Strategic Investments 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
Other Revenue	77.8	-146.07	56.76	45.83	13.55
Revenue	77.8	-146.07	56.76	45.83	13.55
Revenue Growth (YoY)	-	-	23.84%	238.17%	62.53%
Gross Profit	77.8	-146.07	56.76	45.83	13.55
Selling, General & Admin	9.36	8.11	9.35	7.88	6.08
Other Operating Expenses	-	-	-	-1.8	-
Operating Expenses	9.36	8.11	9.35	6.08	6.08
Operating Income	68.44	-154.18	47.41	39.75	7.47
Interest Expense	-3.92	-1.51	-4.11	-3.38	-2.49
Currency Exchange Gain (Loss)	-	-	-	-	61.23
Other Non Operating Income (Expenses)	-	-0	-	-	-
Pretax Income	64.53	-155.7	43.3	36.38	66.21
Income Tax Expense	5	10	0.29	3.02	-0.41
Net Income	59.53	-165.7	43.01	33.36	66.62
Net Income to Common	59.53	-165.7	43.01	33.36	66.62
Net Income Growth	-	-	28.95%	-49.93%	-
Shares Outstanding (Basic)	404	399	339	337	337
Shares Outstanding (Diluted)	404	399	339	337	337
Shares Change (YoY)	1.03%	17.72%	0.54%	-	-
EPS (Basic)	0.15	-0.41	0.13	0.10	0.20
EPS (Diluted)	0.15	-0.41	0.13	0.10	0.20
EPS Growth	-	-	28.25%	-49.93%	-
Dividend Per Share	0.020	0.020	0.020	0.020	0.020
Gross Margin	100.00%	-	100.00%	100.00%	100.00%
Operating Margin	87.98%	-	83.53%	86.74%	55.15%
Profit Margin	76.51%	-	75.78%	72.78%	491.59%
EBIT	68.44	-154.18	47.41	39.75	7.47
EBIT Margin	87.98%	-	83.53%	86.74%	55.15%
Effective Tax Rate	7.75%	-	0.66%	8.30%	-
Revenue as Reported	73.88	-147.58	52.64	42.45	72.29

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