Ssh Communications Security OyjOMXHEX: SSH1V

Financial Statements 2025

· MarketScreener


SSH Communications Security Oyj

Financial Statements and Report of the Board of Directors

2025

‌TABLE OF CONTENTS

TABLE OF CONTENTS 2

REPORT OF THE BOARD OF DIRECTORS FOR 1 JAN - 31 DEC 2025 3

CONSOLIDATED FINANCIAL STATEMENTS 15

CONSOLIDATED COMPREHENSIVE INCOME STATEMENT 16

CONSOLIDATED STATEMENT OF FINANCIAL POSITION 17

CONSOLIDATED CASH FLOW STATEMENT 19

STATEMENT OF CHANGES IN CONSOLIDATED EQUITY 20

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS 22

PARENT COMPANY FINANCIAL STATEMENTS 55

PARENT COMPANY INCOME STATEMENT 56

PARENT COMPANY STATEMENT OF FINANCIAL POSITION 57

PARENT COMPANY STATEMENT OF FINANCIAL POSITION 58

PARENT COMPANY CASH FLOW STATEMENT 59

NOTES TO THE PARENT COMPANY FINANCIAL STATEMENTS 60

DIVIDEND PROPOSAL AND SIGNATURES 69

‌Report of the Board of Directors for 1 Jan - 31 Dec 2025

NET SALES

10-12/

7-9/

4-6/

1-3/

1-12/

10-12/

1-12/

EUR million

2025

2025

2025

2025

2025

2024

2024

BY GEOGRAPHICAL SEGMENT

AMERICAS

1.7

1.9

1.8

1.9

7.2

2.2

7.9

APAC

0.5

0.5

0.6

0.7

2.3

0.6

1.9

EMEA

3.1

3.0

3.0

2.9

12.1

4.0

12.3

Total

5.4

5.5

5.4

5.4

21.6

6.8

22.2

BY OPERATION

Subscription sales

3.4

3.3

3.2

3.3

13.2

3.1

11.9

License sales

0.1

0.2

0.2

0.3

0.7

1.4

1.8

Maintenance sales

1.7

1.7

1.8

1.8

7.1

2.0

7.8

Professional services & others

0.1

0.2

0.2

0.1

0.6

0.3

0.7

Total

5.4

5.5

5.4

5.4

21.6

6.8

22.2

Consolidated net sales for January-December totaled EUR 21.6 (EUR 22.2 million), a decrease of 2.4%, year on year.

A significant part of SSH Communications Security's invoicing is US dollar-based. On average the

U.S. dollar has weakened 4.4% against the euro in 2025, while in 2024 the exchange rate remained relatively stable. With comparable exchange rates, in 2025 the year-to-date net sales decrease was 0.8% compared to 2024.

PROFIT AND PROFITABILITY TRENDS

Operating loss for the financial year amounted to EUR -2.2 million (EUR -0.3 million), with net loss totaling EUR -2.3 million (EUR -0.8 million).

Sales, marketing, and customer support expenses amounted to EUR -9.4 million (EUR -9.2 million), while research and development expenses totaled EUR -9.9 million (EUR -8.9 million) and administrative expenses EUR -4.6 million (EUR -4.6 million). Operating expenses increased by 504

% compared to the previous year.

BALANCE SHEET AND FINANCIAL POSITION

The financial position of SSH Communications Security was improved during the financial year, primarily due to the investment made by Leonardo S.p.A. in the company. The consolidated balance sheet total on December 31, 2025, stood at EUR 47.4 million (EUR 30.1 million), of which cash and cash equivalents accounted for EUR 11.0 million (EUR 2.9 million), or 23.1% of the balance sheet total. In 2025, the company's short-term liquid assets amounted to EUR 10.0 million, while in 2024 the company held no such investments. As of the reporting date, the company has fully repaid all interest-bearing loans, including a premium loan from Elo Mutual Pension Insurance Company, amounting to EUR 0.75 million. On December 31, 2025, gearing, or the ratio of net liabilities to shareholders' equity, was -38.2% (-8.9%), and the equity ratio stood at 78.7% (52.8%).

The reported gross capital expenditure for January-December totaled EUR 0.4 million (EUR 1.5 million). The reported financial income and expenses of EUR -0.4 million (EUR -0.3 million) consisted mainly of exchange rate gains or losses, interest expenses, interest expenses arising from revenue contracts, and interest on lease liabilities.

The Group had a cash flow of EUR 1.1 million (EUR 2.7 million) from business operations, and investments showed a cash flow of EUR -10.1 million (EUR -1.4 million). Cash flow from investments includes investment in financial assets of EUR -10.0 million (EUR 1.5 million) and receiving government grants of EUR 0.3 million (EUR 0.3 million). Cash flow from financing totaled EUR 17.2 million (EUR -0.6 million). Cash flow from financing includes EUR 20.0 million received from the directed share issue to Leonardo S.p.A, a change in debt of EUR -0.75 million (EUR -0.5 million), and proceeds from shares subscribed with option rights of EUR 0.6 million (EUR 0.3 million). During 2025, the Group repurchased 2.2 million of the principal from the hybrid instrument and paid

0.4 million interest related to the repurchase of the principal. Total cash flow from operations, investments, and financing was EUR 8.2 million (EUR 0.7 million).

RESEARCH AND DEVELOPMENT

Research and development expenses for January-December totaled EUR -9.9 million (EUR -8.9 million), the equivalent of 45.7% of net sales (40.0%). During January-December, the company has capitalized new product R&D costs in the amount of EUR 0.4 million (EUR 1.4 million). Depreciation from R&D capitalization assets was EUR -1.6 million (EUR -1.7 million).

INTANGIBLE ASSETS

The Group's research and development activities aim to respond to emerging information security threats and improve product competitiveness, quality, and usability. Also, to increase the mutual integration of products. All product lines have their own R&D team, and in addition, SSH has a shared technology team that serves all product lines of the company. Development costs are capitalized to the balance sheet as intangible assets, depending on the point in the lifecycle of the product.

The Group's goodwill is based on the acquisition of Secure Collaboration (former Deltagon). The acquisition was closed on 26 April 2021. The transaction strengthened SSH's position as a supplier of encrypted communication solutions broadening SSH's offerings portfolio and customer base. The acquisition also supported the Group's transition to a subscription-based business model.

The Group's customer-related intangible assets are based on the acquisition of Secure Collaboration (former Deltagon) and were considered as key acquired intangible assets. Other immaterial rights include obtained technology, patents, trademarks, and technology rights. The Group's patent portfolio has been developed since 1997. SSH's key intellectual property is protected with trademarks, copyrights and other available means. Obtained technology was recognized in Secure Collaboration acquisition.

