F-Secure Oyj (HEL:FSECURE)

F-Secure Oyj Income Statement

Financials in millions EUR. 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	147.37	146.26	130.37	111.02	106.25	220.2
Revenue Growth (YoY)	1.70%	12.19%	17.43%	4.49%	-51.75%	-
Cost of Revenue	20.92	20.24	11.81	9.34	8.81	48
Gross Profit	126.45	126.02	118.56	101.68	97.44	172.21
Selling, General & Admin	58.06	57.63	54.44	47.55	37.58	112.75
Research & Development	31.87	29.28	27.5	16.43	16.89	41.89
Other Operating Expenses	-0.62	-0.75	-0.83	-0.89	-0.52	-2.11
Operating Expenses	89.32	86.16	81.11	63.09	53.95	152.53
Operating Income	37.14	39.86	37.45	38.58	43.5	19.68
Interest Expense	-9.53	-11.44	-7.27	-0.08	-0.03	-0.86
Interest & Investment Income	0.89	0.84	0.74	0.18	0.01	-
Currency Exchange Gain (Loss)	-0.24	-0.24	4.97	-0.15	0.09	-2.05
Other Non Operating Income (Expenses)	-0.57	-0.57	-0.26	-0.16	0	-0.32
EBT Excluding Unusual Items	27.68	28.45	35.63	38.37	43.57	16.46
Merger & Restructuring Charges	-1.28	-1.44	-7.96	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	0.19	-	-
Pretax Income	26.4	27.01	27.68	38.56	43.57	16.46
Income Tax Expense	5.34	5.94	5.32	8.4	9.15	3.58
Net Income	21.07	21.07	22.36	30.15	34.42	12.88
Net Income to Common	21.07	21.07	22.36	30.15	34.42	12.88
Net Income Growth	7.68%	-5.78%	-25.85%	-12.39%	167.32%	-
Shares Outstanding (Basic)	175	175	175	175	175	159
Shares Outstanding (Diluted)	175	175	175	175	175	159
Shares Change (YoY)	-2.81%	0.16%	0.07%	-	9.90%	-
EPS (Basic)	0.12	0.12	0.13	0.17	0.20	0.08
EPS (Diluted)	0.12	0.12	0.13	0.17	0.20	0.08
EPS Growth	10.40%	-6.27%	-25.90%	-12.39%	146.51%	-
Free Cash Flow	24.78	27.71	22.19	31.75	34.46	38.54
Free Cash Flow Per Share	0.14	0.16	0.13	0.18	0.20	0.24
Dividend Per Share	0.040	0.040	0.070	0.070	-	0.040
Dividend Growth	-42.86%	-42.86%	-	-	-	-
Gross Margin	85.80%	86.16%	90.94%	91.59%	91.71%	78.20%
Operating Margin	25.20%	27.25%	28.73%	34.75%	40.94%	8.94%
Profit Margin	14.30%	14.40%	17.15%	27.16%	32.39%	5.85%
Free Cash Flow Margin	16.82%	18.95%	17.02%	28.60%	32.43%	17.50%
EBITDA	48.65	49.74	42.41	38.64	43.51	24.03
EBITDA Margin	33.01%	34.01%	32.53%	34.80%	40.95%	10.91%
D&A For EBITDA	11.51	9.88	4.96	0.06	0.01	4.35
EBIT	37.14	39.86	37.45	38.58	43.5	19.68
EBIT Margin	25.20%	27.25%	28.73%	34.75%	40.94%	8.94%
Effective Tax Rate	20.21%	22.01%	19.21%	21.79%	21.00%	21.76%

Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.