F-Secure Oyj (HEL:FSECURE)

F-Secure Oyj Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	144.98	145.74	146.26	130.37	111.02	106.25
Revenue Growth (YoY)	-1.36%	-0.36%	12.19%	17.43%	4.49%	-51.75%
Cost of Revenue	22.95	22.35	20.24	11.81	9.34	8.81
Gross Profit	122.03	123.39	126.02	118.56	101.68	97.44
Selling, General & Admin	58.88	57.77	57.63	54.44	47.55	37.58
Research & Development	32.14	30.93	29.28	27.5	16.43	16.89
Other Operating Expenses	-0.84	-0.77	-0.75	-0.83	-0.89	-0.52
Operating Expenses	90.19	87.93	86.16	81.11	63.09	53.95
Operating Income	31.84	35.46	39.86	37.45	38.58	43.5
Interest Expense	-6.82	-7.42	-11.44	-7.27	-0.08	-0.03
Interest & Investment Income	0.4	0.4	0.84	0.74	0.18	0.01
Currency Exchange Gain (Loss)	-0.33	-0.33	-0.24	4.97	-0.15	0.09
Other Non Operating Income (Expenses)	-0.71	-0.64	-0.57	-0.26	-0.16	0
EBT Excluding Unusual Items	24.38	27.47	28.45	35.63	38.37	43.57
Merger & Restructuring Charges	0.08	0.08	-1.44	-7.96	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	0.19	-
Pretax Income	24.46	27.55	27.01	27.68	38.56	43.57
Income Tax Expense	4.6	5.18	5.94	5.32	8.4	9.15
Net Income	19.86	22.37	21.07	22.36	30.15	34.42
Net Income to Common	19.86	22.37	21.07	22.36	30.15	34.42
Net Income Growth	-7.27%	6.19%	-5.78%	-25.85%	-12.39%	167.32%
Shares Outstanding (Basic)	168	175	175	175	175	175
Shares Outstanding (Diluted)	169	175	175	175	175	175
Shares Change (YoY)	-5.22%	0.30%	0.16%	0.07%	-	9.90%
EPS (Basic)	0.12	0.13	0.12	0.13	0.17	0.20
EPS (Diluted)	0.12	0.13	0.12	0.13	0.17	0.20
EPS Growth	-1.36%	6.72%	-6.27%	-25.90%	-12.39%	146.51%
Free Cash Flow	27.2	30.79	27.71	22.19	31.75	34.46
Free Cash Flow Per Share	0.16	0.18	0.16	0.13	0.18	0.20
Dividend Per Share	0.040	0.040	0.040	0.070	0.070	-
Dividend Growth	-	-	-42.86%	-	-	-
Gross Margin	84.17%	84.67%	86.16%	90.94%	91.59%	91.71%
Operating Margin	21.96%	24.33%	27.25%	28.73%	34.75%	40.94%
Profit Margin	13.70%	15.35%	14.40%	17.15%	27.16%	32.39%
Free Cash Flow Margin	18.76%	21.13%	18.95%	17.02%	28.60%	32.43%
EBITDA	40.74	45.87	49.74	42.41	38.64	43.51
EBITDA Margin	28.10%	31.47%	34.01%	32.53%	34.80%	40.95%
D&A For EBITDA	8.9	10.41	9.88	4.96	0.06	0.01
EBIT	31.84	35.46	39.86	37.45	38.58	43.5
EBIT Margin	21.96%	24.33%	27.25%	28.73%	34.75%	40.94%
Effective Tax Rate	18.82%	18.80%	22.01%	19.21%	21.79%	21.00%

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