Asmodee Group AB Income Statement

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

Millions EUR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Revenue	1,684	1,369	1,288	1,215
Revenue Growth (YoY)	23.00%	6.30%	5.96%	-
Cost of Revenue	968.71	756.73	758.04	663.7
Gross Profit	714.86	612.04	529.62	551.5
Selling, General & Admin	184.58	167.59	166.75	164.88
Depreciation & Amortization Expenses	101.66	71.9	867.49	102.97
Other Operating Expenses	261.04	255.8	205.71	210.07
Total Operating Expenses	547.28	495.29	1,240	477.91
Operating Income	167.58	116.75	-710.31	73.59
Interest Income	11.67	75.32	126.39	126.23
Interest Expense	-109.33	-167.39	-62.4	-85.3
Total Non-Operating Income (Expense)	-97.67	-92.06	63.99	40.93
Pretax Income	69.91	24.69	-646.32	114.52
Provision for Income Taxes	42.21	19.99	-105.16	6.25
Net Income	27.71	4.7	-541.16	108.27
Net Income to Common	27.71	4.7	-541.16	108.27
Net Income Growth	489.59%	-	-	-
Shares Outstanding (Basic)	234	171	96	16
Shares Outstanding (Diluted)	234	171	96	16
Shares Change (YoY)	36.52%	77.58%	500.00%	-
EPS (Basic)	0.12	0.03	-5.61	6.74
EPS (Diluted)	0.12	0.03	-5.61	6.74
EPS Growth	331.27%	-	-	-
Free Cash Flow	228.04	180.9	188.07	50.79
Free Cash Flow Growth	26.06%	-3.82%	270.31%	-
Free Cash Flow Per Share	0.98	1.06	1.95	3.16
Dividends Per Share	0.170	-	-	-
Gross Margin	42.46%	44.71%	41.13%	45.38%
Operating Margin	9.95%	8.53%	-55.16%	6.06%
Profit Margin	1.65%	0.34%	-42.03%	8.91%
FCF Margin	13.54%	13.22%	14.61%	4.18%
EBITDA	269.24	188.65	157.17	176.56
EBITDA Margin	15.99%	13.78%	12.21%	14.53%
EBIT	167.58	116.75	-710.31	73.59
EBIT Margin	9.95%	8.53%	-55.16%	6.06%
Effective Tax Rate	60.37%	80.96%	16.27%	5.45%