Nexxen International 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	364.78	365.48	331.99	335.25	341.95
Revenue Growth (YoY)	-0.19%	10.09%	-0.97%	-1.96%	61.36%
Cost of Revenue	54.98	61.02	62.27	60.75	71.65
Gross Profit	309.8	304.46	269.72	274.51	270.29
Selling, General & Admin	156.17	153.46	156.97	157.96	138.11
Depreciation & Amortization Expenses	63.12	58.68	78.29	42.7	40.26
Research & Development	58.06	49.99	49.68	33.66	18.42
Total Operating Expenses	277.35	262.13	284.93	234.32	196.79
Operating Income	32.45	40.82	-16.98	44.75	74.46
Interest Income	7.01	6.66	8.19	2.28	0.48
Interest Expense	-2.2	-8.95	-10.2	-4.61	-2.67
Other Non-Operating Income (Expense)	-	1.5	1.77	-4.56	-0.96
Total Non-Operating Income (Expense)	4.81	-0.79	-0.24	-6.89	-3.15
Pretax Income	37.26	38.53	-18.98	42.43	72.28
Provision for Income Taxes	12.22	3.1	2.5	19.69	0.95
Net Income	25.04	35.44	-21.49	22.74	73.22
Net Income to Common	25.04	35.44	-21.49	22.74	73.22
Net Income Growth	-29.33%	-	-	-68.95%	3323.23%
Shares Outstanding (Basic)	60	69	72	75	72
Shares Outstanding (Diluted)	61	70	72	77	76
Shares Change (YoY)	-12.88%	-2.38%	-6.19%	0.23%	10.09%
EPS (Basic)	0.42	0.51	-0.30	0.30	1.02
EPS (Diluted)	0.41	0.51	-0.30	0.30	0.96
EPS Growth	-19.61%	-	-	-68.75%	2300.00%
Free Cash Flow	97.99	143.09	56.25	76.58	166.71
Free Cash Flow Growth	-31.52%	154.41%	-26.55%	-54.07%	382.25%
Free Cash Flow Per Share	1.60	2.04	0.78	1.00	2.18
Gross Margin	84.93%	83.30%	81.24%	81.88%	79.05%
Operating Margin	8.90%	11.17%	-5.11%	13.35%	21.78%
Profit Margin	6.87%	9.70%	-6.47%	6.78%	21.41%
FCF Margin	26.86%	39.15%	16.94%	22.84%	48.75%
EBITDA	95.57	99.5	61.31	87.45	114.72
EBITDA Margin	26.20%	27.22%	18.47%	26.09%	33.55%
EBIT	32.45	40.82	-16.98	44.75	74.46
EBIT Margin	8.90%	11.17%	-5.11%	13.35%	21.78%
Effective Tax Rate	32.79%	8.03%	-13.18%	46.41%	1.31%

Updated Mar 4, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q