Erria 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	184.33	189.41	201.2	157.93	59.08	55.46
Revenue Growth (YoY)	-5.58%	-5.86%	27.40%	167.33%	6.53%	-3.87%
Cost of Revenue	122.77	125.1	136.44	102.3	29.66	30.44
Gross Profit	61.57	64.31	64.76	55.63	29.42	25.02
Selling, General & Admin	54.3	55.19	57.3	43.71	27.59	25.71
Other Operating Expenses	-2.25	-1.25	-0.35	-1.29	0.04	-0.78
Operating Expenses	53.25	55.19	57.96	43.57	28.24	25.51
Operating Income	8.32	9.13	6.8	12.06	1.18	-0.49
Interest Expense	-0.89	-0.89	-1.49	-1.13	-0.35	-0.4
Interest & Investment Income	0.41	0.46	0.27	0.39	0.19	0.16
EBT Excluding Unusual Items	7.84	8.69	5.58	11.32	1.02	-0.73
Pretax Income	7.84	8.69	5.58	11.32	1.02	-0.73
Income Tax Expense	1.12	1.53	1.33	1.98	0.02	-0.04
Earnings From Continuing Operations	6.72	7.16	4.25	9.34	1	-0.69
Net Income	6.72	7.16	4.25	9.34	1	-0.69
Net Income to Common	6.72	7.16	4.25	9.34	1	-0.69
Net Income Growth	54.27%	68.47%	-54.52%	831.61%	-	-
Shares Outstanding (Basic)	11	11	11	11	9	-
Shares Outstanding (Diluted)	11	11	11	11	9	-
Shares Change (YoY)	-	-	4.48%	17.54%	-	-
EPS (Basic)	0.59	0.63	0.37	0.86	0.11	-
EPS (Diluted)	0.59	0.63	0.37	0.86	0.11	-
EPS Growth	54.27%	68.47%	-56.47%	692.55%	-	-
Free Cash Flow	4.27	-0.94	2.63	11.07	-	-
Free Cash Flow Per Share	0.38	-0.08	0.23	1.02	-	-
Gross Margin	33.40%	33.95%	32.19%	35.23%	49.79%	45.11%
Operating Margin	4.51%	4.82%	3.38%	7.63%	2.00%	-0.89%
Profit Margin	3.65%	3.78%	2.11%	5.92%	1.70%	-1.25%
Free Cash Flow Margin	2.32%	-0.50%	1.31%	7.01%	-	-
EBITDA	9.52	10.37	7.81	13.21	1.79	-0.2
EBITDA Margin	5.16%	5.48%	3.88%	8.37%	3.02%	-0.36%
D&A For EBITDA	1.2	1.25	1.01	1.16	0.61	0.29
EBIT	8.32	9.13	6.8	12.06	1.18	-0.49
EBIT Margin	4.51%	4.82%	3.38%	7.63%	2.00%	-0.89%
Effective Tax Rate	14.26%	17.63%	23.81%	17.45%	1.67%	-

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