| 1 Jan–31 Dec | 1 Jan–31 Dec | ||
EUR thousand | Notes | 2025 | 2024 |
| Other comprehensive income | |||
| Items which may be reclassified | |||
| subsequently to profit or loss | |||
Translation difference | - | - | |
Total comprehensive income | |||
| Distribution of comprehensive income: | |||
Parent company shareholders |
| 1 Jan–31 Dec | 1 Jan–31 Dec | ||
EUR thousand | Notes | 2025 | 2024 |
Net sales | 2 | ||
Other operating income | 3 | ||
Materials and services | 4 | - | - |
Personnel expenses | 5, 18, 22 | - | - |
Depreciation, amortization and impairment | 7 | - | - |
Other operating expenses | 8 | - | - |
Operating result | |||
Financial income | 9 | ||
Financial expenses | 9 | - | - |
Earnings before tax | |||
Income taxes | 10 | - | - |
Net profit | |||
| Distribution of net profit: | |||
Parent company shareholders | |||
| Net profit attributable to parent company | |||
| shareholders, earnings per share | |||
Undiluted earnings per share (EUR/share) | 11 | ||
Diluted earnings per share (EUR/share) | 11 |
EUR thousand | Notes | 31 Dec 2025 | 31 Dec 2024 |
| Non-current assets | |||
Goodwill | 12 | ||
Other intangible assets | 12 | ||
Tangible assets | 13 | ||
Long-term receivables | |||
Contract assets | 2 | ||
Deferred tax assets | 14 | ||
Total non-current assets | |||
| Current assets | |||
Inventory | |||
Trade receivables | 15 | ||
Other receivables | 15 | ||
Contract assets | 2 | ||
Cash and cash equivalents | 16 | ||
Total current assets | |||
Total assets |
EUR thousand | Notes | 31 Dec 2025 | 31 Dec 2024 |
| Shareholders’ equity | |||
Share capital | 17 | ||
Unrestricted shareholders’ equity reserve | 17 | ||
Own shares | 17 | - | - |
Translation difference | 17 | - | |
Retained earnings | 17, 18 | ||
Net profit | |||
Total shareholders’ equity | |||
| Long-term liabilities | |||
Deferred tax liabilities | 14 | ||
Long-term interest-bearing liabilities | 20 | ||
Other long-term liabilities | 19 | ||
Total long-term liabilities | |||
| Short-term liabilities | |||
Short-term interest-bearing liabilities | 19, 20 | ||
Accounts payable | 19 | ||
Other short-term liabilities | 19 | ||
Total short-term liabilities | |||
Total liabilities | |||
Shareholders’ equity and liabilities |
| 1 Jan–31 Dec | 1 Jan–31 Dec | |
| EUR thousand | 2025 | 2024 |
| Profit before taxes | ||
| Adjustments to net profit | ||
| Depreciation and amortization | ||
| Other adjustments | - | |
| Change in working capital | ||
| Change in trade and other receivables | - | |
| Change in accounts payable and other liabilities | - | |
| Interest paid | - | - |
| Other financial items | - | |
| Taxes paid | - | - |
| Cash flow from operations |
| 1 Jan–31 Dec | 1 Jan–31 Dec | |
| EUR thousand | 2025 | 2024 |
| Purchases of tangible and intangible assets | - | - |
Payment for acquisition of subsidiary, net of cash acquired* | - | - |
| Cash flow from investments | - | - |
| Change in lease liabilities | - | - |
| Repayment of long-term borrowings | - | - |
| Proceeds from long-term borrowings | ||
| Cash flow from financing | - | |
| Change in cash and cash equivalents | - | |
| Cash and cash equivalents at beginning of period | ||
| Net foreign exchange difference | - | |
| Cash and cash equivalents at end of period |
| Unrestricted | Total | |||||
| shareholders’ | Translation | Retained | shareholders’ | |||
EUR thousand | Share capital | equity reserve | Own shares | difference | earnings | equity |
