Empress Royalty Income Statement

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

Millions USD. 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
Revenue	17.16	8.02	3.52	1.83	0.17
Revenue Growth (YoY)	114.09%	127.56%	93.00%	978.01%	-
Cost of Revenue	3.38	1.29	0.61	0.57	0.7
Gross Profit	13.78	6.72	2.92	1.26	-0.53
Selling, General & Admin	2.77	2.09	2.11	1.76	1.63
Operating Expenses	5.87	4.13	3.92	3.24	2.48
Operating Income	7.91	2.6	-1	-1.98	-3
Interest Expense	-1.14	-1.41	-1.35	-1.4	-0.02
Interest & Investment Income	-	-	-	-	0.01
Currency Exchange Gain (Loss)	0.25	0	-0	0	-0.15
Other Non Operating Income (Expenses)	3.72	0.15	0.15	-	-
EBT Excluding Unusual Items	10.74	1.33	-2.2	-3.38	-3.16
Gain (Loss) on Sale of Investments	-	-	-	-	-0.04
Asset Writedown	-	-	-0.73	-	-
Pretax Income	10.74	1.33	-2.93	-3.38	-3.2
Income Tax Expense	3.31	0.32	-	-	-
Net Income	7.44	1.01	-2.93	-3.38	-3.2
Net Income to Common	7.44	1.01	-2.93	-3.38	-3.2
Net Income Growth	634.22%	-	-	-	-
Shares Outstanding (Basic)	123	118	116	106	90
Shares Outstanding (Diluted)	134	122	116	106	90
Shares Change (YoY)	10.15%	5.02%	9.16%	18.12%	773.33%
EPS (Basic)	0.06	0.01	-0.03	-0.03	-0.04
EPS (Diluted)	0.06	0.01	-0.03	-0.03	-0.04
EPS Growth	601.41%	-	-	-	-
Gross Margin	80.28%	83.87%	82.79%	68.81%	-
Operating Margin	46.10%	32.40%	-28.41%	-108.55%	-1773.73%
Profit Margin	43.34%	12.64%	-83.31%	-185.20%	-1890.07%
EBITDA	9.95	4.21	0.18	-1.25	-2.93
EBITDA Margin	57.98%	52.55%	5.21%	-68.28%	-
D&A For EBITDA	2.04	1.61	1.18	0.73	0.07
EBIT	7.91	2.6	-1	-1.98	-3
EBIT Margin	46.10%	32.40%	-28.41%	-108.55%	-
Effective Tax Rate	30.78%	24.01%	-	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.