WithSecure Oyj
FSOYF · OTC
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $33 | $29 | $30 | $30 |
| % Growth | 13.9% | -2.4% | 0.7% | – |
| Cost of Goods Sold | $8 | $6 | $6 | $6 |
| Gross Profit | $25 | $24 | $24 | $24 |
| % Margin | 74.8% | 81.2% | 81% | 80.4% |
| R&D Expenses | $8 | $9 | $9 | $10 |
| G&A Expenses | $0 | $6 | $4 | $3 |
| SG&A Expenses | $18 | $19 | $17 | $16 |
| Sales & Mktg Exp. | $0 | $14 | $13 | $13 |
| Other Operating Expenses | $0 | -$0 | -$0 | -$0 |
| Operating Expenses | $26 | $28 | $26 | $25 |
| Operating Income | -$1 | -$5 | -$1 | -$1 |
| % Margin | -3.8% | -15.6% | -4.9% | -4% |
| Other Income/Exp. Net | -$3 | -$1 | -$1 | -$0 |
| Pre-Tax Income | -$4 | -$5 | -$2 | -$1 |
| Tax Expense | -$1 | -$1 | -$1 | $0 |
| Net Income | -$9 | -$5 | -$4 | -$15 |
| % Margin | -27.7% | -17.7% | -11.9% | -49% |
| EPS | -0.053 | -0.03 | -0.02 | -0.08 |
| % Growth | -75.7% | -50% | 75% | – |
| EPS Diluted | -0.053 | -0.03 | -0.02 | -0.08 |
| Weighted Avg Shares Out | 176 | 173 | 176 | 183 |
| Weighted Avg Shares Out Dil | 176 | 173 | 176 | 183 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $0 | $1 | $1 | $0 |
| Depreciation & Amortization | $2 | $3 | $3 | $16 |
| EBITDA | -$1 | -$2 | $1 | $15 |
| % Margin | -4.1% | -7% | 4.6% | 49.5% |