WithSecure Oyj
FSOYF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $116 | $143 | $135 | $236 |
| % Growth | -18.8% | 6% | -43% | – |
| Cost of Goods Sold | $23 | $43 | $47 | $51 |
| Gross Profit | $93 | $100 | $88 | $186 |
| % Margin | 79.8% | 70.2% | 65.1% | 78.6% |
| R&D Expenses | $40 | $47 | $39 | $47 |
| G&A Expenses | $14 | $34 | $20 | $25 |
| SG&A Expenses | $66 | $107 | $103 | $124 |
| Sales & Mktg Exp. | $52 | $72 | $83 | $99 |
| Other Operating Expenses | -$1 | $0 | -$11 | -$2 |
| Operating Expenses | $105 | $87 | $132 | $169 |
| Operating Income | -$13 | -$37 | -$45 | $18 |
| % Margin | -10.8% | -26% | -33.3% | 7.5% |
| Other Income/Exp. Net | $2 | -$7 | $9 | $1 |
| Pre-Tax Income | -$10 | -$44 | -$44 | $17 |
| Tax Expense | -$1 | -$4 | -$6 | $5 |
| Net Income | -$38 | -$40 | -$38 | $13 |
| % Margin | -32.7% | -28% | -28.4% | 5.4% |
| EPS | -0.22 | -0.23 | -0.22 | 0.08 |
| % Growth | 4.3% | -4.5% | -374.7% | – |
| EPS Diluted | -0.22 | -0.23 | -0.22 | 0.08 |
| Weighted Avg Shares Out | 176 | 174 | 171 | 158 |
| Weighted Avg Shares Out Dil | 176 | 176 | 171 | 158 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1 | $1 | $0 | $0 |
| Interest Expense | $1 | $1 | $1 | $1 |
| Depreciation & Amortization | $41 | $19 | $13 | $13 |
| EBITDA | $31 | -$16 | -$31 | -$16 |
| % Margin | 26.9% | -11% | -22.6% | -6.7% |