GDEV Inc. Income Statement

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

Millions USD. 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
Revenue	404.35	420.93	464.55	479.69	434.09
Revenue Growth (YoY)	-3.94%	-9.39%	-3.16%	10.50%	66.39%
Cost of Revenue	141.41	142.02	164.61	176.98	136.17
Gross Profit	262.93	278.92	299.94	302.71	297.92
Selling, General & Admin	193.91	240.63	257.71	192.37	293.1
Depreciation & Amortization Expenses	-	-	-	-	2.54
Other Operating Expenses	-2.11	-2.21	3.87	91.49	125.54
Total Operating Expenses	191.8	238.42	261.57	283.86	421.18
Operating Income	71.13	40.5	38.36	18.85	-123.26
Interest Income	3.42	3.72	5.25	1.87	0.08
Interest Expense	-0.44	-7.56	-4.05	-2.19	-3.22
Other Non-Operating Income (Expense)	0.59	-6.61	10.43	-7.35	10.08
Total Non-Operating Income (Expense)	3.57	-10.45	11.63	-7.68	6.94
Pretax Income	74.7	30.04	49.99	11.17	-116.32
Provision for Income Taxes	5.37	4.51	3.88	3.76	1.13
Net Income	69.33	25.53	46.12	7.41	-117.44
Minority Interest in Earnings	-	-	-	0.11	0.01
Net Income to Common	69.33	25.53	46.12	7.3	-117.46
Net Income Growth	171.52%	-44.63%	531.45%	-	-
Shares Outstanding (Basic)	18	18	20	20	18
Shares Outstanding (Diluted)	18	18	20	20	18
Shares Change (YoY)	-0.21%	-7.96%	1.18%	7.87%	3.93%
EPS (Basic)	3.82	1.40	2.34	0.37	-6.40
EPS (Diluted)	3.77	1.38	2.30	0.37	-6.40
EPS Growth	173.19%	-40.00%	521.62%	-	-
Free Cash Flow	29.13	28.18	17.22	115.09	104.43
Free Cash Flow Growth	3.38%	63.71%	-85.04%	10.21%	-13.32%
Free Cash Flow Per Share	1.58	1.53	0.86	5.81	5.69
Gross Margin	65.03%	66.26%	64.56%	63.10%	68.63%
Operating Margin	17.59%	9.62%	8.26%	3.93%	-28.39%
Profit Margin	17.15%	6.07%	9.93%	1.54%	-27.05%
FCF Margin	7.21%	6.70%	3.71%	23.99%	24.06%
EBITDA	77.99	46.68	44.64	25.75	-120.72
EBITDA Margin	19.29%	11.09%	9.61%	5.37%	-27.81%
EBIT	71.13	40.5	38.36	18.85	-123.26
EBIT Margin	17.59%	9.62%	8.26%	3.93%	-28.39%
Effective Tax Rate	7.18%	15.01%	7.76%	33.66%	-0.97%

SEC Filings: 10-K · 10-Q