TXO Partners Income Statement

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

Millions USD. 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	344.96	401.01	282.81	380.72	246.4	228.34
Revenue Growth (YoY)	15.10%	41.80%	-25.72%	54.51%	7.91%	109.94%
Cost of Revenue	191.7	186.23	150.3	144.73	127.66	69.26
Gross Profit	153.27	214.78	132.52	235.99	118.74	159.09
Selling, General & Admin	23.84	21.46	14.53	7.89	1.65	12.18
Depreciation & Amortization Expenses	103.98	96.57	52.41	44.29	41.36	39.89
Exploration Expenses	0.5	0.47	0.37	0.15	0.36	0.12
Other Operating Expenses	87.07	126.86	72.07	307.44	101.05	62.71
Total Operating Expenses	215.39	245.36	139.38	359.77	144.42	114.9
Operating Income	-104.55	-30.58	-6.86	-123.78	-25.68	44.19
Interest Income	0.61	0.62	1.08	0.46	0.14	0.02
Interest Expense	-19.08	-16.96	-7.87	-4.42	-8.2	-5.87
Other Non-Operating Income (Expense)	24.65	25.31	37.15	23.76	26.07	14.14
Total Non-Operating Income (Expense)	6.18	8.96	30.36	19.79	18.01	8.29
Pretax Income	-98.37	-21.62	23.5	-103.99	-7.67	52.48
Net Income	-98.37	-21.62	23.5	-103.99	-7.67	52.48
Net Income to Common	-98.37	-21.62	23.5	-103.99	-7.67	52.48
Shares Outstanding (Basic)	53	50	36	30	25	25
Shares Outstanding (Diluted)	53	50	36	30	25	25
Shares Change (YoY)	36.37%	37.74%	19.38%	21.06%	-	-
EPS (Basic)	-1.84	-0.43	0.66	-3.44	-0.31	2.10
EPS (Diluted)	-1.84	-0.43	0.65	-3.44	-0.31	2.10
Shares Outstanding	55.24	54.78	40.91	30.75	25	25
Free Cash Flow	-217.94	-217.15	-179.11	30.93	49.39	-154.08
Free Cash Flow Growth	-	-	-	-37.38%	-	-
Free Cash Flow Per Share	-4.13	-4.36	-4.96	1.02	1.98	-6.16
Dividends Per Share	1.710	1.710	2.410	2.080	-	-
Dividend Growth	-	-29.05%	15.87%	-	-	-
Gross Margin	44.43%	53.56%	46.86%	61.98%	48.19%	69.67%
Operating Margin	-30.31%	-7.63%	-2.43%	-32.51%	-10.42%	19.35%
Profit Margin	-28.52%	-5.39%	8.31%	-27.31%	-3.11%	22.98%
FCF Margin	-63.18%	-54.15%	-63.33%	8.12%	20.04%	-67.47%
EBITDA	-0.57	65.99	45.55	-79.49	15.68	84.08
EBITDA Margin	-0.16%	16.46%	16.11%	-20.88%	6.37%	36.82%
EBIT	-104.55	-30.58	-6.86	-123.78	-25.68	44.19
EBIT Margin	-30.31%	-7.63%	-2.43%	-32.51%	-10.42%	19.35%

Updated May 4, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q