Remedy REMEDY.HE
Public, HEL, reports in EUR. Founded 1995.
Theme: PC.
Games.
2025-08-01 — Only M&A
Financials millions, EUR
| Period | Revenue | Growth % | Gross margin % | R&D % | Operating income | Operating margin % | Net income | EPS (diluted) | Rule of 40 | basis |
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 60m EUR | 17.5 % | 79.4 % | – | -15m EUR | -25.0 % | -13m EUR | -0.96 | -7.5 | |
| 2024 | 51m EUR | 391.9 % | 67.3 % | – | -4.3m EUR | -8.4 % | -3.6m EUR | -0.27 | 383.4 | |
| 2023 | 10m EUR | -24.3 % | -63.5 % | – | -13m EUR | -124.3 % | -23m EUR | -1.68 | -148.5 | |
| 2022 | 14m EUR | – | 13.6 % | – | -0.6m EUR | -4.1 % | -1.7m EUR | -0.13 | – | |
| 2026-Q2 | 10m EUR | -40.0 % | 84.2 % | – | -3.9m EUR | -38.8 % | -3.2m EUR | -0.24 | -78.8 | |
| 2026-Q1 | 13m EUR | -1.9 % | 90.7 % | – | 1.0m EUR | 7.8 % | 0.5m EUR | 0.04 | 5.9 | |
| 2025-Q4 | 17m EUR | – | 82.3 % | – | 0.7m EUR | 4.3 % | 0.4m EUR | 0.03 | – | |
| 2025-Q2 | 17m EUR | – | 78.5 % | – | -0.5m EUR | -2.7 % | -0.6m EUR | -0.04 | – | |
| 2025-Q1 | 13m EUR | – | 80.7 % | – | 1.3m EUR | 9.7 % | 0.6m EUR | 0.04 | – |
Sources
- 2025: yfinance
- 2024: yfinance
- 2023: 2025_10-K_Summary_2026-07-10.xlsx
- 2022: 2025_10-K_Summary_2026-07-10.xlsx
- 2026-Q2: yfinance
- 2026-Q1: yfinance
- 2025-Q4: yfinance
- 2025-Q2: yfinance
- 2025-Q1: yfinance
Latest quarter 2026-Q2, ended 2026-06-30, vs 2025-Q2
| 2026-Q2 | 2025-Q2 | change | |
|---|---|---|---|
| Revenue | 10m EUR | 17m EUR | -6.8m (-40 %) |
| Op. margin | -38.8 % | -2.7 % | -36.1 pts |
| FCF | -0.7m EUR | 3.1m EUR | -3.8m |
| Op. income | -3.9m EUR | ||
| Net income | -3.2m EUR | ||
| EPS (diluted) | -0.24 |
Cash flow millions, EUR
| Period | Cash from operations | Capex | Free cash flow | FCF margin % | CFO / net income % | NOPAT | Unlevered FCF | Levered FCF | Net change in cash |
|---|---|---|---|---|---|---|---|---|---|
| 2025 | 4.5m EUR | 15m EUR | -10m EUR | -17.3 % | – | – | – | -10m EUR | -11m EUR |
| 2024 | 11m EUR | 14m EUR | -2.5m EUR | -5.0 % | – | – | – | 12m EUR | 0.9m EUR |
| 2023 | -16m EUR | 7.1m EUR | -23m EUR | -224.3 % | – | – | – | -24m EUR | -29m EUR |
| 2022 | 11m EUR | 11m EUR | 0.4m EUR | 3.0 % | – | – | – | -0.5m EUR | -2.4m EUR |
NOPAT = op. income × (1 − effective tax rate); UFCF = NOPAT + D&A + ΔNWC − capex; LFCF = FCF + net debt issued.
Quotes
| Price | 19.18 EUR | 2026-09-15 | |
|---|---|---|---|
| Market cap | 261m EUR | 301m USD | 2026-09-15 |
| 52w high | 19.28 EUR | 2026-09-15 | |
| 52w low | 11.06 EUR | 2026-09-15 | |
| Off 52w high % | -0.5 % | ||
| P/S | 4.3 | ||
| Lifetime CAGR | -8.5 % |
Notes
- 2025-08-01 opinion Only M&A