RISKS AND UNCERTAINTIES

Substantial risks that might affect the profitability of the company have been reviewed and updated to reflect the current macroeconomic environment.

The largest risks are:

  • Cybercrime, including, e.g., ransomware

  • Delays in product development and closing new business as well as phasing of new business cases

  • Ability to execute the strategy

  • Ability to retain and recruit key personnel

  • Maintaining the ability to innovate and develop the product portfolio including intellectual property rights (IPR)

  • IPR litigation and utilization of the patent portfolio

  • A large portion of the company revenue is invoiced in USD currency, and possible significant fluctuation in USD currency rates during the year could have unpredictable effects on profitability. The company decides on hedging of USD-based contracts case by case.

  • Uncertainty in the macroeconomic environment, which can affect both the company's operational costs and financial expenses, as well as customer decision-making and product demand. Factors causing uncertainty include, for example, high inflation and increased market interest rates, a global pan-demic, or an international conflict such as war.

The principles and organization of risk management of SSH Communications Security can be read

from the company's website https://www.ssh.com.

HUMAN RESOURCES AND ORGANIZATION

SSH Communications Security Group had 135 (134) employees at the end of December, which increased by 1 employee from the end of 2024. The average age among employees was 42 years (41 years). Approximately 21.5% (20.9%) of the employees were women and 78.5% (79.1%) men. At the end of the period, 40.0% (35.8%) of the employees worked in sales, marketing, and customer services, 47.4% (51.5%) in R&D, and 12.6% (12.7%) in corporate administration.

At the end of the financial period, the parent company had 91 (87) employees on its payroll. On average, the parent company had 89 (96) employees during the period under review. Parent company salaries, bonuses, and other personnel expenses during the financial period totaled EUR 8.5 million (9.1 million).

BOARD OF DIRECTORS AND AUDITORS

The Annual General Meeting of SSH Communications Security Oyj was held on March 26, 2025. Henri Österlund, Kai Tavakka, Christian Fredrikson, Catharina Candolin and Tuomo Louhivuori were elected as directors of the company's Board of Directors. At the inaugural meeting of the Board of Directors, Henri Österlund was elected as the Chairman.

The Extraordinary General Meeting held August 7, 2025 approved the Board of Directors' proposal that the Section 4 of the Articles of Association of the Company is amended to include the following: Up to four members may be appointed to the Board of Directors so that each shareholder holding more than 20 percent of the Company's outstanding shares is entitled to appoint

one member to the Board of Directors. On 24 October 2025, Leonardo S.p.A. appointed Francesco Di Sandro as a member of the Board of Directors of the Company.

The Authorized Public Accountant Firm Ernst & Young Oy was re-elected as the auditor of the company. Ernst & Young Oy informed the company that Maria Onniselkä, Authorized Public Accountant, will continue as the accountant with the main responsibility.

GROUP MANAGEMENT TEAM

At the end of 2025, the Group Management Team consisted of three members: Rami Raulas, Chief Executive Officer

Michael Kommonen, Chief Financial Officer Miikka Sainio, Chief Technology Officer

PRINCIPAL PROVISIONS OF THE ARTICLES OF ASSOCIATION

According to the Articles of Association, the highest decision-making power in the company is wielded by the shareholders at the shareholders' meeting. The Annual General Meeting (AGM) is held within six months of the completion of the company's financial period, at a time decided by the Board. The AGM decides the number of members of the Board of Directors and elects them. Additionally, under the Finnish Limited Liability Companies Act, the AGM has the authority to amend the company's Articles of Association, adopt the financial statements, approve the amount of dividends, and select the company's auditors. Each SSH Communications Security Corporation share conveys one vote at the shareholder's meeting. Under the Articles of Association, the CEO is appointed by the Board of Directors.

CORPORATE GOVERNANCE

SSH Communications Security abides by its Articles of Association as well as principles of transparent and responsible corporate governance, and high ethical standards in its governance and decision-making. The company complies with the Finnish company and securities market legislation, including the market abuse regulation, rules of Nasdaq Helsinki and Finnish Corporate Governance Code 2025 adopted by the Securities Market Association.

For more information see our Corporate Governance Statement that is published annually as a

separate report and can be found at SSH's website.

RESPONSIBILITY AND BUSINESS ETHICS

SSH Communications Security is committed to systematically maintain and develop the responsibility and sustainability of the business through its strategy, operations, and actions. The company is committed to operate in socially and ethically responsible way.

The company's ethical principles emphasize values that are important to SSH, such as antibribery, position and treatment of employees, and safety and behavioral culture within workplaces.

SSH Communications Security is a responsible employer and treats all employees equally. The company does not approve harassment or discrimination in any form and for that, the company has created internal guidelines and organized training. The company constantly develops the safety and comfort of its workplaces as well as the management of work-related stress and coping with the workload. In addition, the company offers its employees physical, cultural, and other benefits.

SSH Communications Security regards the diversity of its personnel as an essential strength and encourages the appraisal and adoption of diversity throughout the organization including top management.

The company has a separate Anti-Bribery and Anti-Corruption Policy as well as an equality plan focusing on equal and fair treatment of its employees.

The company has also a whistleblowing policy in place to ensure that employees and third parties, if they wish, can report anonymously suspected serious deficiencies, abuses, and crimes within the SSH Group.

SSH has established a Code of Conduct for responsible and transparent activities, employee satisfaction, and ethics for all employees worldwide.

DISCLOSURE ACCORDING TO THE EU TAXONOMY REGULATION

Small and medium sized companies are exempt from the requirements to disclose information according to Regulation (EU) 2020/852 of the European Parliament and of the Council of 18 June 2020 on the establishment of a framework to facilitate sustainable investment and amending Regulation (EU) 2019/2088 (the "Taxonomy Regulation"). Therefore, SSH has not disclosed Taxonomy Regulation information in the reports for fiscal year 2025.

SHARES, SHAREHOLDING, AND CHANGES IN GROUP STRUCTURE

The reported trading volume of SSH Communications Security shares totaled 23,360,100 shares (valued at EUR 65,644,531) during the reporting period. The highest quotation was EUR 5.66, and the lowest EUR 0.94. The volume-weighted average share price for the period was EUR 2.81, and the share closed at EUR 3.15 (December 31, 2025).

Leonardo S.p.A is the largest shareholder of SSH, with 24.5% of the company shares and votes. Accendo Capital is the second largest shareholder of SSH, with 20.8%, and Tatu Ylönen holds 12.8% of the company's shares. More information about the shareholding can be obtained from the company's website, ww.ssh.com.