Shareholders’ equity 1 January 2024 | - | |||||
| Comprehensive income for the period | ||||||
Net profit | ||||||
Comprehensive income | - | - | ||||
Stock option program and equity incentive program | - | - | ||||
Shareholders’ equity 31 December 2024 | - | |||||
Shareholders’ equity 1 January 2025 | - | |||||
| Comprehensive income for the period | ||||||
Net profit | ||||||
Comprehensive income | - | - | ||||
Stock option program and equity incentive program | ||||||
Shareholders’ equity 31 December 2025 | - | - |
| EUR thousand | |
| Summary of IAR Group's acquisition | |
Cash consideration | 205,098 |
Directed share issue | - |
Earn-out | - |
Total purchase price consideration | 205,098 |
| Assets and liabilities | |
Tangible assets | 3,249 |
Intangible assets | 95,779 |
Other assets | 3,420 |
Trade and other receivables | 11,230 |
Cash and cash equivalents | 10,645 |
Total assets | 124,324 |
Long-term liabilities | 1,260 |
Short-term liabilities | 20,729 |
Deferred tax liability | 19,752 |
Total liabilities | 41,742 |
Net assets | 82,582 |
Goodwill | 122,515 |
Purchase price | 205,098 |
EUR thousand | 2025 | Net Sales | 2024 | Net Sales | |
License sales and consulting* 1 | 198,607 | 197,141 | |||
Maintenance revenue | 17,674 | 11,922 | |||
Total net sales | 216,281 | 209,063 | |||
*of which distribution licenses | 56,811 | 44,954 | |||
1 | Includes hardware sales from acquired IAR business |
EUR thousand | 2025 | Net Sales | 2024 | Net Sales |
Finland | 1,604 | 2,363 | ||
Rest of Europe | 86,084 | 75,695 | ||
APAC | 54,406 | 54,979 | ||
North America | 74,187 | 76,026 | ||
Total net sales | 216,281 | 209,063 |
EUR thousand | 2025 | 2024 |
Trade receivables | 58,449 | 54,353 |
| Contract assets | ||
Non-current contract assets | 3,430 | 3,250 |
Current contract assets | 8,974 | 9,230 |
| Contract liabilities | ||
Non-current advances reveived | 5,818 | 5,654 |
Current advances received | 25,871 | 14,330 |
EUR thousand | 2025 | 2024 |
| Revenue recognized from amounts included in contract liabilities | ||
at the beginning of the period | 11,878 | 10,824 |
EUR thousand | 2025 | 2024 |
Other income | 534 | 20 |
| Total | 534 | 20 |
EUR thousand | 2025 | 2024 |
External services | 5,293 | 3,920 |
Total | 5,293 | 3,920 |
EUR thousand | 2025 | 2024 |
Wages and salaries | 90,758 | 84,391 |
Pension costs (defined contribution plans) | 7,439 | 6,627 |
Equity incentive program | 585 | -1,184 |
Other personnel expenses | 12,282 | 8,188 |
Total | 111,064 | 98,022 |
Group’s personnel on average | 2025 | 2024 |
Finland | 289 | 259 |
Rest of Europe | 370 | 305 |
APAC | 175 | 151 |
North America | 124 | 120 |
Total | 958 | 834 |
EUR thousand | 2025 | 2024 |
Research and development costs | 34,549 | 29,487 |
Total | 34,549 | 29,487 |
EUR thousand | 2025 | 2024 |
| Depreciation and amortization by asset category | ||
| Intangible assets | ||
Software and licenses | 20 | - |
Amortization from purchase price allocation (PPA) | 9,270 | 8,090 |
Other intangible assets | 38 | 21 |
| Property, plant and equipment | ||
Buildings | 2,701 | 2,129 |
Machinery and equipment | 1,278 | 1,216 |
Total depreciation, amortization and impairment | 13,307 | 11,456 |
EUR thousand | 2025 | 2024 |
Personnel expenses | 4,189 | 2,851 |
Travel and representation expenses | 5,412 | 5,000 |
Marketing and communications | 6,116 | 4,269 |
External services | 14,647 | 8,567 |
Costs of premises | 3,579 | 3,303 |
IT expenses | 8,240 | 6,876 |
