WithSecure Oyj
FSOYF · OTC
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $33,471 | $29,386 | $30,094 | $29,875 |
| % Growth | 13.9% | -2.4% | 0.7% | – |
| Cost of Goods Sold | $8,437 | $5,538 | $5,727 | $5,870 |
| Gross Profit | $25,034 | $23,848 | $24,367 | $24,005 |
| % Margin | 74.8% | 81.2% | 81% | 80.4% |
| R&D Expenses | $7,880 | $9,116 | $9,360 | $9,724 |
| G&A Expenses | $0 | $5,705 | $3,867 | $2,842 |
| SG&A Expenses | $18,429 | $19,479 | $16,551 | $15,888 |
| Sales & Mktg Exp. | $0 | $13,774 | $12,684 | $13,046 |
| Other Operating Expenses | $0 | -$156 | -$75 | -$415 |
| Operating Expenses | $26,309 | $28,439 | $25,836 | $25,197 |
| Operating Income | -$1,274 | -$4,591 | -$1,469 | -$1,192 |
| % Margin | -3.8% | -15.6% | -4.9% | -4% |
| Other Income/Exp. Net | -$2,721 | -$822 | -$761 | -$28 |
| Pre-Tax Income | -$3,996 | -$5,413 | -$2,230 | -$1,220 |
| Tax Expense | -$912 | -$1,224 | -$854 | $364 |
| Net Income | -$9,269 | -$5,204 | -$3,584 | -$14,653 |
| % 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 | 175,847 | 173,467 | 176,099 | 183,163 |
| Weighted Avg Shares Out Dil | 175,847 | 173,467 | 176,099 | 183,163 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $244 | $822 | $761 | $128 |
| Depreciation & Amortization | $2,368 | $2,536 | $2,847 | $15,966 |
| EBITDA | -$1,385 | -$2,055 | $1,378 | $14,774 |
| % Margin | -4.1% | -7% | 4.6% | 49.5% |