The company has the following subsidiaries:

  • SSH Communications Security, Inc. and SSH Government Solutions, Inc. in the USA

  • SSH Communications Security Ltd. in Hong Kong

  • SSH Commsec Singapore Pte. Ltd in Singapore

  • SSH Communications Security UK Ltd. in the UK

  • SSH Operations Ltd., Kyberleijona Ltd., SSH Technology Ltd., and SSH Secure Collaboration Ltd. in Finland. SSH Operations Ltd. has a branch in Germany.

State Security Networks Group Finland (Suomen Erillisverkot Oy) became a non-controlling interest holder of Kyberleijona Oy on August 14, 2018 with 35% ownership. SSH Communications Security Oyj owns 65% of the shares in Kyberleijona Oy.

During the review period, no dividend or return of capital has been distributed.

INFORMATION ON SHAREHOLDERS

Distribution of ownership by sector

Type of sector

Number of

shares

Percentage of shares and votes, %

Private individuals

20,701,566

37.96

Private companies and Other

18,577,663

34.06

Investment & PE

11,330,000

20.77

Pension & Insurance

2,539,547

4.66

Fund companies

63,500

0.12

Unknown owner type

1,329,197

2.44

Total

54,541,473

100.00

DISTRIBUTION OF HOLDINGS BY NUMBER OF SHARES

Shares

Number of share-

holders

Number of shares

Percentage of

shares, %

1−1000

6,995

1,713,882

3.14

1001−5000

1,165

2,665,099

4.89

5001−10,000

198

1,473,407

2.70

10,001−50,000

185

3,976,707

7.29

50,001−100,000

19

1,250,295

2.29

100,001−500,000

13

2,421,580

4.44

500,001−1,000,000

5

3,319,588

6.09

1,000,000-

6

36,391,718

66.72

Unknown holding size

-

1,329,197

2.44

Total

8,586

54,541,473

100.00

The ten largest shareholders Dec 31, 2025

Percentage of shares, %

Number of

shares

Leonardo S.p.A.

24.45

13,333,333

Accendo Capital

20.77

11,330,000

Tatu Ylönen

12.81

6,987,123

Timo Syrjälä

3.66

1,993,663

The Estate of Juha Mikkonen

3.13

1,706,000

Ilmarinen Mutual Pension Insurance Company

1.91

1,041,599

Eva Syrjänen

1.41

768,091

Varma Mutual Pension Insurance Company

1.38

755,300

Elo Mutual Pension Insurance Company

1.27

692,000

Teemu Tunkelo

1.08

591,197

Total

71.87

39,198,306

SHARE CAPITAL AND BOARD AUTHORIZATIONS

The company's registered share capital on December 31, 2025, was EUR 1,636,244, consisting of 54,541,473 shares.

During 2025, Leonardo S.p.A. invested in the Company by subscribing to 13,333,333 new shares at a subscription price of EUR 1.50 per share, thereby raising EUR 19,999,999.50 for the company. The increase in share capital was EUR 400,000.

In 2025, share capital increased by EUR 7,203 through the subscription of stock options. Stock options were exercised in the financial year 2025 with 240,109 shares.

The Annual General Meeting approved the Board of Directors' proposal to authorize the Board of Directors to decide upon the issuing of a maximum of 4,000,000 shares as a share issue against payment or without payment or by giving stock options or other special rights entitling to shares, in accordance with Chapter 10 Section 1 of the Finnish Companies Act, either according to the shareholders' pre-emptive right to share subscription or deviating from this right, in one or more tranches. Based on the authorization, it can be either issuing of new shares or transfer of own shares, which the company possibly has in its possession.

Based on the authorization, the Board of Directors shall have the same rights as the Annual General Meeting to decide upon the issuing of shares and special rights (including stock options) in accordance with Chapter 10 Section 1 of the Finnish Companies Act. Thereby, the authorization to be given to the Board of Directors includes, inter alia, the right to deviate from the sharehold-ers' pre-emptive rights with directed issues providing that the company has a weighty financial reason for the deviation.

Furthermore, the authorization includes the Board of Directors' right to decide upon who are entitled to the shares and/or stock options or special rights in accordance with Chapter 10 Section 1 of the Finnish Companies Act as well as upon the related compensation, subscription and payment periods and upon the registering of the subscription price into the share capital or invested non-restricted equity fund within the limits of the Finnish Companies Act.

The authorization can be used as part of the company's incentive and commitment programs up to a maximum of 2,000,000 shares.

The authorization will be valid until the next Annual General Meeting but will however expire at the latest on June 30th, 2026.

The Annual General Meeting approved the Board of Directors' proposal to authorize the Board of Directors to decide upon acquisition of a maximum of 2,000,000 own shares of the company with assets belonging to the company's non-restricted equity, which represents approx. 4,9 % of all shares in the company. The shares can also be acquired otherwise than in proportion to the holdings of the existing shareholders. The maximum compensation to be paid for the acquired shares shall be the market price at the time of purchase, which is determined by public trading.

The Board of Directors proposes that the authorization for the acquiring of the company's own shares would be used, inter alia, in order to strengthen the company's capital structure, to finance and realize corporate acquisitions and other arrangements, to realize the share-based incentive programs of the company or otherwise to be kept by the company, to be transferred for other purposes or to be cancelled. The acquisition of shares reduces the company's distributable non-restricted equity.

Decision concerning the acquiring of own shares cannot be made so that the combined amount of the own shares, which are in the possession of, or held as pledges by, the company or its subsidiaries exceeds one-tenth of all shares. The Board of Directors shall decide upon all other matters related to the acquisition of shares.

The authorization will be valid until the next Annual General Meeting, but will however expire at the latest on June 30th 2026.

The Company and Leonardo S.p.A. on 1 July 2025 entered into a framework investment agreement, whereby the parties have agreed on their future strategic cooperation and the terms on which Leonardo S.p.A. will make an investment in the Company by subscribing for new shares in the Company (the "Transaction").

To consummate the Transaction, the Extraordinary General Meeting approved the Board of Di-rectors' proposal to authorize the Board of Directors to decide on the share issue against the payment on the following terms:

The authorization entitles the Board of Directors to decide on the issuing of a maximum of 13,333,333 shares as a directed share issue against payment in deviation from the shareholders' pre-emptive rights in one or several instalments. Based on the authorization, either new shares can be issued, or own shares, which the Company possibly has in its possession, can be transferred.

The authorization can be used to execute the Transaction.

Based on the authorization, the Board of Directors has the same right as the Extraordinary General Meeting to decide on the issuing of shares against payment. Thereby, the authorization to be given to the Board of Directors includes, inter alia, the right to deviate from the shareholders' pre-emptive rights with directed issues providing that the Company has a weighty financial reason for the deviation in respect of the share issue against payment.

