Earnings release
Page 1
1 Tokmanni Group Corporation Business Review Unaudited 14 November 2025 at 8:00 am Tokmanni Group’s Business Review for January–September 2025 A twofold quarter, record result in Tokmanni segment, Dollarstore segment’s result declined due to increased expenses THIRD QUARTER 2025 HIGHLIGHTS Tokmanni Group’s revenue grew by 4.0% (14.3%) and was EUR 432.8 million (416.3) Like-for-like revenue grew by 0.7% (0.8%) Comparable gross profit was EUR 150.4 million (148.3) and comparable gross profit % was 34.7% (35.6%) Comparable EBIT amounted to EUR 26.4 million (29.5), 6.1% of revenue (7.1%) Cash flow from operating activities amounted to EUR 31.8 million (8.1) Earnings per share, diluted was EUR 0.24 (0.28) JANUARY–SEPTEMBER 2025 HIGHLIGHTS Tokmanni Group’s revenue grew by 3.4% (27.8%) and was EUR 1,217.5 million (1,178.0) Like-for-like revenue grew by 0.4% (0.0%) Comparable gross profit was EUR 423.5 million (418.9) and comparable gross profit % was 34.8% (35.6%) Comparable EBIT amounted to EUR 36.5 million (52.3), 3.0% of revenue (4.4%) Cash flow from operating activities amounted to EUR 31.0 million (12.1) Earnings per share, diluted was EUR 0.10 (0.33) SPECIFIED GUIDANCE FOR 2025 In 2025, Tokmanni Group expects its revenue to be EUR 1,710–1,750 million. Comparable EBIT is expected to be EUR 85–95 million. Previous guidance for 2025 (issued on 18 July 2025) In 2025, Tokmanni Group expects its revenue to be EUR 1,700–1,790 million. Comparable EBIT is expected to be EUR 85–105 million. PAYMENT OF THE SECOND DIVIDEND INSTALMENT The Board of Directors of Tokmanni Group Corporation has decided not to exercise its authorisation to pay a second dividend instalment for the financial year ending 31 December 2024. The decision takes into account Tokmanni Group’s upcoming investments in store locations, strategic projects, and IT systems, as well as the current structure of the company’s balance sheet. Tokmanni Group Board’s aim is to strengthen the company’s balance sheet and to ensure the funding of investments and growth.
Page 2
2 TOKMANNI GROUP CEO MIKA RAUTIAINEN We have continued to take determined actions in line with our strategy to ensure growth and to integrate Dollarstore into Tokmanni Group. In the third quarter, the Group’s total revenue increased by 4.0%. This development was particularly driven by the increase in the number of stores in Denmark and Sweden. In Tokmanni stores, summer seasonal products performed well in the third quarter, thanks especially to favourable weather in July and discount sales. The sales campaigns increased customer visits, but at the same time reduced the comparable gross margin percent. However, in Tokmanni segment we achieved a higher comparable EBIT than last year, which was partly driven by our determined efforts to lower operating expenses. Tokmanni segment’s comparable EBIT increased to EUR 26.3 million (25.2). Regarding Spar, we are proceeding according to plan and have now opened three EUROSPAR stores in conjunction with Tokmanni stores. In Dollarstore stores the strategic changes to the product assortment increased sales of higher-priced products, thereby raising the average basket value. The main driver of increased operating expenses was the expenses related to the opening of new stores. Dollarstore segment’s comparable EBIT amounted to EUR 1.1 million (5.1). Actions to improve profitability continue as planned. In the latter part of the third quarter, we opened a pilot store in Sweden to test an assortment of over 30,000 products, combining well-known items from both Tokmanni and Dollarstore. The target of this pilot is to create a more unified and attractive product range and concept across all our operating countries. Tokmanni Group’s current strategy period will conclude at the end of this year. At the beginning of the new strategy period, the focus will remain on improving profitability, meaning that in both segments, we will concentrate not only on sales but also on margin and cost efficiency. At the same time, we will continue integrating Dollarstore into Tokmanni Group and developing our store network in Finland, Sweden, and Denmark.
