Duell Oyj (HEL:DUELL)

Duell Oyj Income Statement

Financials in millions EUR. Fiscal year is September - August.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov 30, 2025	Aug 31, 2025	Aug 31, 2024	Aug 31, 2023	Aug 31, 2022	Aug 31, 2021
Revenue	123.29	126.59	124.65	118.83	123.99	76.76
Revenue Growth (YoY)	-2.10%	1.56%	4.90%	-4.16%	61.54%	29.15%
Cost of Revenue	88.25	90.53	87.78	84.24	88.42	54.06
Gross Profit	35.03	36.06	36.87	34.6	35.58	22.7
Selling, General & Admin	19.4	19.58	19.8	19.01	17.21	10.1
Other Operating Expenses	11.09	11.32	12.51	11.28	10.98	4.28
Operating Expenses	34.52	34.89	36.03	33.55	30.67	15.42
Operating Income	0.51	1.17	0.84	1.04	4.9	7.28
Interest Expense	-4.16	-4.1	-4.14	-5.04	-2.99	-3.64
Interest & Investment Income	-	0.04	0.03	0.03	0.01	0.02
Other Non Operating Income (Expenses)	1.79	1.79	1.6	1.59	1.06	0.91
Pretax Income	-1.86	-1.1	-1.67	-2.39	2.99	4.58
Income Tax Expense	0.22	-0.04	0.96	0.44	1.06	1.25
Net Income	-2.08	-1.06	-2.63	-2.83	1.93	3.33
Net Income to Common	-2.08	-1.06	-2.63	-2.83	1.93	3.33
Net Income Growth	-	-	-	-	-42.12%	118.25%
Shares Outstanding (Basic)	5	5	3	0	0	0
Shares Outstanding (Diluted)	5	5	3	0	0	0
Shares Change (YoY)	13.26%	58.27%	2249.50%	9.75%	490.24%	-
EPS (Basic)	-0.40	-0.20	-0.80	-20.24	15.15	154.51
EPS (Diluted)	-0.40	-0.20	-0.80	-20.24	15.15	154.51
EPS Growth	-	-	-	-	-90.19%	118.25%
Free Cash Flow	2.6	0.15	-1.66	11.91	-7.44	-0.28
Free Cash Flow Per Share	0.50	0.03	-0.51	85.27	-58.48	-12.90
Gross Margin	28.42%	28.48%	29.58%	29.11%	28.69%	29.57%
Operating Margin	0.41%	0.93%	0.68%	0.88%	3.96%	9.49%
Profit Margin	-1.69%	-0.83%	-2.11%	-2.38%	1.55%	4.34%
Free Cash Flow Margin	2.11%	0.12%	-1.33%	10.02%	-6.00%	-0.36%
EBITDA	4.55	5.16	4.56	4.31	7.38	8.32
EBITDA Margin	3.69%	4.08%	3.66%	3.62%	5.96%	10.84%
D&A For EBITDA	4.04	3.98	3.72	3.27	2.48	1.04
EBIT	0.51	1.17	0.84	1.04	4.9	7.28
EBIT Margin	0.41%	0.93%	0.68%	0.88%	3.96%	9.49%
Effective Tax Rate	-	-	-	-	35.58%	27.25%

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