The authorization also includes the Board of Directors' right to resolve on the consideration paid for or in relation to the shares, subscription and payment periods, as well as the allocation of the subscription price to the Company's share capital or fund for invested unrestricted equity, within the limits permitted by the Finnish Companies Act.

The authorization will be valid until 30 April 2026. The authorization does not reverse previous authorizations granted to the Board of Directors concerning the issuing of shares, stock options and other special rights.

HYBRID CAPITAL SECURITIES

Hybrid capital securities in the amount of EUR 12 million were issued in March 2015 and subscribed by institutional investors. The capital securities bear a fixed interest rate of 11.5 percent. The capital securities have no maturity date, but the issuer has the right to redeem them after 3 but before 5 years from the issue date, upon certain conditions, or after 5 years from the issue date. The investors had the right to convert the capital loan into the Company's shares at EUR

4.76 per share until 30 March 2020.

A hybrid capital security is an instrument that is subordinated to the Company's other debt obligations, and it does not have a maturity date (i.e. it is perpetual). It is treated as equity in the balance sheet in financial statements. Unpaid interest is cumulated but presented in the financial

statements only after Board of Directors' interest payment decision. Paid interest on the hybrid capital securities decreases the retained earnings of the group and the parent company. Hybrid capital securities do not confer on their holders any shareholder rights and do not dilute the holdings of the current shareholders.

Payment of the hybrid loan interest and repurchase of the principal are subject to the Board of Directors' decision. The Group's Board of Directors had decided that interest on the hybrid capital securities was not paid in March 2024 and 2025. The accumulated interest on hybrid capital securities at the end of 2025 was EUR 3,416,276. During 2025, the company purchased EUR 2.2 million of the loan principal. The interest paid when repurchasing the principal of the hybrid capital securities decreases the retained earnings of the group and the parent company.

SHARE-BASED PAYMENTS

The share-based payments of SSH Communications Security are stock options. Stock option programs have been in effect in the reporting period or in the comparison year.

The Board of Directors decided on March 26, 2025 on a new stock option program 2025A. The maximum number of stock options is 980,000. The share subscription period will be from February 23, 2027 to March 31, 2029. The share subscription price for the shares is EUR 1.24.

On March 27, 2024 the Board of Directors decided on a stock option program 2024A. The maximum number of stock options is 980,000. The share subscription period will be from February 24, 2026 to March 31, 2028. The share subscription price for the shares is EUR 1.83.

Each option gives the right to subscribe to one new share at a price and at a time specified in the terms of the stock option plan. The option rights will be canceled in case the employee leaves the company before the subscription time has begun. There are no other conditions to the beginning of the option rights.

The shares subscribed with the granted option rights include the rights to any dividend payable for the reporting period during which the shares were subscribed. Other shareholder rights commence as soon as the increase in the share capital has been registered in the Trade Register. More information on stock option plans is given in note 20 in the consolidated financial statements.

RELATED PARTY TRANSACTIONS

During the reporting period, there have not been any significant transactions with related parties, other than agreed remuneration with executive management and board.

EVENTS AFTER THE BALANCE SHEET DATE

On 9 January 2026, SSH Communications Security announced that David Wishart, VP EMEA, was appointed a member of the Executive Management Team, and Harri Pendolin was appointed Chief Product Officer and a member of the Executive Management Team, effective 1 February 2026.

BUSINESS OUTLOOK FOR 2026

We expect net sales to grow during 2026 compared to 2025. We estimate EBITDA and cash flow from operating activities to be positive for 2026.

DIVIDEND AND OTHER DISTRIBUTION OF ASSETS

The parent company's distributable funds are EUR 11,459,637.55 of which the loss for the financial year is EUR -2,106,061.96. The Board of Directors proposes to the Annual General Meeting on 26 March, 2026 that no dividend or return of capital shall be distributed. It is proposed that the loss of the financial year shall be entered to the retained earnings in the shareholders' equity.

FINANCIAL INDICATORS

2025

2024

2023

Net sales

EUR

21,611,100

22,150,410

20,321,947

Operating profit/loss

EUR

-2,177,557

-261,700

-1,646,853

% of net sales

-10.1

-1.2

-8.1

EBITDA

EUR

1,509,424

3,423,006

1,816,713

% of net sales

7.0

15.5

8.9

Profit/loss before taxes

EUR

-2,534,762

-593,477

-2,105,412

% of net sales

-11.7

-2.7

-10.4

Return on equity

%

-13.0

-8.7

-19.4

Return on investments

%

-13.3

-5.1

-16.4

Net interest-bearing debt

EUR

-9,866,633

-805,624

279,993

Gearing

%

-38.2

-8.9

2.9

Equity ratio

%

78.7

52.8

50.0

Gross investments in tangible and

intangible assets

EUR

428,843

1,516,110

2,667,457

% of net sales

2.0

6.8

13.1

Research and development costs

EUR

-9,879,892

-8,862,262

-7,850,736

% of net sales

45.7

40.0

38.6

Average number of personnel

132

145

150

Number of personnel 31 Dec

135

134

158

Salaries and fees

EUR

-13,871,730

-13,552,174

-12,201,271

INDICATORS PER SHARE

2025

2024

2023

Earnings per share1,2

EUR

-0.08

-0.06

-0.10

Earnings per share, diluted1,2

EUR

-0.08

-0.06

-0.10

Equity per share

EUR

0.32

0.23

0.25

Dividends

EUR

0

0

0

Dividends per share

EUR

0.00

0.00

0.00

Dividend payout ratio

%

0

0

0

Effective dividend yield

%

0

0

0

Return of capital

EUR

0

0

0

Return of capital per share

EUR

0

0

0

Adjusted average number of shares

during the period

1,000

44,361

40,929

40,482

Adjusted number of shares at the

end of the period

1,000

54,541

40,968

40,664

Adjusted average number of shares considering dilution effect

1,000

44,361

40,929

40,482

Price per earnings ratio (P/E)

neg.

neg.

neg.

Market capitalization 31 Dec

mEUR

171.8

42.6

54.1

  1. Earnings per share is impacted by the accrued unpaid interest of hybrid capital securities. Stock options are excluded from the EPS diluted when the result is negative.

  2. The 2024 figure has been corrected to include only the interest on the hybrid loan for the relevant period.

Share performance at Nasdaq Helsinki

2025

2024

2023

Average price

EUR

2.81

1.33

1.64

Share price, year end

EUR

3.15

1.04

1.33

Lowest quotation

EUR

0.94

0.98

1.20

Highest quotation

EUR

5.66

2.24

2.4

Volume of shares traded

millions

23.4

7.8

3.8

Volume of shares traded, % of total number

%

52.7

19.0

9.4

Value of shares traded

mEUR

65.6

11.6

6.1

ALTERNATIVE PERFORMANCE MEASURE

SSH Communications Security presents an alternative performance measure, which is not defined by IFRS standards. Alternative performance measures should not be considered as substitutes for performance measures in accordance with the IFRS.

