DonkeyRepublic Holding Income Statement

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	170.16	153.75	120.62	73.41	37.39	21.65
Revenue Growth (YoY)	30.99%	27.47%	64.30%	96.36%	72.65%	-35.07%
Cost of Revenue	54.05	49.13	47.2	54.14	22.66	16.56
Gross Profit	116.11	104.62	73.41	19.28	14.73	5.1
Selling, General & Admin	89.29	79.78	64.52	46.64	22.72	18.85
Other Operating Expenses	-0.33	-0.12	0.41	-0.46	3.56	-2.5
Operating Expenses	112.91	100.68	83.76	58.56	37.53	28.96
Operating Income	3.2	3.94	-10.34	-39.28	-22.8	-23.87
Interest Expense	-8.11	-9.32	-10.29	-5.84	-2.96	-3.04
Interest & Investment Income	0.36	0.19	0.03	0	0.51	0.12
Currency Exchange Gain (Loss)	-1.14	-1.14	-0.84	1.23	-	-
Other Non Operating Income (Expenses)	-0	-	-	-	-	-
EBT Excluding Unusual Items	-5.68	-6.32	-21.45	-43.88	-25.25	-26.78
Asset Writedown	-2.96	-2.96	-1.24	-1.03	-	-
Pretax Income	-8.64	-9.28	-22.69	-44.91	-25.25	-26.78
Income Tax Expense	0.7	0.47	0.39	-1.73	-0.95	-0.64
Net Income	-9.35	-9.75	-23.08	-43.19	-24.29	-26.14
Net Income to Common	-9.35	-9.75	-23.08	-43.19	-24.29	-26.14
Shares Outstanding (Basic)	26	24	18	15	12	-
Shares Outstanding (Diluted)	26	24	18	15	12	-
Shares Change (YoY)	23.93%	28.57%	18.51%	31.99%	-	-
EPS (Basic)	-0.36	-0.41	-1.26	-2.79	-2.07	-
EPS (Diluted)	-0.37	-0.41	-1.26	-2.79	-2.07	-
Free Cash Flow	-5.6	5.22	-10.15	-71.79	-52.35	-18.52
Free Cash Flow Per Share	-0.22	0.22	-0.55	-4.64	-4.47	-
Gross Margin	68.24%	68.05%	60.87%	26.26%	39.39%	23.53%
Operating Margin	1.88%	2.56%	-8.58%	-53.51%	-60.99%	-110.23%
Profit Margin	-5.49%	-6.34%	-19.14%	-58.83%	-64.98%	-120.72%
Free Cash Flow Margin	-3.29%	3.40%	-8.41%	-97.79%	-140.02%	-85.52%
EBITDA	20.36	18.17	1.75	-30	-11.55	-11.25
EBITDA Margin	11.96%	11.82%	1.45%	-40.87%	-30.89%	-51.94%
D&A For EBITDA	17.15	14.23	12.09	9.28	11.25	12.62
EBIT	3.2	3.94	-10.34	-39.28	-22.8	-23.87
EBIT Margin	1.88%	2.56%	-8.58%	-53.51%	-60.99%	-110.23%

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.