Nordic Aqua Partners Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Cost of Revenue	1.42	-5.83	-0.38	-	-	-
Gross Profit	3.63	5.83	0.38	-	-	-
Selling, General & Admin	17.91	10.04	4.14	18.21	18.99	5.7
Other Operating Expenses	-0.09	-0.23	-0.06	-0.62	-	-
Operating Expenses	21.14	10.51	4.15	17.75	18.99	5.7
Operating Income	-17.51	-4.68	-3.77	-17.75	-18.99	-5.7
Interest Expense	-1.8	-0.26	-0.01	-1.25	-3.59	-
Interest & Investment Income	0.02	0.33	0.26	0.16	0	0
Currency Exchange Gain (Loss)	-1.56	-2.4	-1.3	-5.14	0.32	-0.1
Other Non Operating Income (Expenses)	0.17	-1.23	-0.66	-3.53	-3.25	-0
Pretax Income	-20.68	-8.23	-5.48	-27.51	-25.51	-5.8
Net Income	-19.58	-8.23	-5.48	-27.51	-25.51	-5.8
Net Income to Common	-19.58	-8.23	-5.48	-27.51	-25.51	-5.8
Shares Outstanding (Basic)	17	14	10	10	3	0
Shares Outstanding (Diluted)	17	15	10	10	3	0
Shares Change (YoY)	42.11%	45.49%	-	250.64%	1400.94%	-
EPS (Basic)	-1.14	-0.58	-0.53	-2.67	-8.70	-29.69
EPS (Diluted)	-1.14	-0.58	-0.53	-2.67	-8.70	-29.69
Free Cash Flow	-36.35	-36.73	-24.56	-135.24	-29.63	-4.89
Free Cash Flow Per Share	-2.11	-2.45	-2.39	-13.15	-10.10	-25.02
EBITDA	-14.36	-4.14	-3.7	-17.59	-18.99	-5.7
D&A For EBITDA	3.15	0.54	0.07	0.17	0	0
EBIT	-17.51	-4.68	-3.77	-17.75	-18.99	-5.7

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