BioPorto 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
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
Revenue	40.29	36.24	30.96	28.97	24.25
Revenue Growth (YoY)	11.16%	17.07%	6.87%	19.44%	4.52%
Cost of Revenue	9.9	11.71	10.78	9.93	9.21
Gross Profit	30.39	24.53	20.18	19.04	15.04
Selling, General & Admin	58.32	63.05	54.9	63.05	50.04
Research & Development	50.47	33.53	25.45	34.94	30.26
Operating Expenses	108.79	96.58	80.35	97.99	80.3
Operating Income	-78.39	-72.05	-60.16	-78.94	-65.26
Interest Expense	-0.57	-0.45	-0.57	-1.09	-0.91
Interest & Investment Income	0.51	1.64	1.04	0.04	-
Currency Exchange Gain (Loss)	-1.28	0.9	-0.43	1.14	2.46
Other Non Operating Income (Expenses)	-0.21	-0.38	-0.07	-0.12	-0.13
EBT Excluding Unusual Items	-79.94	-70.34	-60.2	-78.96	-63.84
Asset Writedown	-	-	-1.01	-2.58	-
Other Unusual Items	-7.7	-3.4	-	-	-
Pretax Income	-87.64	-73.74	-61.21	-81.55	-63.84
Income Tax Expense	-5.52	-5.5	-4.88	-5.62	-6.73
Net Income	-82.12	-68.24	-56.33	-75.92	-57.11
Net Income to Common	-82.12	-68.24	-56.33	-75.92	-57.11
Shares Outstanding (Basic)	538	406	358	319	267
Shares Outstanding (Diluted)	538	406	358	319	267
Shares Change (YoY)	32.47%	13.18%	12.54%	19.11%	30.21%
EPS (Basic)	-0.15	-0.17	-0.16	-0.24	-0.21
EPS (Diluted)	-0.15	-0.17	-0.16	-0.24	-0.21
Free Cash Flow	-77.07	-83.93	-55.5	-52.89	-64.71
Free Cash Flow Per Share	-0.14	-0.21	-0.15	-0.17	-0.24
Gross Margin	75.44%	67.68%	65.19%	65.73%	62.01%
Operating Margin	-194.59%	-198.80%	-194.34%	-272.51%	-269.05%
Profit Margin	-203.83%	-188.29%	-181.95%	-262.08%	-235.48%
Free Cash Flow Margin	-191.29%	-231.58%	-179.26%	-182.58%	-266.79%
EBITDA	-77.64	-71.36	-59.16	-77.81	-64.2
EBITDA Margin	-192.72%	-196.90%	-191.09%	-268.60%	-264.70%
D&A For EBITDA	0.75	0.69	1.01	1.13	1.05
EBIT	-78.39	-72.05	-60.16	-78.94	-65.26
EBIT Margin	-194.59%	-198.80%	-194.34%	-272.51%	-269.05%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.