EBITDA = Operating profit/loss + depreciation, amortization, and impairment

The following table presents the reconciliation of EBITDA to the operating profit/loss.

kEUR

2025

2024

EBITDA

1,509

3,423

Depreciation and amortization

-3,687

-3,685

Operating profit/loss

-2,178

262

Operating profit = profit/loss for the period + income taxes + financial income and expenses

CALCULATION OF FINANCIAL RATIOS

Return on Equity, % (ROE) = Profit/loss for the financial year x 100

Equity (average during the financial year)

Return on Investment, % (ROI) = Profit/loss before taxes x 100

Balance sheet total - Non-interest-bearing debts (average dur-

ing the financial period)

Equity Ratio, % = Equity x 100 Balance sheet total - Advance payments received

Earnings Per Share (EPS) =

Profit/loss for the financial period attributable to owners of the

parent company - Interest on hybrid capital securities Average number of outstanding shares during the financial

period

Diluted Earnings Per Share (EPS) =

Profit/loss for the financial period attributable to owners of the

parent company - Interest on hybrid capital securities Adjusted average number of shares considering dilution effect

Dividend Per Share = Dividend

Number of outstanding shares during the financial period

Dividend Pay-out Ratio, % = Dividend per share x 100

Earnings per share

Equity Per Share =

Equity

Number of outstanding shares on the financial statement date, adjusted for share issue

x 100

Gearing, % = Interest-bearing debt - Liquid assets x 100 Equity

‌CONSOLIDATED FINANCIAL STATEMENTS CONSOLIDATED FINANCIAL STATEMENTS ‌CONSOLIDATED COMPREHENSIVE INCOME STATEMENT

EUR Note

1 Jan-31 Dec 2025

1 Jan-31 Dec 2024

NET SALES 3

21,611,100

22,150,410

Cost of goods sold

-84,407

-76,519

GROSS MARGIN

21,526,692

22,073,891

Other operating income 4

170,178

346,563

Sales and marketing costs 5, 6

-9,416,376

-9,192,890

R&D costs 5, 6

-9,879,892

-8,862,262

Administrative costs 5, 6

-4,578,159

-4,627,002

OPERATING PROFIT/LOSS

-2,177,557

-261,700

Finance income 7

91,357

96,863

Finance costs 8

-448,561

-428,640

PROFIT/LOSS BEFORE TAXES

-2,534,762

-593,477

Income tax expense 9

262,636

-210,806

PROFIT/LOSS FOR THE YEAR

-2,272,126

-804,282

Proft/loss attributable to:

Owners of the parent company

-2,278,630

-1,082,910

Non-controlling interests

6,504

278,628

TOTAL

-2,272,126

-804,282

OTHER COMPREHENSIVE INCOME

Items that may be reclassified subsequently to profit or loss:

Translation differences

682,510

-352,628

TOTAL COMPREHENSIVE INCOME FOR THE YEAR

-1,589,616

-1,156,910

Total comprehensive income attributable to:

Owners of the parent company

-1,596,120

-1,435,538

Non-controlling interests

6,504

278,628

TOTAL

-1,589,616

-1,156,910

Earnings per share

Basic earnings per share (EUR)1 10

-0.08

-0.06

Diluted earnings per share (EUR)1 10

-0.08

-0.06

1) The 2024 figure has been corrected to include only the interest on the hybrid loan for the relevant period.

