Remedy Entertainment Oyj Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	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	54.12	50.66	33.93	43.59	44.73	46.2
Revenue Growth (YoY)	12.59%	49.30%	-22.15%	-2.54%	-3.18%	39.34%
Cost of Revenue	12.24	16.56	16.84	11.75	5.37	6.6
Gross Profit	41.89	34.1	17.09	31.84	39.36	39.6
Selling, General & Admin	24.8	24.96	27.23	24.19	21.23	21.03
Other Operating Expenses	10.18	6.63	6.82	5.74	3.68	4.26
Operating Expenses	58.86	38.38	38.54	32.4	27.95	26.36
Operating Income	-16.98	-4.28	-21.45	-0.56	11.41	13.24
Interest Expense	-1.71	-0.32	-0.09	-0.18	-0.22	-0.48
Interest & Investment Income	0.85	0.45	0.61	0.01	0	0.15
Currency Exchange Gain (Loss)	0.03	0.03	-0.18	0.08	0.02	-
Other Non Operating Income (Expenses)	0.3	0.3	0.75	-0.53	0.14	-
EBT Excluding Unusual Items	-17.52	-3.82	-20.36	-1.19	11.34	12.92
Asset Writedown	-	-	-7.18	-	-	-
Pretax Income	-17.52	-3.82	-27.54	-1.19	11.34	12.92
Income Tax Expense	-2.82	-0.22	-4.89	0.54	2.55	2.58
Net Income	-14.69	-3.6	-22.66	-1.73	8.79	10.34
Net Income to Common	-14.69	-3.6	-22.66	-1.73	8.79	10.34
Net Income Growth	-	-	-	-	-14.92%	97.36%
Shares Outstanding (Basic)	14	14	13	13	13	12
Shares Outstanding (Diluted)	14	14	13	14	14	13
Shares Change (YoY)	0.53%	0.54%	-0.79%	-0.24%	5.00%	3.58%
EPS (Basic)	-1.08	-0.27	-1.68	-0.13	0.67	0.86
EPS (Diluted)	-1.08	-0.27	-1.68	-0.13	0.65	0.80
EPS Growth	-	-	-	-	-18.44%	94.39%
Free Cash Flow	13.35	5.46	-18.32	8.56	4.94	5.46
Free Cash Flow Per Share	0.98	0.40	-1.36	0.63	0.36	0.42
Dividend Per Share	-	-	-	0.100	0.170	-
Dividend Growth	-	-	-	-41.18%	-	-
Gross Margin	77.39%	67.32%	50.37%	73.04%	88.00%	85.72%
Operating Margin	-31.37%	-8.45%	-63.21%	-1.29%	25.50%	28.67%
Profit Margin	-27.15%	-7.10%	-66.77%	-3.96%	19.66%	22.38%
Free Cash Flow Margin	24.66%	10.78%	-53.98%	19.65%	11.04%	11.82%
EBITDA	-14.22	0.65	-19.77	0.97	12.61	14.31
EBITDA Margin	-26.27%	1.27%	-58.27%	2.23%	28.20%	30.98%
D&A For EBITDA	2.76	4.93	1.68	1.54	1.21	1.07
EBIT	-16.98	-4.28	-21.45	-0.56	11.41	13.24
EBIT Margin	-31.37%	-8.45%	-63.21%	-1.29%	25.50%	28.67%
Effective Tax Rate	-	-	-	-	22.46%	20.00%

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