Hopium Income Statement

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

Millions EUR. 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
Operating Revenue	0.18	0.02	-	3.96	0.89
Other Revenue	9.93	0	-0	-	-
Revenue	10.11	0.02	-0	3.96	0.89
Revenue Growth (YoY)	48784.95%	-	-	347.21%	-
Cost of Revenue	3.62	3.96	2.1	-	-
Gross Profit	6.49	-3.94	-2.1	3.96	0.89
Selling, General & Admin	3.18	3.75	9.66	23.24	8.33
Other Operating Expenses	0.23	0.03	0.15	0.38	1.05
Operating Expenses	3.61	4.16	10.21	24.87	9.45
Operating Income	2.87	-8.1	-12.31	-20.91	-8.56
Interest Expense	-0.36	-0.09	-0.27	-2.74	-0.01
Currency Exchange Gain (Loss)	-	0.04	-0.01	-	-
Other Non Operating Income (Expenses)	9.15	0	-0.46	-	-
EBT Excluding Unusual Items	11.66	-8.14	-13.05	-23.65	-8.57
Other Unusual Items	0.01	-2.64	-17.81	-0.74	-0.04
Pretax Income	11.67	-10.79	-30.85	-24.39	-8.61
Income Tax Expense	-0.4	-0.26	-0.19	-0.5	-0.58
Net Income	12.07	-10.52	-30.66	-23.88	-8.03
Net Income to Common	12.07	-10.52	-30.66	-23.88	-8.03
Shares Outstanding (Basic)	-	10	0	0	0
Shares Outstanding (Diluted)	-	10	0	0	0
Shares Change (YoY)	-	2810.93%	103.97%	2.92%	12.64%
EPS (Basic)	-	-1.08	-91.65	-145.60	-50.40
EPS (Diluted)	-	-1.08	-91.65	-145.60	-50.40
Gross Margin	64.18%	-	-	100.00%	100.00%
Operating Margin	28.44%	-39166.48%	-	-528.12%	-967.17%
Profit Margin	119.43%	-50892.54%	-	-603.16%	-907.24%
EBITDA	3.25	-7.72	-11.91	-19.66	-8.5
EBITDA Margin	32.17%	-	-	-	-
D&A For EBITDA	0.38	0.38	0.4	1.25	0.07
EBIT	2.87	-8.1	-12.31	-20.91	-8.56
EBIT Margin	28.44%	-	-	-	-
Revenue as Reported	10.11	0.03	0.01	-	-

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