Remedy Entertainment Oyj Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	26.56	50.66	33.93	43.59	44.73
Other Revenue	32.95	-	-	-	-
Revenue	59.51	50.66	33.93	43.59	44.73
Revenue Growth (YoY)	17.46%	49.30%	-22.15%	-2.54%	-3.18%
Cost of Revenue	10.47	16.56	16.84	11.75	5.37
Gross Profit	49.04	34.1	17.09	31.84	39.36
Selling, General & Admin	24.9	24.96	27.23	24.19	21.23
Other Operating Expenses	12.8	6.63	6.82	5.74	3.68
Operating Expenses	63.9	38.38	38.54	32.4	27.95
Operating Income	-14.86	-4.28	-21.45	-0.56	11.41
Interest Expense	-1.99	-0.32	-0.09	-0.18	-0.22
Interest & Investment Income	1.15	0.45	0.61	0.01	0
Currency Exchange Gain (Loss)	-	0.03	-0.18	0.08	0.02
Other Non Operating Income (Expenses)	0	0.3	0.75	-0.53	0.14
EBT Excluding Unusual Items	-15.7	-3.82	-20.36	-1.19	11.34
Asset Writedown	-	-	-7.18	-	-
Pretax Income	-15.7	-3.82	-27.54	-1.19	11.34
Income Tax Expense	-2.67	-0.22	-4.89	0.54	2.55
Net Income	-13.03	-3.6	-22.66	-1.73	8.79
Net Income to Common	-13.03	-3.6	-22.66	-1.73	8.79
Net Income Growth	-	-	-	-	-14.92%
Shares Outstanding (Basic)	14	14	13	13	13
Shares Outstanding (Diluted)	14	14	13	14	14
Shares Change (YoY)	0.44%	0.54%	-0.79%	-0.24%	5.00%
EPS (Basic)	-0.96	-0.27	-1.68	-0.13	0.67
EPS (Diluted)	-0.96	-0.27	-1.68	-0.13	0.65
EPS Growth	-	-	-	-	-18.44%
Free Cash Flow	4.51	5.46	-18.32	8.56	4.94
Free Cash Flow Per Share	0.33	0.40	-1.36	0.63	0.36
Dividend Per Share	-	-	-	0.100	0.170
Dividend Growth	-	-	-	-41.18%	-
Gross Margin	82.40%	67.32%	50.37%	73.04%	88.00%
Operating Margin	-24.98%	-8.45%	-63.21%	-1.29%	25.50%
Profit Margin	-21.90%	-7.10%	-66.77%	-3.96%	19.66%
Free Cash Flow Margin	7.58%	10.78%	-53.98%	19.65%	11.04%
EBITDA	-11.97	0.65	-19.77	0.97	12.61
EBITDA Margin	-20.12%	1.27%	-58.27%	2.23%	28.20%
D&A For EBITDA	2.89	4.93	1.68	1.54	1.21
EBIT	-14.86	-4.28	-21.45	-0.56	11.41
EBIT Margin	-24.98%	-8.45%	-63.21%	-1.29%	25.50%
Effective Tax Rate	-	-	-	-	22.46%
Revenue as Reported	59.51	-	-	-	-

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