CONSOLIDATED FINANCIAL STATEMENTS ‌CONSOLIDATED STATEMENT OF FINANCIAL POSITION

ASSETS

EUR

Note

31 Dec 2025

31 Dec 2024

NON-CURRENT ASSETS

Property, plant and equipment

11

158,262

201,076

Right-of-use assets

12, 23

894,704

1,300,287

Intangible assets

13

16,690,903

19,449,430

Investments

11,000

11,000

Total non-current assets

17,754,869

20,961,793

CURRENT ASSETS

Inventories

14

384,433

352,312

Trade receivables

15

7,197,260

4,842,207

Other receivables

16

349,233

552,570

Prepaid expenses and accrued expenses

480,549

456,084

Income tax receivables

9

222,475

Current financial assets

19

10,040,209

Cash and cash equivalents

19

10,970,058

2,923,397

Total current assets

29,644,216

9,126,570

TOTAL ASSETS

47,399,085

30,088,363

CONSOLIDATED FINANCIAL STATEMENTS

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

EQUITY AND LIABILITIES EUR Note 31 Dec 2025 31 Dec 2024 EQUITY ATTRIBUTABLE TO THE PARENT COMPANY SHAREHOLDERS

Share capital

17

1,636,244

1,229,041

Translation differences

-1,153,649

-1,836,160

Unrestricted invested equity fund

46,016,176

25,825,324

Hybrid capital securities

9,780,000

12,000,000

Retained earnings

-37,222,946

-34,924,709

Equity attributable to the parent company shareholders

19,055,825

2,293,496

Non-controlling interests

6,744,407

6,737,902

Total equity

25,800,233

9,031,398

NON-CURRENT LIABILITIES

Non-current interest-bearing liabilities

18,22

245,000

Lease liabilities

18,23

683,888

1,107,425

Other non-current liabilities

24

198,870

Advances received and deferred revenue

15

4,060,447

2,468,629

Deferred tax liabilities

870,118

1,047,299

Total non-current liabilities

5,813,323

4,868,352

CURRENT LIABILITIES

Trade and other payables

15

4,801,230

4,907,826

18,2

Current interest-bearing liabilities

2

500,000

Lease liabilities

18,23

419,538

265,348

Advances received and deferred revenue

15

10,564,762

10,515,439

Total current liabilities

15,785,530

16,188,614

TOTAL LIABILITIES

21,598,853

21,056,964

TOTAL EQUITY AND LIABILITIES

47,399,085

30,088,363

CONSOLIDATED FINANCIAL STATEMENTS ‌CONSOLIDATED CASH FLOW STATEMENT

EUR

Note

1 Jan-31 Dec 2025

1 Jan-31 Dec 2024

Cash flows from operating activities

Receipts from customers

3, 15

21,059,606

22,091,762

Payments to suppliers and employees

5, 21

-19,855,179

-19,110,511

Cash flows from operating activities before financial items and taxes

1,204,427

2,981,251

Interest paid and payments on other financial costs

-50,871

-104,648

Interest received and other financial income

91,357

42,188

Income taxes paid

-124,498

-190,396

Net cash flows from operating activities

1,120,415

2,728,396

whereof change in working capital

-210,359

-229,361

Cash flows from investing activities

Investments in tangible and intangible assets

11, 13

-428,843

-1,516,110

Investments in financial assets

19

-10,000,000

1,500,000

Acquisition of a subsidiary, net of cash acquired

22

-1,670,000

Receipt of government grants

4

296,203

292,254

Net cash flows from investing activities

-10,132,640

-1,393,857

Cash flows from financing activities

Change in current debt

18,22

-750,000

-500,000

Change in non-current debt

24

198,870

Principal repayments on the hybrid loan

-2,220,000

Interest paid on hybrid capital securities

-371,100

Proceeds from the share issue

17

20,000,000

Proceeds from shares subscribed with option rights

598,055

281,688

Principal portion of finance lease payments

23

-234,223

-402,333

Net cash flows from financing activities

17,221,601

-620,645

Change in cash and cash equivalents

8,209,376

713,895

Cash and cash equivalents in beginning of period

2,923,397

2,153,105

Exchange rate effect

-162,715

56,396

Change in cash and cash equivalents

8,209,376

713,895

Cash and cash equivalents at end of period

10,970,058

2,923,397

CONSOLIDATED FINANCIAL STATEMENTS ‌STATEMENT OF CHANGES IN CONSOLIDATED EQUITY Attributable to the owners of the Company

EUR

Note

Share capital

Hybrid capital securities

Translation differences

Unrestricted invested eq-

uity fund

Retained earnings

Total

Non-con-trolling in-

terests

Total equity

Equity 1 Jan 2024

17

1,219,933

12,000,000

-1,483,532

25,552,743

-34,218,733

3,070,410

6,459,274

9,529,685

Correction relating to prior years

1,582

1,582

1,582

Equity 1 Jan 2024

1,219,933

12,000,000

-1,483,532

25,552,743

-34,217,151

3,071,992

6,459,274

9,531,267

Comprehensive profit/loss

Profit/loss for the year

-1,082,910

-1,082,910

278,628

-804,282

Other comprehensive items

Translation differences

-352,628

-352,628

-352,628

Comprehensive profit/loss

for financial period, total

-352,628

-1,082,910

-1,435,538

278,628

-1,156,910

Share-based payment plans

375,352

375,352

375,352

Shares subscribed on option rights

9,108

272,580

281,688

281,688

Transactions with shareholders

9,108

272,580

375,352

657,040

657,040

Equity 31 Dec 2024

1,229,041

12,000,000

-1,836,160

25,825,324

-34,924,709

2,293,495

6,737,902

9,031,398

Attributable to the owners of the Company

EUR

Note

Share capi-

tal

Hybrid capital securities

Translation differences

Unrestricted invested equity fund

Retained earnings

Total

Non-control-ling interests

Total equity

Equity 1 Jan 2025

17

1,229,041

12,000,000

-1,836,160

25,825,324

-34,924,709

2,293,495

6,737,902

9,031,398

Comprehensive profit/loss

Profit/loss for the year

-2,278,630

-2,278,630

6,504

-2,272,126

Other comprehensive items

Translation differences

682,510

682,510

682,510

Comprehensive profit/loss

for financial period, total

682,510

-2,278,630

-1,596,120

6,504

-1,589,616

Hybrid capital securities

- 2,220,000

- 371,100

-2,591,100

-2,591,100

Share issue

400,000

19,600,000

20,000,000

20,000,000

Share-based payment plans

Shares subscribed on option rights

7,203

590,852

351,495

351,495

598,055

351,495

598,055

Transactions with shareholders

407,203

-2,220,000

20,190,852

-19,605

18,358,450

18,358,450

Equity 31 Dec 2025

1,636,244

9,780,000

-1,153,649

46,016,176

-37,222,945

19,055,826

6,744,407

25,800,233

CONSOLIDATED FINANCIAL STATEMENTS ‌NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
  1. GENERAL ACCOUNTING PRINCIPLES Basic information about the Group

    SSH Communications Security Corporation helps organizations access, secure and control their digital core - their critical data, applications and services. In the rapidly growing global data economy, secure access that enables digital transformation at business velocity is the new competitive advantage.

    Our thousands of customers include Fortune 500 companies, the world's largest financial institutions, and major organizations in all verticals. Our solutions guard against the rapidly changing threat landscape that includes both internal and external actors.

    We generate shareholder value from a combination of our world-leading expertise, proven enterprise-class solutions, professional services, support offering, and from our strong IP portfolio and well-established licensing operations.

    The SSH Communications Security Group consists of SSH Communications Security Corporation and its subsidiaries. SSH Communications Security Corporation (corporate id 1035804-9) is domiciled in Helsinki, Finland and is a publicly traded company, whose share is quoted on NASDAQ Helsinki Oy (SSH1V). SSH Communications Security Corporation has its registered office at address Karvaamokuja 2D, 00380 Helsinki, Finland.

    The SSH Communications Security Board of Directors approved this financial statement for publication at its meeting on 16 February 2026. Under the Finnish Limited Liability Companies Act, the shareholders can accept or reject the financial statement at the AGM held after its publication. A copy of the financial statements is published as a part of the company's annual report.

    The annual report is available on the company website at www.ssh.com, or at the head office of SSH Communications Security Corporation. All stock exchange bulletins are available on the company website www.ssh.com.

    In accordance with the European Single Electronic Format (ESEF) reporting requirements, SSH has published the Board of Directors' report and the financial statements as an XHTML file, which is the official version of the report. In line with the ESEF requirements, the primary statements of the consolidated financial statements have been labelled with XBRL tags, and the notes to the financial statements with XBRL block tags.

    The PDF version of the Financial Statements and report of the Board of Directors report is voluntary publication.

    Basis of preparation of financial statements

    The consolidated financial statements have been prepared in compliance with the International Financial Reporting Standards (IFRS). The forementioned standards are the standards and interpretations thereof approved for use in the EU pursuant to Regulation (EC) No. 1606/2002 implemented in the Finnish Accounting Act and legislation based thereon. The notes to the consolidated financial statements are also compliant with Finnish accounting and company legislation.

    The consolidated financial statements are based on original acquisition costs unless otherwise noted in the accounting principles. The consolidated financial statements are presented in full euros unless otherwise stated.

    Converting Foreign Currency Transactions

    Items of each subsidiary included in the consolidated financial statements are measured using the currency of the operating environment of that subsidiary ('functional currency'). The consolidated financial statements are presented in euros, which is the functional and reporting currency of the parent company.

