Nexxen International Ltd. (NEXN)

Nexxen International Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	371.75	365.48	331.99	335.25	341.95	211.92
Revenue Growth (YoY)	9.65%	10.09%	-0.97%	-1.96%	61.36%	-34.95%
Cost of Revenue	54.18	61.02	62.27	60.75	71.65	59.81
Gross Profit	317.57	304.46	269.72	274.51	270.29	152.11
Selling, General & Admin	153.4	153.46	156.79	151.95	137.86	97.92
Research & Development	52.81	49.99	49.68	33.66	18.42	13.26
Other Operating Expenses	-	1.49	-0	-5.11	0.02	1.75
Operating Expenses	264.38	263.62	284.76	223.2	196.56	158.12
Operating Income	53.19	40.84	-15.04	51.31	73.73	-6
Interest Expense	-4.32	-8.95	-10.2	-4.61	-2.67	-1.86
Interest & Investment Income	6.13	6.66	8.19	2.28	0.48	0.45
EBT Excluding Unusual Items	54.99	38.55	-17.05	48.98	71.55	-7.42
Merger & Restructuring Charges	-	-	-0.17	-6.01	-0.25	-0.52
Gain (Loss) on Sale of Assets	-0.02	-0.02	-1.77	-0.54	0.98	0.5
Pretax Income	54.98	38.53	-18.98	42.43	72.28	-7.44
Income Tax Expense	5.28	3.1	2.5	19.69	-0.95	-9.58
Net Income	49.69	35.44	-21.49	22.74	73.22	2.14
Net Income to Common	49.69	35.44	-21.49	22.74	73.22	2.14
Net Income Growth	-	-	-	-68.95%	3323.23%	-65.63%
Shares Outstanding (Basic)	66	69	72	75	72	67
Shares Outstanding (Diluted)	66	70	72	77	76	69
Shares Change (YoY)	-7.01%	-2.38%	-6.19%	0.23%	10.09%	20.82%
EPS (Basic)	0.75	0.51	-0.30	0.30	1.01	0.03
EPS (Diluted)	0.75	0.51	-0.30	0.30	0.96	0.03
EPS Growth	-	-	-	-68.75%	2906.86%	-68.07%
Free Cash Flow	119.34	143.09	56.25	76.58	166.71	34.57
Free Cash Flow Per Share	1.80	2.04	0.78	1.00	2.18	0.50
Gross Margin	85.42%	83.30%	81.24%	81.88%	79.05%	71.78%
Operating Margin	14.31%	11.17%	-4.53%	15.30%	21.56%	-2.83%
Profit Margin	13.37%	9.70%	-6.47%	6.78%	21.41%	1.01%
Free Cash Flow Margin	32.10%	39.15%	16.94%	22.84%	48.75%	16.31%
EBITDA	88.01	76.17	41.07	94.01	113.99	39.18
EBITDA Margin	23.67%	20.84%	12.37%	28.04%	33.34%	18.49%
D&A For EBITDA	34.82	35.33	56.11	42.7	40.26	45.19
EBIT	53.19	40.84	-15.04	51.31	73.73	-6
EBIT Margin	14.31%	11.17%	-4.53%	15.30%	21.56%	-2.83%
Effective Tax Rate	9.61%	8.03%	-	46.41%	-	-

Updated Aug 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q