Nexcom Income Statement

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	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	2020 - 2016
Revenue	9.27	10.23	12.41	8.47	16.18	Upgrade
Revenue Growth (YoY)	-9.38%	-17.52%	46.51%	-47.68%	124.42%	Upgrade
Cost of Revenue	7.01	6.73	7.48	7.49	10.49	Upgrade
Gross Profit	2.26	3.5	4.92	0.97	5.69	Upgrade
Selling, General & Admin	11.25	9.15	8.86	15	19.2	Upgrade
Operating Expenses	14.2	12.69	12.67	18.61	22.63	Upgrade
Operating Income	-11.93	-9.18	-7.75	-17.63	-16.94	Upgrade
Interest Expense	-4.69	-8.93	-1.55	-2.07	-0.79	Upgrade
Interest & Investment Income	-	0	0	-	-	Upgrade
Currency Exchange Gain (Loss)	0.01	1.49	-	0.5	0.49	Upgrade
Other Non Operating Income (Expenses)	-	-	-	-	-3.59	Upgrade
Pretax Income	-16.62	-16.62	-9.3	-19.21	-20.84	Upgrade
Income Tax Expense	0.02	0.01	0.02	2.44	-3.01	Upgrade
Net Income	-16.64	-16.63	-9.32	-21.65	-17.83	Upgrade
Net Income to Common	-16.64	-16.63	-9.32	-21.65	-17.83	Upgrade
Shares Outstanding (Basic)	-	23	-	14	-	Upgrade
Shares Outstanding (Diluted)	-	23	-	14	-	Upgrade
EPS (Basic)	-	-0.73	-	-1.54	-	Upgrade
EPS (Diluted)	-	-0.73	-	-1.54	-	Upgrade
Gross Margin	24.42%	34.24%	39.67%	11.49%	35.16%	Upgrade
Operating Margin	-128.69%	-89.74%	-62.46%	-208.27%	-104.70%	Upgrade
Profit Margin	-179.44%	-162.48%	-75.10%	-255.68%	-110.15%	Upgrade
EBITDA	-8.89	-5.39	-3.94	-14.03	-13.66	Upgrade
EBITDA Margin	-95.83%	-52.65%	-31.73%	-165.72%	-84.41%	Upgrade
D&A For EBITDA	3.05	3.79	3.81	3.6	3.28	Upgrade
EBIT	-11.93	-9.18	-7.75	-17.63	-16.94	Upgrade
EBIT Margin	-128.69%	-89.74%	-62.46%	-208.27%	-104.70%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.