Nexxen International Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	376.35	365.48	331.99	335.25	341.95	211.92
Revenue Growth (YoY)	7.80%	10.09%	-0.97%	-1.96%	61.36%	-34.95%
Cost of Revenue	56.59	61.02	62.27	60.75	71.65	59.81
Gross Profit	319.77	304.46	269.72	274.51	270.29	152.11
Selling, General & Admin	158.2	153.46	156.79	151.95	137.86	97.92
Research & Development	55.88	49.99	49.68	33.66	18.42	13.26
Other Operating Expenses	-	1.49	-0	-5.11	0.02	1.75
Operating Expenses	275.57	263.62	284.76	223.2	196.56	158.12
Operating Income	44.2	40.84	-15.04	51.31	73.73	-6
Interest Expense	-2.94	-8.95	-10.2	-4.61	-2.67	-1.86
Interest & Investment Income	6.35	6.66	8.19	2.28	0.48	0.45
EBT Excluding Unusual Items	47.61	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	47.6	38.53	-18.98	42.43	72.28	-7.44
Income Tax Expense	8.24	3.1	2.5	19.69	-0.95	-9.58
Net Income	39.36	35.44	-21.49	22.74	73.22	2.14
Net Income to Common	39.36	35.44	-21.49	22.74	73.22	2.14
Net Income Growth	185.02%	-	-	-68.95%	3323.23%	-65.63%
Shares Outstanding (Basic)	61	69	72	75	72	67
Shares Outstanding (Diluted)	63	70	72	77	76	69
Shares Change (YoY)	-10.28%	-2.38%	-6.19%	0.23%	10.09%	20.82%
EPS (Basic)	0.64	0.51	-0.30	0.30	1.01	0.03
EPS (Diluted)	0.62	0.51	-0.30	0.30	0.96	0.03
EPS Growth	237.45%	-	-	-68.75%	2906.86%	-68.07%
Free Cash Flow	111.44	143.09	56.25	76.58	166.71	34.57
Free Cash Flow Per Share	1.76	2.04	0.78	1.00	2.18	0.50
Gross Margin	84.97%	83.30%	81.24%	81.88%	79.05%	71.78%
Operating Margin	11.74%	11.17%	-4.53%	15.30%	21.56%	-2.83%
Profit Margin	10.46%	9.70%	-6.47%	6.78%	21.41%	1.01%
Free Cash Flow Margin	29.61%	39.15%	16.94%	22.84%	48.75%	16.31%
EBITDA	82.34	76.17	41.07	94.01	113.99	39.18
EBITDA Margin	21.88%	20.84%	12.37%	28.04%	33.34%	18.49%
D&A For EBITDA	38.14	35.33	56.11	42.7	40.26	45.19
EBIT	44.2	40.84	-15.04	51.31	73.73	-6
EBIT Margin	11.74%	11.17%	-4.53%	15.30%	21.56%	-2.83%
Effective Tax Rate	17.30%	8.03%	-	46.41%	-	-

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

SEC Filings: 10-K · 10-Q