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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	147.08	146.26	130.37	111.02	106.25	220.2
Revenue Growth (YoY)	0.65%	12.19%	17.43%	4.49%	-51.75%	-
Cost of Revenue	21.78	20.24	11.81	9.34	8.81	48
Gross Profit	125.3	126.02	118.56	101.68	97.44	172.21
Selling, General & Admin	57.62	57.63	54.44	47.55	37.58	112.75
Research & Development	33.1	29.28	27.5	16.43	16.89	41.89
Other Operating Expenses	-0.65	-0.75	-0.83	-0.89	-0.52	-2.11
Operating Expenses	90.07	86.16	81.11	63.09	53.95	152.53
Operating Income	35.24	39.86	37.45	38.58	43.5	19.68
Interest Expense	-8.33	-11.44	-7.27	-0.08	-0.03	-0.86
Interest & Investment Income	0.71	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	26.81	28.45	35.63	38.37	43.57	16.46
Merger & Restructuring Charges	-1.2	-1.44	-7.96	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	0.19	-	-
Pretax Income	25.61	27.01	27.68	38.56	43.57	16.46
Income Tax Expense	5.03	5.94	5.32	8.4	9.15	3.58
Net Income	20.58	21.07	22.36	30.15	34.42	12.88
Net Income to Common	20.58	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)	170	175	175	175	175	159
Shares Outstanding (Diluted)	171	175	175	175	175	159
Shares Change (YoY)	-3.78%	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	2.13%	-6.27%	-25.90%	-12.39%	146.51%	-
Free Cash Flow	31	27.71	22.19	31.75	34.46	38.54
Free Cash Flow Per Share	0.18	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	85.19%	86.16%	90.94%	91.59%	91.71%	78.20%
Operating Margin	23.96%	27.25%	28.73%	34.75%	40.94%	8.94%
Profit Margin	13.99%	14.40%	17.15%	27.16%	32.39%	5.85%
Free Cash Flow Margin	21.08%	18.95%	17.02%	28.60%	32.43%	17.50%
EBITDA	47.21	49.74	42.41	38.64	43.51	24.03
EBITDA Margin	32.10%	34.01%	32.53%	34.80%	40.95%	10.91%
D&A For EBITDA	11.98	9.88	4.96	0.06	0.01	4.35
EBIT	35.24	39.86	37.45	38.58	43.5	19.68
EBIT Margin	23.96%	27.25%	28.73%	34.75%	40.94%	8.94%
Effective Tax Rate	19.63%	22.01%	19.21%	21.79%	21.00%	21.76%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.