Other expenses | 2,431 | 1,649 |
Total | 44,614 | 32,515 |
| The acquisition of IAR increased operating expenses across all cost categories. The most |
| significant increase was due to one-off acquisition-related rewards that are included in |
EUR thousand | 2025 | 2024 |
Exchange rate gains | 875 | 1,615 |
Other financial income | 1,062 | 6,877 |
Total | 1,937 | 8,492 |
EUR thousand | 2025 | 2024 |
Interest expenses for loans from financial institutions | 1,131 | 280 |
Exchange rate losses | 2,962 | 156 |
Other financial expenses | 121 | 866 |
Total | 4,214 | 1,303 |
EUR thousand | 2025 | 2024 |
Taxes for the period | 11,052 | 15,333 |
Taxes for previous periods | -64 | 62 |
Deferred tax | -2,515 | -2,350 |
Total | 8,474 | 13,045 |
| Reconciliation of tax expenses | ||
| with the tax rate of the Group’s home country (20%) | ||
Earnings before tax | 40,260 | 70,356 |
Taxes calculated at the parent company’s tax rate | 8,052 | 14,071 |
Effect of deviating tax rates of foreign subsidiaries | -624 | 27 |
Income not subject to tax | -140 | -1,335 |
| Share-based payment related expenses | ||
Non-deductible expenses and other differences | 1,254 | 160 |
| Withholding taxes | ||
Other items | -5 | 59 |
Taxes for previous periods | -64 | 62 |
Total | 8,474 | 13,045 |
Effective tax rate | 21% | 19% |
Earnings per share | 2025 | 2024 |
| Net profit attributable to parent company shareholders | ||
(EUR thousand) | 31,786 | 57,314 |
| Weighted average number of shares | ||
during the financial period, 1,000 shares | 25,391 | 25,391 |
Undiluted earnings per share (EUR/share) | 1,25 | 2.26 |
| The diluted weighted number of shares | ||
for the calculation of earnings per share, 1,000 shares | 25,391 | 25,391 |
Diluted earnings per share (EUR/share) | 1,25 | 2.26 |
| GOODWILL AND OTHER INTANGIBLE ASSETS 2025 | ||||||
| Other | Customer | |||||
| intangible | relationships and | Capitalized | ||||
EUR thousand | Goodwill | assets | Technologies | product brands | R&D | Total |
Acquisition cost, 1 January | 44,370 | 7,333 | 25,600 | 34000 | - | 111,304 |
Translation differences and other adjustments | - | -45 | - | - | 52 | 7 |
Acquisition of subsidiary | 122,515 | 2,319 | 45,350 | 44,524 | 5,454 | 220,163 |
Additions | - | - | - | - | 141 | 141 |
Disposals | - | - | - | - | - | - |
Acquisition cost, 31 December | 166,886 | 9,608 | 70,950 | 78,524 | 5,648 | 331,615 |
Accumulated depreciation and impairment, 1 January | - | -4,290 | -7,642 | -15,842 | - | -27,775 |
Translation differences and other adjustments | - | -0 | - | - | - | -0 |
Acquisition of subsidiary | - | -1,823 | - | - | - | -1,823 |
Depreciation for the period | - | -58 | -3,186 | -6,084 | - | -9,328 |
Disposals | - | - | - | - | - | - |
Accumulated depreciation and impairment, 31 December | - | -6,171 | -10,828 | -21,926 | - | -38,926 |
Book value, 1 January | 44,370 | 3,043 | 17,958 | 18,158 | - | 83,530 |
Book value, 31 December | 166,886 | 3,437 | 60,122 | 56,598 | 5,648 | 292,690 |
| GOODWILL AND OTHER INTANGIBLE ASSETS 2024 | ||||||
| Other | Customer | |||||
| intangible | relationships & | Capitalized | ||||
EUR thousand | Goodwill | assets | Technologies | product brands | R&D | Total |
Acquisition cost, 1 January | 44,370 | 7,257 | 25,600 | 34,000 | - | 111,228 |
Translation differences and other adjustments | - | -3 | - | - | - | -3 |
Acquisition of subsidiary | - | - | - | - | - | - |
Additions | - | 79 | - | - | - | 79 |
Disposals | - | - | - | - | - | - |