Page 3
3 KEY FIGURES 7-9/ 2025 7-9/ 2024 Change % 1-9/ 2025 1-9/ 2024 Change % 1-12/ 2024 Revenue, MEUR 432.8 416.3 4.0% 1,217.5 1,178.0 3.4% 1,675.0 Like-for-like revenue development, % 0.7 0.8 0.4 0.0 1.0 Customer visit development, % 1.4 2.6 2.0 1.3 2.8 Gross profit, MEUR 151.8 147.8 2.7% 422.7 418.4 1.0% 596.4 Gross profit, % 35.1 35.5 34.7 35.5 35.6 Comparable gross profit, MEUR 150.4 148.3 1.4% 423.5 418.9 1.1% 596.2 Comparable gross profit, % 34.7 35.6 34.8 35.6 35.6 Operating expenses, MEUR -91.9 -88.1 4.3% -291.6 -273.9 6.5% -374.1 Comparable operating expenses, MEUR -91.7 -88.1 4.1% -291.4 -273.9 6.4% -373.7 EBITDA, MEUR 60.7 60.8 -0.1% 134.7 147.2 -8.5% 227.2 EBITDA, % 14.0 14.6 11.1 12.5 13.6 Comparable EBITDA, MEUR 59.6 61.3 -2.9% 135.8 147.7 -8.1% 227.4 Comparable EBITDA, % 13.8 14.7 11.2 12.5 13.6 Operating profit (EBIT), MEUR 27.5 28.9 -4.9% 35.5 51.8 -31.5% 99.6 Operating profit (EBIT), % 6.4 7.0 2.9 4.4 5.9 Comparable EBIT, MEUR 26.4 29.5 -10.5% 36.5 52.3 -30.1% 99.7 Comparable EBIT, % 6.1 7.1 3.0 4.4 6.0 Net financial items, MEUR -9.7 -8.5 13.2% -28.2 -27.5 2.5% -38.8 Capital expenditure, MEUR 6.6 7.0 -5.1% 18.3 25.6 -28.6% 39.4 Net cash from operating activities, MEUR 31.8 8.1 31.0 12.1 89.1 Net debt, MEUR 936.6 832.1 816.3 Net debt without lease liabilities, MEUR 323.3 271.0 255.3 Net debt / comparable EBITDA * 4.35 3.70 3.59 Net debt / comparable EBITDA without lease liabilities * 3.60 2.56 2.39 Return on capital employed, % 7.7 9.2 9.7 Return on equity, % 14.1 18.3 19.5 Equity ratio, % 17.3 18.6 19.1 Number of shares, weighted average during the financial period (thousands) 58,744 58,848 58,817 58,842 58,844 Diluted number of shares, weighted average during the financial period (thousands) 58,874 58,872 58,874 58,870 58,872 Earnings per share, basic (EUR/share) 0.24 0.28 0.10 0.33 0.82 Earnings per share, diluted (EUR/share) 0.24 0.28 0.10 0.33 0.82 Personnel at the end of the period 6,619 6,417 6,613 Personnel on average in the period (FTE) 4,912 4,965 4,683 4,626 4,611 * Rolling 12 months comparable EBITDA
Page 4
4 ADJUSTMENTS AFFECTING COMPARABILITY Tokmanni Group reports EBITDA and EBIT as its key performance indicators and makes adjustments to improve comparability and provide a better view of Tokmanni Group’s operational performance. EBITDA is not a key indicator according to IFRS accounting standards and it represents operating profit before depreciation and amortisation. Comparable EBITDA and EBIT represent the same indicators excluding items that Tokmanni Group’s management considers to be exceptional and non-recurring. The items include changes in the fair value of currency derivatives, which are adjusted by Tokmanni Group as they are unrealised gains or losses related to Tokmanni Group’s open cash flow hedge positions, and hence not related to Tokmanni Group’s operational performance during the review periods. In addition, other non- recurring costs related to acquired businesses and companies are included in the items affecting comparability as well as other non-recurring expenses such as costs related to damages. Tokmanni Group’s management uses the comparable EBITDA margin and comparable EBIT margin as key performance indicators when evaluating Tokmanni Group’s and its segments’ underlying operational performance. Adjustments affecting comparability MEUR 7–9/ 2025 7–9/ 2024 1–9/ 2025 1–9/ 2024 1–12/ 2024 Gross profit 151.8 147.8 422.7 418.4 596.4 Changes in fair value of currency derivatives -1.4 0.5 0.8 -0.1 -1.0 Non-recurring expenses, other 0.0 0.0 0.0 0.0 0.3 Change in the fair value of inventory related to purchase price allocation 0.0 0.0 0.0 0.5 0.5 Comparable Gross Profit 150.4 148.3 423.5 418.9 596.2 Operating expenses -91.9 -88.1 -291.6 -273.9 -374.1 Non-recurring expenses, other 0.2 0.0 0.2 0.0 0.2 Non-recurring expenses related to business acquisitions 0.0 0.0 0.0 0.0 0.1 Comparable operating expenses -91.7 -88.1 -291.4 -273.9 -373.7 EBITDA 60.7 60.8 134.7 147.2 227.2 Operating profit (EBIT) 27.5 28.9 35.5 51.8 99.6 Changes in fair value of currency derivatives -1.4 0.5 0.8 -0.1 -1.0 Non-recurring expenses, business arrangements 0.1 0.0 0.1 0.0 0.0 Non-recurring expenses, other 0.2 0.0 0.2 0.0 0.5 Non-recurring expenses related to business acquisitions 0.0 0.0 0.0 0.0 0.1 Change in the fair value of inventory related to purchase price allocation 0.0 0.0 0.0 0.5 0.5 Comparable EBITDA 59.6 61.3 135.8 147.7 227.4 Comparable operating profit (adj. EBIT) 26.4 29.5 36.5 52.3 99.7 MARKET DEVELOPMENT According to the statistics of the Finnish Grocery Trade Association FGTA (http://www.pty.fi), the total sales of department store and hypermarket chains in Finland increased by 4.4% in the third quarter of 2025. In particular, grocery sales increased. It is important to note that the statistics compiled by the FGTA only cover part of the market relevant for Tokmanni segment. According to the statistics of the Swedish Food Retailers’ Federation (https://www.svenskdagligvaruhandel.se/), the Food Retail Index in Sweden increased by 5.4% in total in the third quarter of 2025. Sales in brick-and-mortar stores increased by 5.2% and online sales by 8.4%. The Food Retail Index measures sales growth in the grocery trade and does not include specialised food stores
Page 5
5 or service trade. It is important to note that the statistics compiled by the Swedish Food Retailers Federation only cover part of the market relevant for Dollarstore store chain. TOKMANNI GROUP’S STORE NETWORK At the end of September 2025, Tokmanni Group had a total of 385 stores (31 December 2024: 380). In Finland, Tokmanni Group had 204 Tokmanni stores and a total 36 of Click Shoes and Shoe House stores. In Sweden, Tokmanni Group had 135 Dollarstore stores, and in Denmark, 10 Big Dollar stores. EUROSPAR supermarket is located at Tokmanni store in Ylöjärvi. After the review period, EUROSPAR supermarkets have been opened in Masku and Tornio. Tokmanni Group stores 30.9.2025 30.9.2024 31.12.2024 Tokmanni segment 240 238 240 Tokmanni 204 201 204 Click Shoes and Shoe House 36 34 35 Miny 0 3 1 0 0 0 Dollarstore segment 145 137 140 Dollarstore 135 132 133 Big Dollar 10 5 7 0 0 0 Total 385 375 380 More information about Tokmanni Group’s store network is available on the Group’s website at https://tokmannigroup.com/en/investors/tokmanni-group-as-an-investment/store-network-development. FINANCIAL DEVELOPMENT Reporting structure Tokmanni Group consists of Tokmanni and Dollarstore segments as well as Group functions and eliminations. Tokmanni segment consists of Tokmanni stores, Click Shoes stores and Shoe House stores, as well as Tokmanni and Click Shoes online stores. Dollarstore segment consists of Dollarstore and Big Dollar stores. Seasonality Tokmanni Group’s business is subject to seasonality, which has a significant effect on its revenue, profitability, and cash flow. In general, Tokmanni Group’s revenue, profitability and cash flow are lowest in the first quarter and highest in the fourth quarter due to Christmas sales. TOKMANNI GROUP Revenue Revenue, MEUR 7–9/ 2025 7–9/ 2024 Change % 1–9/ 2025 1–9/ 2024 Change % 1–12/ 2024 Tokmanni segment 314.6 304.0 3.5 879.5 868.2 1.3 1,233.7 Dollarstore segment 119.1 112.3 6.0 339.2 310.0 9.4 442.4 Group functions and eliminations -0.9 0.0 -1.2 -0.2 -1.1 Total 432.8 416.3 4.0 1,217.5 1,178.0 3.4 1,675.0
Page 6
