Cessatech Income Statement

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	2.49	-	-	-	-
Gross Profit	2.49	-	-	-	-
Selling, General & Admin	21.54	22.51	17.59	13.83	1.2
Operating Expenses	21.54	22.51	17.59	13.83	1.2
Operating Income	-19.05	-22.51	-17.59	-13.83	-1.2
Interest Expense	-	-8.23	-0.21	-0.06	-0.01
Interest & Investment Income	1.34	-	-	-	-
Other Non Operating Income (Expenses)	-	-	-	-0	-
Pretax Income	-17.72	-30.74	-17.8	-13.89	-1.21
Income Tax Expense	-3.05	-4.21	-3.14	-2.32	-0.08
Net Income	-14.67	-26.53	-14.66	-11.57	-1.13
Net Income to Common	-14.67	-26.53	-14.66	-11.57	-1.13
Shares Outstanding (Basic)	17	14	7	4	2
Shares Outstanding (Diluted)	17	14	7	4	2
Shares Change (YoY)	25.09%	94.19%	89.65%	142.55%	-
EPS (Basic)	-0.85	-1.92	-2.06	-3.09	-0.73
EPS (Diluted)	-0.85	-1.92	-2.06	-3.09	-0.73
Free Cash Flow	-7.21	-19.97	-14.85	-10.1	-0.98
Free Cash Flow Per Share	-0.42	-1.45	-2.09	-2.70	-0.63
Gross Margin	100.00%	-	-	-	-
Operating Margin	-766.41%	-	-	-	-
Profit Margin	-590.10%	-	-	-	-
Free Cash Flow Margin	-289.90%	-	-	-	-
EBIT	-19.05	-22.51	-17.59	-13.83	-1.2

Source: S&P Capital IQ. Standard template. Financial Sources.