Acquisition cost, 31 December | 44,370 | 7,333 | 25,600 | 34,000 | - | 111,304 |
Accumulated depreciation and impairment, 1 January | - | -4,206 | -5,082 | -10,372 | - | -19,660 |
Translation differences and other adjustments | - | -3 | - | - | - | -3 |
Acquisition of subsidiary | - | - | - | - | - | - |
Depreciation for the period | - | -81 | -2,560 | -5,470 | - | -8,111 |
Disposals | - | - | - | - | - | - |
Accumulated depreciation and impairment, 31 December | - | -4,290 | -7,642 | -15,842 | - | -27,775 |
Book value, 1 January | 44,370 | 3,052 | 20,518 | 23,628 | - | 91,567 |
Book value, 31 December | 44,370 | 3,043 | 17,958 | 18,158 | - | 83,530 |
| The note Is updated to correspond to the 2025 presentation methods. |
| Identified | Total value | |||
| intangible | subject | |||
| EUR thousand | assets | Goodwill | Other items | to testing |
125,804 | 166,886 | 27,955 | 320,644 |
| Identified | Total value | |||
| intangible | subject | |||
| EUR thousand | assets | Goodwill | Other items | to testing |
39,036 | 44,370 | 40,460 | 123,767 |
| Tangible assets 2025 | ||||
| Right-of-use-assets, | Right-of-use-assets, | Machinery and | ||
| EUR thousand | buildings | machinery and equipment | equipment | Total |
Acquisition cost, 1 January | 11,504 | 2,705 | 5,504 | 19,712 |
Translation differences and other adjustments | -24 | 2 | -268 | -290 |
Acquisition of subsidiary | 6,818 | 337 | 2,926 | 10,082 |
Increases | 4,742 | 174 | 934 | 5,850 |
Disposals | -359 | -517 | -876 | |
Acquisition cost, 31 December | 22,681 | 3,219 | 8,579 | 34,479 |
Accumulated depreciation and impairment, 1 January | -7,882 | -2,281 | -3,768 | -13,930 |
Translation differences and other adjustments | -21 | 0 | 241 | 220 |
Acquisition of subsidiary | -4,498 | -52 | -2,250 | -6,801 |
Depreciation for the period | -2,701 | -281 | -996 | -3,978 |
Disposals | 359 | 439 | 798 | |
Accumulated depreciation and impairment, 31 December | -14,743 | -2,615 | -6,335 | -23,692 |
Book value, 1 January | 3,622 | 424 | 1,736 | 5,782 |
Book value, 31 December | 7,938 | 604 | 2,244 | 10,786 |
| Tangible assets 2024 | ||||
| Right-of-use-assets, | Right-of-use-assets, | Machinery and | ||
| EUR thousand | buildings | machinery and equipment | equipment | Total |
Acquisition cost, 1 January | 9,353 | 2,424 | 4,362 | 16,138 |
Translation differences and other adjustments | - | - | 47 | 47 |
Acquisition of subsidiary | - | - | - | - |
Increases | 2,151 | 281 | 1,194 | 3,626 |
Disposals | - | - | -98 | -98 |
Acquisition cost, 31 December | 11,504 | 2,705 | 5,504 | 19,712 |
Accumulated depreciation and impairment, 1 January | -5,753 | -2,021 | -2,840 | -10,614 |
Translation differences and other adjustments | - | - | -43 | -43 |
Depreciation for the period | -2,129 | -260 | -956 | -3,345 |
Disposals | - | - | 69 | 69 |
Accumulated depreciation and impairment, 31 December | -7,882 | -2,281 | -3,768 | -13,930 |
Book value, 1 January | 3,600 | 403 | 1,522 | 5,525 |
Book value, 31 December | 3,622 | 424 | 1,736 | 5,782 |
| 14. Deferred Tax Assets and Liabilities | ||||||||||
Changes in deferred tax during 2025 | Changes in deferred tax during 2024 | |||||||||
| Recognized | Recognized | |||||||||
| 1 Jan | in the income | Translation | 31 Dec | 1 Jan | in the income | Translation | 31 Dec | |||
| EUR thousand | 2025 | Acquisition | statement | difference | 2025 | 2024 | Acquisition | statement | difference | 2024 |
| Deferred tax assets: | ||||||||||
