Asmodee Group AB Income Statement

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

Millions EUR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Revenue	1,369	1,288	1,215
Revenue Growth (YoY)	6.30%	5.96%	-
Cost of Revenue	756.73	758.04	663.7
Gross Profit	612.04	529.62	551.5
Selling, General & Admin	168.41	201.25	203.32
Other Operating Expenses	257.96	162.35	169.26
Operating Expenses	489.02	466.51	475.53
Operating Income	123.02	63.11	75.96
Interest Expense	-80.8	-45.5	-58.58
Interest & Investment Income	3.12	-	-
Earnings From Equity Investments	2.16	-1.19	-0.14
Currency Exchange Gain (Loss)	-2.8	-0.9	-23.54
Other Non Operating Income (Expenses)	-5.59	111.42	122.57
EBT Excluding Unusual Items	39.11	126.94	116.27
Merger & Restructuring Charges	0.82	-1	-1.65
Impairment of Goodwill	-	-279.3	-
Gain (Loss) on Sale of Assets	-	-7.68	-0.1
Asset Writedown	-9.25	-485.28	-0.01
Other Unusual Items	-6	-	-
Pretax Income	24.69	-646.32	114.52
Income Tax Expense	19.99	-105.16	6.25
Net Income	4.7	-541.16	108.27
Net Income to Common	4.7	-541.16	108.27
Shares Outstanding (Basic)	171	96	96
Shares Outstanding (Diluted)	171	96	96
Shares Change (YoY)	77.58%	-	-
EPS (Basic)	0.03	-5.61	1.12
EPS (Diluted)	0.03	-5.61	1.12
Free Cash Flow	180.9	188.07	50.79
Free Cash Flow Per Share	1.06	1.95	0.53
Gross Margin	44.71%	41.13%	45.38%
Operating Margin	8.99%	4.90%	6.25%
Profit Margin	0.34%	-42.03%	8.91%
Free Cash Flow Margin	13.22%	14.61%	4.18%
EBITDA	185.67	139.06	153.16
EBITDA Margin	13.56%	10.80%	12.60%
D&A For EBITDA	62.65	75.95	77.19
EBIT	123.02	63.11	75.96
EBIT Margin	8.99%	4.90%	6.25%
Effective Tax Rate	80.96%	-	5.45%

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