Brooge Energy Limited (BROG)

Brooge Energy Income Statement

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

Year Ending	TTM	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Revenue	116.05	81.54	41.76	41.83	44.09	35.84
Revenue Growth (YoY)	161.86%	95.25%	-0.17%	-5.11%	23.01%	39902.31%
Cost of Revenue	25.2	24.69	15.01	13.03	10.22	9.63
Gross Profit	90.85	56.85	26.76	28.8	33.86	26.21
Selling, General & Admin	21.95	15.65	7.4	6.37	2.59	2.01
Other Operating Expenses	0.07	0.07	0.03	-	-	-
Operating Expenses	22.01	15.72	7.43	6.37	2.59	2.01
Operating Income	68.84	41.13	19.33	22.43	31.27	24.2
Interest Expense	-21.13	-21.38	-1.23	-7.86	-6.06	-8.14
Currency Exchange Gain (Loss)	-0.02	-0.01	-0.04	-	-	-
Other Non Operating Income (Expenses)	9.29	7.49	1.51	3.3	1.27	-
EBT Excluding Unusual Items	56.98	27.23	19.56	17.87	26.49	16.06
Other Unusual Items	3.72	-	6.13	-0.71	-101.77	-
Pretax Income	60.7	27.23	25.69	17.16	-75.28	16.06
Net Income	60.7	27.23	25.69	17.16	-75.28	16.06
Net Income to Common	60.7	27.23	25.69	17.16	-75.28	16.06
Net Income Growth	174.67%	5.99%	49.72%	-	-	-
Shares Outstanding (Basic)	88	88	88	88	80	80
Shares Outstanding (Diluted)	88	88	88	88	80	80
Shares Change (YoY)	-	-	-	9.68%	0.33%	-
EPS (Basic)	0.69	0.31	0.29	0.19	-0.94	0.20
EPS (Diluted)	0.69	0.31	0.29	0.19	-0.94	0.20
EPS Growth	174.67%	5.99%	49.72%	-	-	-
Free Cash Flow	38.9	31.84	-37.61	-60.37	14.72	27.63
Free Cash Flow Per Share	0.44	0.36	-0.43	-0.69	0.18	0.35
Gross Margin	78.29%	69.72%	64.07%	68.84%	76.82%	73.14%
Operating Margin	59.32%	50.44%	46.28%	53.62%	70.94%	67.53%
Profit Margin	52.31%	33.39%	61.52%	41.02%	-170.77%	44.81%
Free Cash Flow Margin	33.52%	39.04%	-90.06%	-144.31%	33.40%	77.08%
EBITDA	81.1	53.3	25.87	28.04	36.83	29.92
EBITDA Margin	69.88%	65.37%	61.94%	67.03%	83.55%	83.48%
D&A For EBITDA	12.25	12.17	6.54	5.61	5.56	5.72
EBIT	68.84	41.13	19.33	22.43	31.27	24.2
EBIT Margin	59.32%	50.44%	46.28%	53.62%	70.94%	67.53%
Advertising Expenses	-	-	-	0.21	0.13	0.12

Source: S&P Capital IQ. Standard template.