Tangible assets | 939 | 13 | 952 | 878 | 61 | 939 | ||||
Other items | 771 | 2298 | 75 | 50 | 3,194 | 913 | -142 | 771 | ||
Offset against deferred tax liabilities | -844 | -844 | -835 | -844 | ||||||
Total | 867 | 2,298 | 88 | 50 | 3,303 | 956 | -81 | 867 | ||
| Deferred tax liabilities: | ||||||||||
From allocations of the fair values of acquisitions | 11,419 | 19,752 | -2576 | 14 | 28,609 | 13,828 | -2,409 | 11,419 | ||
Tangible assets | 844 | 844 | 835 | 9 | 844 | |||||
Other items | -33 | 149 | 116 | -2 | -31 | -33 | ||||
Offset against deferred tax assets | -844 | -844 | -835 | -844 | ||||||
Total | 11,386 | 19,752 | -2,427 | 14 | 28,725 | 13,826 | -2,431 | 11,386 | ||
EUR thousand | 2025 | 2024 |
Trade receivables | 62,570 | 57,863 |
Credit loss provision | -4,120 | -3,510 |
Lease security deposits | 838 | 847 |
Accrued income | 15,616 | 6,395 |
VAT receivable | 2,405 | 3,174 |
Other receivables | 6,498 | 6,347 |
Total | 83,807 | 71,115 |
EUR thousand | 2025 | 2024 |
Undue trade receivables | 47,893 | 43,850 |
Trade receivables 1–30 days overdue | 4,888 | 5,284 |
Trade receivables 31–60 days overdue | 1,921 | 2,537 |
Trade receivables 61–90 days overdue | 1,187 | 827 |
Trade receivables 91–120 days overdue | 1,518 | 672 |
Trade receivables 121–180 days overdue | 958 | 795 |
Trade receivables 181–360 days overdue | 1,357 | 1,823 |
Trade receivables over 360 days overdue | 2,848 | 2,075 |
Total | 62,570 | 57,863 |
EUR thousand | 2025 | 2024 |
Bank accounts | 40,124 | 64,861 |
Total | 40,124 | 64,861 |
| Number | Share capital | |
| of shares | (EUR thousand) | |
1 January 2025 | 25,391,211 | 500 |
31 December 2025 | 25,391,211 | 500 |
EUR thousand | 2025 | 2024 |
Equity incentive program 2025-2027 | -585 | - |
Equity incentive program 2022–2024 | 1,184 | |
Total | -585 | 1,184 |
| 19. Short-term Liabilities | ||
EUR thousand | 2025 | 2024 |
Loans from financial institutions | 29,786 | - |
Earn-out liabilities | - | 890 |
Lease liabilities | 4,400 | 2,117 |
Accounts payable | 4,379 | 2,275 |
Advances received | 25,871 | 14,330 |
Accrued charges and deferred credits | 21,075 | 13,043 |
Other liabilities | 5,734 | 8,435 |
Total | 91,244 | 41,090 |
| FINANCIAL LIABILITIES | |||||
2025 | 2024 | ||||
| Fair value | |||||
EUR thousand | Asset values | Fair values | Asset values | Fair values | hierarchy |
| Long-term | |||||
Loans from financial institutions | 104,625 | 104,625 | - | - | 2 |
Earn-out liabilities | - | - | 3 | ||
Lease liabilities | 4,413 | 2,199 | |||
Total | 109,038 | 2,199 | |||
| Short-term | |||||
Loans from financial institutions | 29,786 | 29,786 | - | - | 2 |
Earn-out liabilities | 890 | 890 | 3 | ||
Lease liabilities | 4,400 | 2,117 | |||
Total | 34,186 | 3,007 |
| 2025 | ||||
EUR thousand | 2026 | 2027 | 2028 | Total |
Loans from financial institutions | 33,382 | 32,613 | 76,478 | 142,473 |
Lease liabilities | 4,400 | 2,639 | 1,775 | 8,814 |
Accounts payable | 4,379 | 4,379 | ||
Total | 42,161 | 35,251 | 78,253 | 155,666 |
| 2024 | ||||
EUR thousand | 2025 | 2026 | 2027 | Total |
Loans from financial institutions | - | - | - | - |
Earn-out liabilities | 890 | - | - | 890 |
Lease liabilities | 2,191 | 1,280 | 880 | 4,352 |
Accounts payable | 2,275 | - | - | 2,275 |
Total | 5,356 | 1,280 | 880 | 7,517 |
| CONTINGENT LIABILITIES | ||
EUR thousand | 2025 | 2024 |
| Pledges given on own behalf | ||
Guarantees | 2,693 | 745 |
Pledges and contingent liabilities total | 2,693 | 745 |