Impero 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	47.2	39.05	30.71	22.82	15.1
Revenue Growth (YoY)	20.88%	27.18%	34.56%	51.17%	52.54%
Cost of Revenue	21.3	20.27	15.4	13.15	11.77
Gross Profit	25.9	18.79	15.3	9.67	3.32
Selling, General & Admin	29.01	27.5	25.92	26.79	18.13
Operating Expenses	32.47	30.44	28.45	28.65	19.56
Operating Income	-6.57	-11.65	-13.15	-18.98	-16.24
Interest Expense	-0.2	-0.12	-0.08	-0.23	-0.26
Other Non Operating Income (Expenses)	0.08	0.33	0.28	0.06	-
EBT Excluding Unusual Items	-6.68	-11.45	-12.95	-19.16	-16.5
Asset Writedown	-0.15	-	-	-	-
Pretax Income	-6.84	-11.45	-12.95	-19.16	-16.5
Income Tax Expense	-	-	-	-0.65	-0.48
Net Income	-6.84	-11.45	-12.95	-18.51	-16.02
Net Income to Common	-6.84	-11.45	-12.95	-18.51	-16.02
Shares Outstanding (Basic)	24	24	23	20	18
Shares Outstanding (Diluted)	24	24	23	20	18
Shares Change (YoY)	1.32%	3.20%	13.78%	9.96%	-
EPS (Basic)	-0.29	-0.49	-0.57	-0.92	-0.88
EPS (Diluted)	-0.29	-0.49	-0.57	-0.92	-0.88
Gross Margin	54.87%	48.10%	49.84%	42.38%	22.01%
Operating Margin	-13.91%	-29.84%	-42.82%	-83.18%	-107.60%
Profit Margin	-14.48%	-29.31%	-42.16%	-81.10%	-106.14%
EBITDA	-6.29	-8.71	-10.62	-17.12	-14.8
EBITDA Margin	-13.32%	-22.31%	-34.57%	-75.02%	-98.07%
D&A For EBITDA	0.28	2.94	2.53	1.86	1.44
EBIT	-6.57	-11.65	-13.15	-18.98	-16.24
EBIT Margin	-13.91%	-29.84%	-42.82%	-83.18%	-107.60%

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