| Income Statement | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 |
|---|---|---|---|---|
| Total revenue | 391,044 | 204,556 | 315,090 | 193,419 |
| Cost of lng, gas and power (exclusive of items below) | 201,885 | 40,427 | - | - |
| Operating expenses | 44,524 | 46,023 | - | - |
| Depreciation and amortization | 31,758 | 25,518 | 21,643 | 23,031 |
| Direct cost of gas sales | - | - | 160,759 | 41,399 |
| Selling, general and administrative expenses | 23,439 | 21,543 | 21,352 | 23,819 |
| Cost of revenue and vessel operating expenses (exclusive of items below) | - | - | 41,938 | 45,431 |
| Transition and transaction expenses | 2,217 | 27,659 | 3,682 | - |
| Total operating expenses | 303,823 | 161,170 | 249,374 | 133,680 |
| Operating income | 87,221 | 43,386 | 65,716 | 59,739 |
| Interest expense | 24,899 | 20,683 | 11,058 | 11,711 |
| Interest expense - related party | 3,236 | 3,249 | 3,258 | 3,411 |
| Earnings from equity method investment | 497 | 600 | 596 | 562 |
| Other income, net | 3,398 | 6,285 | 6,154 | 6,525 |
| Income before income taxes | 62,981 | 26,339 | 58,150 | 51,704 |
| Provision for income taxes | 7,937 | 5,574 | 6,027 | 6,158 |
| Net income | 55,044 | 20,765 | 52,123 | 45,546 |
| Less net income attributable to non-controlling interest | 41,092 | 16,036 | 40,736 | 36,591 |
| Net income attributable to shareholders | 13,952 | 4,729 | 11,387 | 8,955 |
| Net income per common share - basic | 0.44 | 0.15 | 0.48 | 0.36 |
| Net income per common share - diluted | 0.43 | 0.15 | 0.46 | 0.35 |
| Weighted average shares outstanding - basic | 32,001,766 | 31,489,508 | 23,900,116 | 25,009,326 |
| Weighted average shares outstanding - diluted | 32,692,679 | 32,162,826 | 106,751,592 | 25,468,541 |
Excelerate Energy, Inc. (EE)
Excelerate Energy, Inc. (EE)