NKT A/S (CPH:NKT)

NKT A/S Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	3,565	3,252	2,567	2,079	1,828
Revenue Growth (YoY)	9.63%	26.68%	23.47%	13.74%	24.33%
Cost of Revenue	2,383	2,215	1,747	1,443	1,242
Gross Profit	1,182	1,037	820	636.4	586.3
Selling, General & Admin	801	703	569	529.1	527.3
Depreciation & Amortization Expenses	133	103	90	85.4	94.5
Other Operating Expenses	-9	-9	-4	-47.3	-59.4
Total Operating Expenses	925	797	655	567.2	562.4
Operating Income	257	240	165	69.2	23.9
Interest Income	69	49	11	72.3	65.8
Interest Expense	-32	-15	-27	-63.2	-74
Total Non-Operating Income (Expense)	37	34	-16	9.1	-8.2
Pretax Income	294	274	149	78.3	15.7
Provision for Income Taxes	-19	-38	-30	-23.2	-3.8
Net Income	264	326	113	53.8	-4
Net Income Attributable to Preferred Dividends	11	11	11	8.6	8.1
Earnings From Discontinued Operations	0	101	5	7.3	-7.8
Net Income to Common	264	326	113	53.8	-4
Net Income Growth	-19.02%	188.50%	110.04%	-	-
Shares Outstanding (Basic)	54	54	50	46	43
Shares Outstanding (Diluted)	54	54	50	47	43
Shares Change (YoY)	-0.29%	7.17%	7.71%	8.15%	39.69%
EPS (Basic)	4.90	4.20	2.20	1.20	-0.10
EPS (Diluted)	4.90	4.20	2.10	1.10	-0.10
EPS Growth	16.67%	100.00%	90.91%	-	-
Shares Outstanding	53.45	53.67	53.63	42.96	42.98
Free Cash Flow	-196	576	337.9	142.1	24.3
Free Cash Flow Growth	-	70.47%	137.79%	484.77%	-65.68%
Free Cash Flow Per Share	-3.65	10.71	6.73	3.05	0.56
Gross Margin	33.16%	31.89%	31.94%	30.61%	32.08%
Operating Margin	7.21%	7.38%	6.43%	3.33%	1.31%
Profit Margin	7.71%	10.36%	4.83%	3.00%	0.22%
FCF Margin	-5.50%	17.71%	13.16%	6.84%	1.33%
EBITDA	257	240	165	69.2	23.9
EBIT	257	240	165	69.2	23.9
EBIT Margin	7.21%	7.38%	6.43%	3.33%	1.31%
Effective Tax Rate	-6.46%	-13.87%	-20.13%	-29.63%	-24.20%

Updated Feb 25, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.