Q-Interline 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	37.28	39.12	31.94	26.09	28.79	21.45
Revenue Growth (YoY)	18.95%	22.46%	22.43%	-9.38%	34.26%	-
Cost of Revenue	12.62	14.81	11.17	9.23	10.02	6.69
Gross Profit	24.65	24.3	20.77	16.86	18.77	14.76
Selling, General & Admin	37.56	35.48	29.75	28.43	17.43	16.61
Other Operating Expenses	-0.6	-0.59	-0.84	-1.17	-0.59	-0.42
Operating Expenses	38.52	36.35	30.18	28.79	18.29	17.02
Operating Income	-13.87	-12.05	-9.41	-11.92	0.48	-2.26
Interest Expense	-	-	-	-	-	-0.05
Other Non Operating Income (Expenses)	-0.85	-0.85	-0.53	-0.14	-0.27	-0.16
EBT Excluding Unusual Items	-14.61	-12.9	-9.95	-12.07	0.21	-2.46
Impairment of Goodwill	-0.22	-0.22	-0.2	-	-	-
Other Unusual Items	-	-	-	-	-2.03	-
Pretax Income	-14.83	-13.12	-10.15	-12.07	-1.82	-2.46
Income Tax Expense	-	-	-	-0.06	0.17	-0.43
Net Income	-14.83	-13.12	-10.15	-12.01	-2	-2.03
Net Income to Common	-14.83	-13.12	-10.15	-12.01	-2	-2.03
Shares Outstanding (Basic)	18	16	14	14	10	8
Shares Outstanding (Diluted)	18	16	14	14	10	8
Shares Change (YoY)	23.06%	11.85%	0.21%	45.59%	17.10%	-
EPS (Basic)	-0.85	-0.84	-0.72	-0.86	-0.21	-0.25
EPS (Diluted)	-0.85	-0.84	-0.72	-0.86	-0.21	-0.25
Free Cash Flow	-17.72	-18.51	-6.28	-19.26	0.17	0.42
Free Cash Flow Per Share	-1.01	-1.18	-0.45	-1.38	0.02	0.05
Gross Margin	66.14%	62.13%	65.03%	64.64%	65.20%	68.82%
Operating Margin	-37.21%	-30.80%	-29.47%	-45.70%	1.68%	-10.52%
Profit Margin	-39.79%	-33.54%	-31.77%	-46.03%	-6.94%	-9.48%
Free Cash Flow Margin	-47.55%	-47.33%	-19.65%	-73.81%	0.59%	1.97%
EBITDA	-13.5	-11.79	-9.33	-11.79	0.59	-1.43
EBITDA Margin	-36.23%	-30.13%	-29.22%	-45.19%	2.05%	-6.66%
D&A For EBITDA	0.37	0.26	0.08	0.13	0.11	0.83
EBIT	-13.87	-12.05	-9.41	-11.92	0.48	-2.26
EBIT Margin	-37.21%	-30.80%	-29.47%	-45.70%	1.68%	-10.52%

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