Napatech 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	Sep '25 Sep 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	133.23	116.41	182.67	158.63	195.47	194.23
Revenue Growth (YoY)	-2.62%	-36.28%	15.16%	-18.85%	0.64%	13.85%
Cost of Revenue	39.83	37.05	49.13	68.93	31.51	41.79
Gross Profit	93.4	79.36	133.55	89.7	163.97	152.45
Selling, General & Admin	165.18	165.61	133.99	109.82	111.68	117.09
Operating Expenses	189.28	194.94	166.45	135.9	133.93	140.72
Operating Income	-95.88	-115.58	-32.9	-46.2	30.04	11.73
Interest Expense	-4.22	-2.3	-1.64	-1.11	-0.46	-0.73
Interest & Investment Income	1.13	1.62	0.36	0.01	0.02	0.12
Currency Exchange Gain (Loss)	0.7	0.7	-0.69	3.59	4.59	-5.54
Other Non Operating Income (Expenses)	-1.52	-1.52	-1.58	-0.44	2.18	1.15
EBT Excluding Unusual Items	-99.8	-117.09	-36.45	-44.14	36.37	6.72
Gain (Loss) on Sale of Assets	-	-	-	-	0.63	0.01
Asset Writedown	-	-	-	-	-	-1.65
Pretax Income	-99.8	-117.09	-36.45	-44.14	37	5.08
Income Tax Expense	-4.98	-5.83	-4.43	4.12	-3.23	-4.51
Net Income	-94.81	-111.26	-32.02	-48.26	40.23	9.6
Net Income to Common	-94.81	-111.26	-32.02	-48.26	40.23	9.6
Net Income Growth	-	-	-	-	319.26%	-
Shares Outstanding (Basic)	-	96	88	83	83	83
Shares Outstanding (Diluted)	-	96	88	83	86	85
Shares Change (YoY)	-	9.38%	6.05%	-3.53%	0.81%	23.52%
EPS (Basic)	-	-1.15	-0.36	-0.58	0.48	0.12
EPS (Diluted)	-	-1.15	-0.36	-0.58	0.47	0.11
EPS Growth	-	-	-	-	327.27%	-
Free Cash Flow	-78.96	-107.27	-8.96	-26.37	7.84	46.44
Free Cash Flow Per Share	-	-1.11	-0.10	-0.32	0.09	0.54
Gross Margin	70.10%	68.17%	73.11%	56.55%	83.88%	78.49%
Operating Margin	-71.97%	-99.29%	-18.01%	-29.13%	15.37%	6.04%
Profit Margin	-71.17%	-95.58%	-17.53%	-30.42%	20.58%	4.94%
Free Cash Flow Margin	-59.26%	-92.15%	-4.90%	-16.62%	4.01%	23.91%
EBITDA	-96.63	-111.1	-28.62	-41.98	32.04	13.28
EBITDA Margin	-72.52%	-95.44%	-15.66%	-26.46%	16.39%	6.84%
D&A For EBITDA	-0.74	4.48	4.28	4.22	2	1.55
EBIT	-95.88	-115.58	-32.9	-46.2	30.04	11.73
EBIT Margin	-71.97%	-99.29%	-18.01%	-29.13%	15.37%	6.04%

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