    Transactions in Foreign Currency

    Foreign currency denominated transactions are recognized at the exchange rate of the functional currency on the transaction date. In practice, the exchange rate used is approximately the rate of the transaction date. Outstanding receivables and liabilities in foreign currencies are measured using the exchange rates on the balance sheet date. Exchange rate differences are recorded in the income statement. Exchange rate gains and losses on financing are included in financing income and costs.

    Translation of Financial Statements of Foreign Subsidiaries

    The comprehensive income statements and cash flow statements of subsidiaries whose functional currency is other than EUR are translated into euros using the exchange rate of the transaction dates. In practice, the translations are done once a month using the monthly average exchange rate. Balance sheet items are translated into euros with the exchange rate of the balance sheet date. The translation of the comprehensive profit/loss for the financial period using different exchange rates in the comprehensive income statement on the one hand and in the balance sheet on the other causes a translation difference recognized under Group equity under other comprehensive profit/loss items.

    Translation differences generated through elimination of the acquisition costs of foreign subsidiaries and translation of equity items accrued after acquisition are recognized under other comprehensive profit/loss items. When a subsidiary is sold, accumulated translation differences are recognized in the income statement as part of the gain or loss on the sale.

    Use of estimates

    Preparation of the consolidated financial statements in accordance with IFRS requires management to make estimates and assumptions affecting the reported amounts of assets, liabilities, income, and expenses, as well as the disclosure of contingent assets and liabilities. The estimates and assumptions are based on historical experience and other factors that are believed to be reasonable under the circumstances, which form the basis of making the judgments about carrying values. These estimates and assumptions are reviewed on an ongoing basis, and possible effects of changes in estimates and assumptions are recognized during the period they are changed.

    The estimates and assumptions that have a significant risk of causing adjustment to the carrying value of assets or liabilities within the next financial year relate to restructuring plans, impairment testing, claims, onerous contracts, and provisions.

    New and amended standards and interpretations

    During 2025, there were no changes in the Group's accounting principles.

    Changes that become effective later

    The Group will adopt new and amended standards and interpretations as of the effective date or, if the date is other than the first day of the financial year, from the beginning of the subsequent financial year. There are no new or amended IFRS standards that are expected to have a material impact on the Group from 1 January 2026.

    IFRS 18 Presentation and Disclosure in Financial Statements is effective from 1 January 2027 and applies retrospectively. IFRS 18 Presentation and Disclosure in Financial Statements will replace IAS 1 Presentation of Financial Statements. Adaptation of IFRS 18 will be mandatory. IFRS 18 aims to enhance transparency and improve comparability of the presentation and disclosure in the financial statements.

    SSH plans to adopt the IFRS 18 accounting standard initially 1 January 2027, however early adoption is permitted. IFRS 18 will impact income statement presentation and disclosing information in notes. The Group's accounting policies will be amended to include the disclosures for Management performance measures (MPMs) and operating profit according to the IFRS 18. Adaptation of IFRS 18 may impact restructuring income statement including the classification of income and expenses (operating, investing, financing) to ensure that grouping the information in the financial statements is presented according to the standard IFRS 18.

  2. SEGMENT INFORMATION

    SSH Communications Security Oyj has one reportable segment; the software business, due to business model, the nature of its operations and its governance structure.

    SSH's operations have similar financial characteristics and are similar in terms of the nature of product and service production processes, types of customers, geographical characteristics, methods used in product or service distribution or service provision.

    Segment reporting is consistent with the internal reporting submitted to the chief operating decision-maker. The Executive Management Team acts as the chief operating decision-maker, responsible for allocating resources and assessing performance as well as making strategic decisions.

  3. NET SALES

    Accounting principles

    Revenue Recognition

    SSH Communications Security net sales derive mainly from software license sales and subscriptions, related support and maintenance fees, and consulting fees. Net sales comprise the invoiced value for the sale of goods and services adjusted with any discounts given, sales taxes, and exchange rate differences.

    The revenue from product sales is recognized at the time when significant risks and rewards of the product or the right of use of the product have been transferred to the buyer and there is a binding contract between the parties, the delivery has taken place in accordance with the contract, the amount of revenue can be measured reliably, and it is probable that the economic benefits associated with the transaction will accrue to the Group. Control is transferred to the buyer at the point of time.

    Maintenance sales, or revenue from support and maintenance contracts, are recognized evenly on an accrual basis throughout the contract period. Revenues from services are recognized when the service has been delivered and it is probable that the economic benefits associated with the transaction will accrue to the Group. Revenues from subscription contracts are recognized evenly on an accrual basis throughout the contract period. Revenues from hardware sales are recognized at the time when control of the hardware is transferred to the buyer. In case the hardware component is not determined to be distinct from the other performance obligations in the contract, revenue from hardware is recognized over time throughout the contract and classified as revenue from subscription contracts.

    The revenue of royalties from licenses is recognized at the time of payment. Revenue from royalties is not material to the Group.

    The Group customarily receives short-term advance payments from customers, but also from time-to-time substantial long-term advance payments for subscription or support and maintenance fees. In these cases, the financing component is accounted for and interest expenses are recorded for the duration of the advance payment.

    Assets recognized from the costs to fulfill a contract with a customer

    The Group recognizes the costs to fulfill a contract with a customer as an asset when expecting to recover the costs, the costs relate directly to a contract that can be identified, and the costs generate resources that are used to satisfy a performance obligation.

    Costs recognized as an asset are costs of hardware that relate directly to a contract that is subscription based. Amortization of costs is calculated on a straight-line basis over the period of a contract to which the assets recognized from the costs relates to. Amortized costs are recognized as costs of goods sold.

    Incremental costs of obtaining a contract

    The Group recognizes the incremental costs of obtaining a contract as an asset when expecting to recover the costs, the costs relate directly to a contract that can be identified, and the costs generate resources that are used to satisfy a performance obligation.

    Incremental costs recognized as an asset are sales incentive commissions paid to an employee, that relate directly to a contract that is subscription based. Amortization of costs is calculated on a straight-line basis over the period of a contract to which the assets recognized from the costs relates to. Amortized costs are recognized as commission costs in salaries and staff related costs.

EUR

2025

2024

BY OPERATION

Subscription sales

13,227,532

11,945,458

License sales

696,743

1,782,460

Maintenance sales

7,067,336

7,752,361

Professional services & others

619,487

670,131

Total

21,611,100

22,150,410

BY GEOGRAPHICAL SEGMENT

AMERICAS

7,228,143

7,906,394

APAC

2,331,650

1,926,741

EMEA

4,617,157

4,280,848

Finland

7,434,150

8,036,428

Total

21,611,100

22,150,410

In 2025 or 2024, no customer's revenue accounted for more than ten percent of the Group's

net sales.

