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	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023
Revenue	1,523	1,369	1,288	1,215
Revenue Growth (YoY)	18.26%	6.30%	5.96%	-
Cost of Revenue	859.5	756.73	758.04	663.7
Gross Profit	663.31	612.04	529.62	551.5
Selling, General & Admin	217.26	211.6	201.25	203.32
Other Operating Expenses	238.58	214.11	162.35	169.26
Operating Expenses	516.86	488.37	466.51	475.53
Operating Income	146.45	123.67	63.11	75.96
Interest Expense	-66.58	-80.8	-32.72	-58.58
Earnings From Equity Investments	0.46	2.16	-1.19	-0.14
Currency Exchange Gain (Loss)	-2.06	-2.32	-0.9	-23.54
Other Non Operating Income (Expenses)	-38.52	-8.48	98.64	122.57
EBT Excluding Unusual Items	39.75	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	30.21	24.69	-646.32	114.52
Income Tax Expense	34.63	19.99	-105.16	6.25
Net Income	-4.43	4.7	-541.16	108.27
Net Income to Common	-4.43	4.7	-541.16	108.27
Shares Outstanding (Basic)	211	171	96	96
Shares Outstanding (Diluted)	211	171	96	96
Shares Change (YoY)	119.34%	77.58%	-	-
EPS (Basic)	-0.02	0.03	-5.61	1.12
EPS (Diluted)	-0.02	0.03	-5.61	1.12
Free Cash Flow	163	180.9	188.07	50.79
Free Cash Flow Per Share	0.77	1.06	1.95	0.53
Gross Margin	43.56%	44.71%	41.13%	45.38%
Operating Margin	9.62%	9.04%	4.90%	6.25%
Profit Margin	-0.29%	0.34%	-42.03%	8.91%
Free Cash Flow Margin	10.70%	13.22%	14.61%	4.18%
EBITDA	200.76	179.62	139.07	153.16
EBITDA Margin	13.18%	13.12%	10.80%	12.60%
D&A For EBITDA	54.31	55.95	75.95	77.19
EBIT	146.45	123.67	63.11	75.96
EBIT Margin	9.62%	9.04%	4.90%	6.25%
Effective Tax Rate	114.65%	80.96%	-	5.45%

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