AS Kalve Coffee Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	5.12	3.31	2.42
Revenue Growth (YoY)	54.92%	36.55%	-
Cost of Revenue	2.66	1.66	1.45
Gross Profit	2.46	1.65	0.97
Selling, General & Admin	2.56	1.44	0.88
Other Operating Expenses	-0.02	0	0.01
Operating Expenses	2.54	1.44	0.89
Operating Income	-0.08	0.2	0.08
Interest Expense	-0.02	-0.02	-0.02
Interest & Investment Income	0	-	-
Currency Exchange Gain (Loss)	0.01	-	-
EBT Excluding Unusual Items	-0.1	0.19	0.06
Asset Writedown	-0.01	-	-
Pretax Income	-0.11	0.19	0.06
Income Tax Expense	0.01	0	0
Net Income	-0.12	0.19	0.05
Net Income to Common	-0.12	0.19	0.05
Net Income Growth	-	247.77%	-
Shares Outstanding (Basic)	1	1	-
Shares Outstanding (Diluted)	1	1	-
EPS (Basic)	-0.10	0.16	-
EPS (Diluted)	-0.10	0.16	-
Free Cash Flow	-1.05	-0.23	-0
Free Cash Flow Per Share	-0.88	-0.19	-
Gross Margin	47.98%	49.88%	40.10%
Operating Margin	-1.65%	6.17%	3.23%
Profit Margin	-2.26%	5.62%	2.21%
Free Cash Flow Margin	-20.49%	-6.93%	-0.01%
EBITDA	0.15	0.32	0.16
EBITDA Margin	2.95%	9.61%	6.67%
D&A For EBITDA	0.24	0.11	0.08
EBIT	-0.08	0.2	0.08
EBIT Margin	-1.65%	6.17%	3.23%
Effective Tax Rate	-	0.75%	6.56%
Advertising Expenses	0.02	-	0.03

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