Empress Royalty Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	13.17	12.06	5.22	1.98	0.79
Revenue Growth (YoY)	193.12%	130.80%	163.30%	152.50%	-
Cost of Revenue	6.53	5.1	2.79	1.54	1.04
Gross Profit	2.97	6.96	2.43	0.45	-0.25
Other Operating Expenses	4.35	4.15	2.63	2.98	2.77
Total Operating Expenses	4.35	4.15	2.63	2.98	2.77
Operating Income	-1.38	2.81	-0.19	-2.54	-3.02
Interest Expense	-1.06	-1.14	-1.41	-1.35	-1.4
Other Non-Operating Income (Expense)	3.53	3.97	0.15	0.15	0
Total Non-Operating Income (Expense)	2.48	2.83	-1.26	-1.2	-1.4
Pretax Income	1.1	5.64	-1.46	-3.74	-4.42
Provision for Income Taxes	5.1	3.31	0.32	-	-
Net Income	-4	2.33	-1.78	-3.74	-4.42
Net Income to Common	-4	2.33	-1.78	-3.74	-4.42
Shares Outstanding (Basic)	124	123	118	116	106
Shares Outstanding (Diluted)	134	134	122	116	106
Shares Change (YoY)	9.46%	10.15%	5.02%	9.16%	-
EPS (Basic)	0.09	0.06	0.01	-0.03	-0.03
EPS (Diluted)	0.08	0.06	0.01	-0.03	-0.03
EPS Growth	300.00%	500.00%	-	-	-
Free Cash Flow	2	3.74	3.54	0.21	-0.94
Free Cash Flow Growth	-46.61%	5.67%	1565.55%	-	-
Free Cash Flow Per Share	0.01	0.03	0.03	0.00	-0.01
Gross Margin	22.57%	57.69%	46.59%	22.49%	-32.24%
Operating Margin	-10.45%	23.29%	-3.71%	-127.93%	-384.34%
Profit Margin	-30.38%	19.36%	-34.03%	-188.63%	-562.36%
FCF Margin	15.18%	31.05%	67.81%	10.72%	-119.76%
EBITDA	0.84	4.85	1.42	-1.35	-2.29
EBITDA Margin	6.35%	40.20%	27.20%	-68.26%	-290.82%
EBIT	-1.38	2.81	-0.19	-2.54	-3.02
EBIT Margin	-10.45%	23.29%	-3.71%	-127.93%	-384.34%
Effective Tax Rate	463.22%	58.62%	-21.95%	0.00%	0.00%