Strategic Investments 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
Other Revenue	77.8	-146.07	56.76	45.83	13.55	Upgrade
Revenue	77.8	-146.07	56.76	45.83	13.55	Upgrade
Revenue Growth (YoY)	-	-	23.84%	238.17%	62.53%	Upgrade
Gross Profit	77.8	-146.07	56.76	45.83	13.55	Upgrade
Selling, General & Admin	9.36	8.11	9.35	7.88	6.08	Upgrade
Other Operating Expenses	-	-	-	-1.8	-	Upgrade
Operating Expenses	9.36	8.11	9.35	6.08	6.08	Upgrade
Operating Income	68.44	-154.18	47.41	39.75	7.47	Upgrade
Interest Expense	-3.92	-1.51	-4.11	-3.38	-2.49	Upgrade
Currency Exchange Gain (Loss)	-	-	-	-	61.23	Upgrade
Other Non Operating Income (Expenses)	-	-0	-	-	-	Upgrade
Pretax Income	64.53	-155.7	43.3	36.38	66.21	Upgrade
Income Tax Expense	5	10	0.29	3.02	-0.41	Upgrade
Net Income	59.53	-165.7	43.01	33.36	66.62	Upgrade
Net Income to Common	59.53	-165.7	43.01	33.36	66.62	Upgrade
Net Income Growth	-	-	28.95%	-49.93%	-	Upgrade
Shares Outstanding (Basic)	404	399	339	337	337	Upgrade
Shares Outstanding (Diluted)	404	399	339	337	337	Upgrade
Shares Change (YoY)	1.03%	17.72%	0.54%	-	-	Upgrade
EPS (Basic)	0.15	-0.41	0.13	0.10	0.20	Upgrade
EPS (Diluted)	0.15	-0.41	0.13	0.10	0.20	Upgrade
EPS Growth	-	-	28.25%	-49.93%	-	Upgrade
Dividend Per Share	0.020	0.020	0.020	0.020	0.020	Upgrade
Gross Margin	100.00%	-	100.00%	100.00%	100.00%	Upgrade
Operating Margin	87.98%	-	83.53%	86.74%	55.15%	Upgrade
Profit Margin	76.51%	-	75.78%	72.78%	491.59%	Upgrade
EBIT	68.44	-154.18	47.41	39.75	7.47	Upgrade
EBIT Margin	87.98%	-	83.53%	86.74%	55.15%	Upgrade
Effective Tax Rate	7.75%	-	0.66%	8.30%	-	Upgrade
Revenue as Reported	73.88	-147.58	52.64	42.45	72.29	Upgrade

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