Obligations for returns are defined to cover the value of hardware purchase price when the company is not able to provide hardware return service based on agreed service level. The return value excludes the value of licenses and other services sold.

The warranty for hardware items is limited to 12 months. Warranty may be extended up to five years by purchasing the warranty service.

Revenues presented based on the basis of customer location and non-current assets presented on the basis of their location:

2025

EUR

Finland

Rest of Europe

US

Other countries

Group total

Revenue

7,434,150

4,483,765

6,750,973

2,942,211

21,611,100

Assets

2024

17,504,592

-

205,594

44,683

17,754,869

EUR

Finland

Rest of Europe

US

Other countries

Group total

Revenue

8,036,428

4,092,638

7,909,189

2,112,155

22,150,410

Assets

20,522,188

-

389,992

49,612

20,961,792

  1. OTHER OPERATING INCOME

    Accounting principles

    Grants

    Grants received from the government for the purchase of tangible assets are entered into as a deduction of the book value of the asset when there is reasonable assurance that the company will receive the grant and will comply with the conditions attached to the grant. Grants are recognized as income over the life of a depreciable asset by way of a reduced depreciation. Government grants that are intended to compensate for costs are recognized as income over the same period as the related costs are recognized. These government grants are presented under other operating income.

In the year 2025, other operating incomes include EUR 0.2 million received from government grants (EUR 0.4 million).

  1. OTHER OPERATING COSTS

    EUR

    2025

    2024

    Employee benefit expenses

    Wages and salaries

    -11,812,996

    -12,250,393

    Pensions, defined contribution plan

    -1,524,155

    -1,609,391

    Other social security costs

    -585,681

    -653,563

    Stock options issued

    -351,495

    -375,352

    Total

    -14,274,328

    -14,888,699

    Information about remuneration of the key management personnel is presented in note 26. Related party transactions and information on the options granted is presented in the note 20.

    Share-based payments.

    Number of personnel

    2025

    2024

    Average during the financial period

    132

    145

    At the end of the financial period

    135

    134

    Personnel distribution by function on 31 Dec

    Sales, marketing, and customer support

    54

    48

    Research and development

    64

    69

    Administration

    17

    17

    Total

    135

    134

    Research and development costs recognized as costs

    EUR

    2025

    2024

    Total

    -9,879,892

    -8,862,262

    Other operating costs

    EUR

    2025

    2024

    External services

    -4,940,659

    -4,164,123

    Depreciation

    -3,278,886

    -3,684,706

    Other costs

    -1,375,057

    -1,281,151

    Total

    -9,594,602

    -9,129,980

    Auditor's fees

    Auditor's fees categorized into service groups were:

    EUR

    2025

    2024

    Principal auditor Ernst & Young Oy

    Statutory auditing

    -100,689

    -107,674

    Other auditing services

    -12,997

    -17,900

    Other auditing firms:

    Statutory auditing

    -32,971

    -20,443

    Other services

    -500

    -408

    Total

    -147,157

    -146,425

  2. DEPRECIATIONS AND IMPAIRMENTS

    EUR

    2025

    2024

    BY ASSET CATEGORY

    Machinery and equipment

    144,082

    171,550

    Right-of-use assets

    381,227

    489,948

    Software & other intangible assets

    1,198,137

    1,363,451

    Capitalized development costs

    1,555,441

    1,659,757

    Total

    3,278,887

    3,684,705

    EUR

    2025

    2024

    BY FUNCTION

    Sales and marketing

    6,899

    20,270

    Research and development

    1,925,740

    2,224,350

    Administration

    1,346,247

    1,440,085

    Total

    3,278,886

    3,684,705

  3. FINANCIAL INCOME

    EUR

    2025

    2024

    Interest revenue

    91,357

    33,934

    Exchange rate gains, loans and other receivables

    62,929

    Total

    91,357

    96,863

  4. FINANCIAL COSTS

    EUR

    2025

    2024

    Exchange rate losses, loans, and other receivables

    -240,177

    -71,933

    Interest arising from revenue contracts

    -40,842

    -83,945

    Interest on lease liabilities

    -61,385

    -128,359

    Other financial costs

    -106,157

    -144,402

    Total

    -448,562

    -428,640

  5. INCOME TAXES

Accounting principles

Income tax

Tax expenses in the income statement comprise tax based on taxable income for the period and deferred tax. Income tax is recognized in the income statement except for taxes related to items recognized under comprehensive profit/loss or directly under equity, in which case the tax impact will be incorporated in the aforementioned items. Tax based on taxable income for the period is calculated using the corporate income tax rate (and tax laws) effective in each country, adjusted for any tax from previous periods.

Deferred taxes are calculated on temporary differences between the book value and taxable value. The largest temporary differences arise from unused tax losses which are deductible later.

Deferred taxes are calculated using the statutory tax bases with confirmed content announced by the closing date or with generally accepted tax bases. Deferred tax assets are recognized to the extent that it is probable that taxable income against which the temporary difference can be applied will materialize in the future.

EUR

2025

2024

Income taxes

262 636

-210 806

Total

262 636

-210 806

Reconciliation of income taxes and profit/loss before taxes

EUR

2025

2024

Profit/loss before taxes

-2,534,762

-593,477

Tax at parent company tax rate (20%)

506,952

118,695

Effect of foreign subsidiaries' differing tax rates

-2,432

-1,769

Non-deductible expenses

-1,709

-8,522

Tax exempt revenue

824

11,858

Tax deductible hybrid loan interest expenses

74 220

Use of previously unrecognized tax losses

122 687

97,595

Tax assets not recognized for reported losses

-28,074

-312,581

Tax assets not recognized for unused tax depreciations

-542,055

-3,734

Income taxes from previous years

136,828

-47,066

Other direct taxes

-719

Other temporary differences

-3,886

-62,280

Income taxes

262,636

-210,806

The amount of Group's unused tax losses, for which no deferred tax asset has been recognized based on the prudence principle, is EUR 7.5 million (EUR 7.2 million). EUR 3.8 million (EUR 3.2 million) of the tax losses are in Finland, and EUR 3.7 million (EUR 4.0 million) in the USA. The tax losses expire in Finland between the years 2026-2034, and in the USA between the years 2026-2044. The amount of unrecognized deferred tax assets from the tax losses is EUR 1.5 million (EUR 1.7 million). The figures include use of losses in 2025 which have not yet been confirmed in taxation.

In addition, the parent company has EUR 47.2 million (EUR 44.5 million) research and development expenses and depreciations not deducted in taxation and the amount of unrecognized deferred tax assets resulting from those is EUR 9.4 million (EUR 9.1 million).

The Group's subsidiaries do not have earnings that would cause tax consequences when repatriated.