes	-0.27	0.34	-0.63	-0.55	2.46	0.51
Net Income	-18.33	-17.45	-13.2	-15.75	6.26	-6.43
Minority Interest in Earnings	-0.09	-0.05	-0.08	-0.07	-0.05	-0.03
Net Income to Common	-18.29	-17.4	-13.12	-15.68	6.31	-6.4
Net Income Growth	-	-	-	-	-	-
Shares Outstanding (Basic)	60	60	60	60	57	54
Shares Outstanding (Diluted)	60	60	60	60	57	54
Shares Change	-0.28%	0.51%	0.27%	5.30%	4.14%	4.13%
EPS (Basic)	-0.30	-0.28	-0.22	-0.26	0.11	-0.12
EPS (Diluted)	-0.30	-0.28	-0.22	-0.26	0.11	-0.12
EPS Growth	-	-	-	-	-	-
EBIT	-7.9	-6.7	-2.97	-8.32	14.68	-1.32