Devolver Digital 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	107.9	104.78	92.36	134.57	98.15
Revenue Growth (YoY)	2.97%	13.45%	-31.37%	37.10%	-53.86%
Cost of Revenue	45.21	63.78	58.06	89.9	58.92
Gross Profit	62.68	41	34.29	44.66	39.23
Selling, General & Admin	41.38	44.43	43.27	121.08	97.78
Amortization of Goodwill & Intangibles	19.08	-	-	-	5.65
Other Operating Expenses	0.56	-1.5	-1.01	-0.21	-116.08
Operating Expenses	61.02	42.93	42.26	120.87	-12.65
Operating Income	1.67	-1.93	-7.96	-76.21	51.88
Interest Expense	-0.16	-0.29	-0.06	-	-
Interest & Investment Income	0.73	0.77	1.36	0.36	0.01
EBT Excluding Unusual Items	2.24	-1.45	-6.66	-75.84	51.89
Asset Writedown	-4.8	-4.53	-2.46	-22.16	-
Other Unusual Items	-	-0.71	-2.59	-0.76	-
Pretax Income	-2.57	-6.69	-11.71	-98.76	51.89
Income Tax Expense	13.41	-0.33	1.02	-7.26	19.44
Earnings From Continuing Operations	-15.98	-6.36	-12.72	-91.5	32.45
Minority Interest in Earnings	0.01	0.22	-0.02	0.03	-0.08
Net Income	-15.97	-6.14	-12.74	-91.48	32.37
Net Income to Common	-15.97	-6.14	-12.74	-91.48	32.37
Net Income Growth	-	-	-	-	-49.49%
Shares Outstanding (Basic)	475	457	445	443	376
Shares Outstanding (Diluted)	475	457	445	443	408
Shares Change (YoY)	3.84%	2.73%	0.39%	8.49%	11.06%
EPS (Basic)	-0.03	-0.01	-0.03	-0.21	0.09
EPS (Diluted)	-0.03	-0.01	-0.03	-0.26	0.08
EPS Growth	-	-	-	-	-54.60%
Free Cash Flow	29.68	22.21	11.68	29.09	-15.9
Free Cash Flow Per Share	0.06	0.05	0.03	0.07	-0.04
Gross Margin	58.09%	39.13%	37.13%	33.19%	39.97%
Operating Margin	1.54%	-1.84%	-8.62%	-56.63%	52.86%
Profit Margin	-14.80%	-5.86%	-13.80%	-67.98%	32.98%
Free Cash Flow Margin	27.51%	21.20%	12.65%	21.62%	-16.20%
EBITDA	7.08	5.72	-3.9	-70.75	57.58
EBITDA Margin	6.56%	5.46%	-4.22%	-52.58%	58.66%
D&A For EBITDA	5.41	7.65	4.07	5.46	5.7
EBIT	1.67	-1.93	-7.96	-76.21	51.88
EBIT Margin	1.54%	-1.84%	-8.62%	-56.63%	52.86%
Effective Tax Rate	-	-	-	-	37.46%
Revenue as Reported	-	-	-	-	98.15

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