ESOA Income Statement

Financials in millions USD. Fiscal year is October - September.

Millions USD. Fiscal year is Oct - Sep.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Revenue	424.47	411	351.88	304.1	197.59	122.47
Revenue Growth (YoY)	17.14%	16.80%	15.71%	53.91%	61.34%	2.74%
Cost of Revenue	381.96	372.23	301.92	267.29	175.22	109.54
Gross Profit	42.51	38.78	49.95	36.81	22.37	12.92
Selling, General & Admin	35.02	34.56	30.12	23.78	15.88	14.04
Total Operating Expenses	35.02	34.56	30.12	23.78	15.88	14.04
Operating Income	7.48	4.22	19.84	13.04	6.49	-1.12
Interest Income	-	-	-	0	0	0.29
Interest Expense	-3.72	-3.21	-2.19	-2.41	-0.99	-0.7
Other Non-Operating Income (Expense)	-0.37	-0.14	15.87	-0.25	0.51	0.62
Total Non-Operating Income (Expense)	-4.09	-3.35	13.69	-2.66	-0.48	0.21
Pretax Income	3.39	0.86	33.52	10.38	6.01	-0.92
Provision for Income Taxes	1.16	0.49	8.42	2.98	2.26	-0.03
Net Income	2.23	0.38	25.11	7.4	3.75	-1.17
Net Income Attributable to Preferred Dividends	-	-	-	-	-	0.28
Net Income to Common	2.23	0.38	25.11	7.4	3.75	-1.17
Net Income Growth	-90.67%	-98.49%	239.19%	97.36%	-	-
Shares Outstanding (Basic)	17	17	17	17	16	14
Shares Outstanding (Diluted)	17	17	17	17	16	17
Shares Change (YoY)	0.55%	0.47%	-0.38%	2.13%	-3.91%	-1.45%
EPS (Basic)	0.14	0.02	1.52	0.44	0.23	-0.09
EPS (Diluted)	0.12	0.02	1.51	0.44	0.23	-0.07
EPS Growth	-91.67%	-98.67%	243.18%	91.30%	-	-
Free Cash Flow	8.57	-2.22	9.92	10.25	2.98	-5.25
Free Cash Flow Growth	-	-	-3.16%	244.21%	-	-
Free Cash Flow Per Share	0.51	-0.13	0.60	0.61	0.18	-0.31
Dividends Per Share	0.120	0.120	0.060	-	-	-
Dividend Growth	-	100.00%	-	-	-	-
Gross Margin	10.01%	9.43%	14.20%	12.11%	11.32%	10.55%
Operating Margin	1.76%	1.03%	5.64%	4.29%	3.29%	-0.92%
Profit Margin	0.53%	0.09%	7.13%	2.43%	1.90%	-0.72%
FCF Margin	2.02%	-0.54%	2.82%	3.37%	1.51%	-4.29%
EBITDA	21.57	17.24	28.81	20.84	12.51	3.77
EBITDA Margin	5.08%	4.20%	8.19%	6.85%	6.33%	3.08%
EBIT	7.48	4.22	19.84	13.04	6.49	-1.12
EBIT Margin	1.76%	1.03%	5.64%	4.29%	3.29%	-0.92%
Effective Tax Rate	34.26%	56.10%	25.11%	28.67%	37.63%	3.18%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q