EON Resources Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	12.86	19.42	27.21	35.4	-
Revenue Growth (YoY)	-43.10%	-28.64%	-23.13%	-	-
Cost of Revenue	7.09	10.33	12.49	11.9	-
Gross Profit	5.77	9.09	14.72	23.5	-
Selling, General & Admin	7.54	10.38	7.25	2.95	-
Depreciation & Amortization Expenses	1.46	2.41	1.85	1.61	-
Other Operating Expenses	0.49	0.14	10.86	1.58	-
Total Operating Expenses	9.49	12.93	19.96	6.14	0
Operating Income	-3.44	-3.84	-5.24	17.36	-
Total Non-Operating Income (Expense)	12.23	-9.45	-1.88	0.94	-
Pretax Income	8.23	-13.3	-7.12	18.3	-0.01
Provision for Income Taxes	-2.23	-3.47	-2.39	-	-
Net Income	3.62	-8.13	-2.25	18.3	-0.01
Net Income to Common	3.62	-8.13	-2.25	18.3	-0.01
Shares Outstanding (Basic)	18	6	5	8	3
Shares Outstanding (Diluted)	23	6	5	8	3
Shares Change (YoY)	294.03%	23.72%	-30.55%	201.52%	-
EPS (Basic)	-0.67	-1.25	-1.72	-0.02	-0.01
EPS (Diluted)	-0.72	-1.25	-1.72	-0.02	-0.01
Shares Outstanding	45.03	10.32	5.24	3.01	2.88
Free Cash Flow	-13.99	0.13	1.67	1.76	-0.09
Free Cash Flow Growth	-	-92.46%	-5.25%	-	-
Free Cash Flow Per Share	-0.61	0.02	0.32	0.23	-0.03
Gross Margin	44.88%	46.81%	54.10%	66.38%	-
Operating Margin	-26.78%	-19.80%	-19.25%	49.03%	-
Profit Margin	12.43%	-50.60%	-17.37%	51.68%	-
FCF Margin	-108.77%	0.65%	6.13%	4.97%	-
EBITDA	-1.64	-1.44	-3.39	18.97	0
EBITDA Margin	-12.77%	-7.40%	-12.45%	53.59%	-
EBIT	-3.44	-3.84	-5.24	17.36	-
EBIT Margin	-26.78%	-19.80%	-19.25%	49.03%	-
Effective Tax Rate	-27.16%	26.10%	33.55%	0.00%	0.00%

Updated Nov 18, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q