Asmodee Group AB (publ) (STO:ASMDEE.B)

Asmodee Group AB Income Statement

Financials in millions EUR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023
Revenue	1,453	1,369	1,288	1,215
Revenue Growth (YoY)	19.60%	6.30%	5.96%	-
Cost of Revenue	816.55	756.73	758.04	663.7
Gross Profit	636.88	612.04	529.62	551.5
Selling, General & Admin	213.99	211.6	201.25	203.32
Other Operating Expenses	228.46	214.11	162.35	169.26
Operating Expenses	504.17	488.37	466.51	475.53
Operating Income	132.71	123.67	63.11	75.96
Interest Expense	-76.08	-80.8	-32.72	-58.58
Earnings From Equity Investments	2.66	2.16	-1.19	-0.14
Currency Exchange Gain (Loss)	-11.25	-2.32	-0.9	-23.54
Other Non Operating Income (Expenses)	-7.72	-8.48	98.64	122.57
EBT Excluding Unusual Items	40.31	34.23	126.94	116.27
Merger & Restructuring Charges	-	-	-1	-1.65
Impairment of Goodwill	-	-	-279.3	-
Gain (Loss) on Sale of Assets	-0.3	-0.3	-7.68	-0.1
Asset Writedown	-9.25	-9.25	-485.28	-0.01
Pretax Income	30.77	24.69	-646.32	114.52
Income Tax Expense	20.8	19.99	-105.16	6.25
Net Income	9.97	4.7	-541.16	108.27
Net Income to Common	9.97	4.7	-541.16	108.27
Shares Outstanding (Basic)	194	171	96	96
Shares Outstanding (Diluted)	194	171	96	96
Shares Change (YoY)	101.61%	77.58%	-	-
EPS (Basic)	0.05	0.03	-5.61	1.12
EPS (Diluted)	0.05	0.03	-5.61	1.12
Free Cash Flow	198.25	180.9	188.07	50.79
Free Cash Flow Per Share	1.02	1.06	1.95	0.53
Gross Margin	43.82%	44.71%	41.13%	45.38%
Operating Margin	9.13%	9.04%	4.90%	6.25%
Profit Margin	0.69%	0.34%	-42.03%	8.91%
Free Cash Flow Margin	13.64%	13.22%	14.61%	4.18%
EBITDA	187.72	179.62	139.07	153.16
EBITDA Margin	12.91%	13.12%	10.80%	12.60%
D&A For EBITDA	55.01	55.95	75.95	77.19
EBIT	132.71	123.67	63.11	75.96
EBIT Margin	9.13%	9.04%	4.90%	6.25%
Effective Tax Rate	67.60%	80.96%	-	5.45%

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