F-Secure Oyj (HEL:FSECURE)

F-Secure Oyj Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	146.98	146.26	130.37	111.02	106.25	220.2
Revenue Growth (YoY)	5.79%	12.19%	17.43%	4.49%	-51.75%	-
Cost of Revenue	20.46	20.24	11.81	9.34	8.81	48
Gross Profit	126.53	126.02	118.56	101.68	97.44	172.21
Selling, General & Admin	57.3	57.63	54.44	47.55	37.58	112.75
Research & Development	30.4	29.28	27.5	16.43	16.89	41.89
Other Operating Expenses	-0.58	-0.75	-0.83	-0.89	-0.52	-2.11
Operating Expenses	87.12	86.16	81.11	63.09	53.95	152.53
Operating Income	39.41	39.86	37.45	38.58	43.5	19.68
Interest Expense	-10.62	-11.44	-7.27	-0.08	-0.03	-0.86
Interest & Investment Income	0.87	0.84	0.74	0.18	0.01	-
Currency Exchange Gain (Loss)	-0.24	-0.24	4.97	-0.15	0.09	-2.05
Other Non Operating Income (Expenses)	-0.57	-0.57	-0.26	-0.16	0	-0.32
EBT Excluding Unusual Items	28.84	28.45	35.63	38.37	43.57	16.46
Merger & Restructuring Charges	-1.58	-1.44	-7.96	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	0.19	-	-
Pretax Income	27.26	27.01	27.68	38.56	43.57	16.46
Income Tax Expense	5.85	5.94	5.32	8.4	9.15	3.58
Net Income	21.41	21.07	22.36	30.15	34.42	12.88
Net Income to Common	21.41	21.07	22.36	30.15	34.42	12.88
Net Income Growth	1.37%	-5.78%	-25.85%	-12.39%	167.32%	-
Shares Outstanding (Basic)	178	175	175	175	175	159
Shares Outstanding (Diluted)	178	175	175	175	175	159
Shares Change (YoY)	-0.35%	0.16%	0.07%	-	9.90%	-
EPS (Basic)	0.12	0.12	0.13	0.17	0.20	0.08
EPS (Diluted)	0.12	0.12	0.13	0.17	0.20	0.08
EPS Growth	1.37%	-6.27%	-25.90%	-12.39%	146.51%	-
Free Cash Flow	30.13	27.71	22.19	31.75	34.46	38.54
Free Cash Flow Per Share	0.17	0.16	0.13	0.18	0.20	0.24
Dividend Per Share	0.040	0.040	0.070	0.070	-	0.040
Dividend Growth	-42.86%	-42.86%	-	-	-	-
Gross Margin	86.08%	86.16%	90.94%	91.59%	91.71%	78.20%
Operating Margin	26.81%	27.25%	28.73%	34.75%	40.94%	8.94%
Profit Margin	14.57%	14.40%	17.15%	27.16%	32.39%	5.85%
Free Cash Flow Margin	20.50%	18.95%	17.02%	28.60%	32.43%	17.50%
EBITDA	50.23	49.74	42.41	38.64	43.51	24.03
EBITDA Margin	34.17%	34.01%	32.53%	34.80%	40.95%	10.91%
D&A For EBITDA	10.83	9.88	4.96	0.06	0.01	4.35
EBIT	39.41	39.86	37.45	38.58	43.5	19.68
EBIT Margin	26.81%	27.25%	28.73%	34.75%	40.94%	8.94%
Effective Tax Rate	21.45%	22.01%	19.21%	21.79%	21.00%	21.76%

Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.