6 July–September 2025 In the third quarter 2025, Tokmanni Group’s revenue grew by 4.0% (14.3%) to EUR 432.8 million (416.3). Sales of Tokmanni Group’s grocery products grew by 2.3% compared to the corresponding period of the previous year. The proportion of grocery sales was 52.6% (53.1%) of total sales. Sales of non-grocery products grew by 4.3%. Tokmanni Group’s like-for-like revenue increased by 0.7% (0.8%). Tokmanni Group’s like-for-like customer visits in stores decreased by 0.7% (+1.4%), and the total number of customers grew by 1.4% (2.6%) compared to the corresponding period of the previous year. The like-for-like average basket size increased by 1.4% to EUR 19.89 (19.62). The brands managed by Tokmanni Group (private label products, exclusive brands and non-branded products) represented 27.6% (25.1%) of third quarter sales. January–September 2025 In January–September 2025, Tokmanni Group’s revenue grew by 3.4% (27.8%) to EUR 1,217.5 million (1,178.0). Sales of Tokmanni Group’s grocery products grew by 3.1% compared to the corresponding period of the previous year. The proportion of grocery sales was 54.8% (54.5%) of total sales. Tokmanni Group’s like-for-like revenue increased by 0.4% (0.0%). Tokmanni Group’s like-for-like customer visits in stores increased by 0.2% (-0.2%), and the total number of customers grew by 2.0% (1.3%) compared to the corresponding period of the previous year. The like-for-like average basket size increased by 0.2% to EUR 19.60 (19.56). The brands managed by Tokmanni Group (private label products, exclusive brands and non-branded products) represented 26.2% (24.7%) of January-September sales. Profitability Comparable EBIT, MEUR 7–9/ 2025 7–9/ 2024 Change % 1–9/ 2025 1-9/ 2024 Change % 1–12/ 2024 Tokmanni segment 26.3 25.2 4.6 44.7 50.0 -10.6 86.9 Dollarstore segment 1.1 5.1 -78.6 -5.0 4.5 -211.1 15.9 Group functions and eliminations -1.1 -0.8 -27.3 -3.1 -2.3 -37.7 -3.1 Total 26.4 29.5 -10.5 36.5 52.3 -30.1 99.7 July–September 2025 In the third quarter, Tokmanni Group’s gross profit amounted to EUR 151.8 million (147.8), and the gross margin was 35.1% (35.5%). Comparable gross profit was EUR 150.4 million (148.3), corresponding to a comparable gross margin of 34.7% (35.6). Tokmanni Group’s operating expenses remained well controlled and were EUR 91.9 million (88.1), or 21.2% of revenue (21.2%). Personnel expenses represented EUR 56.1 million (53.4), or 13.0% of revenue (12.8%). Comparable operating expenses were EUR 91.7 million (88.1), or 21.2% of revenue (21.2%). The Group’s EBITDA totalled EUR 60.7 million (60.8), corresponding to an EBITDA margin of 14.0% (14.6%). Comparable EBITDA totalled EUR 59.6 million (61.3), and the comparable EBITDA margin was 13.8% (14.7%).
Page 7
7 Tokmanni Group’s depreciation amounted to EUR 33.2 million (31.9). Depreciation excluding depreciation of tangible and intangible assets (PPA) arising from the acquisitions amounted to EUR 32.4 million (31.1). EUR 0.8 million (0.7) was recognised for depreciation of tangible and intangible assets (PPA) arising in the acquisitions. The Group’s EBIT in the third quarter totalled EUR 27.5 million (28.9), corresponding to an EBIT margin of 6.4% (7.0%). Comparable EBIT was EUR 26.4 million (29.5), and the comparable EBIT margin was 6.1% (7.1%). The decline in EBIT was due to the performance of Dollarstore segment during the review period. Tokmanni Group’s net financial items totalled EUR -9.7 million (-8.5). The result before taxes was EUR 17.9 million (20.4). Taxes for the period amounted to EUR -3.6 million (-3.9). The net result was EUR 14.3 million (16.6). Diluted earnings per share were EUR 0.24 (0.28). January–September 2025 In January–September 2025, Tokmanni Group’s gross profit amounted to EUR 422.7 million (418.4), and the gross margin was 34.7% (35.5%). Comparable gross profit was EUR 423.5 million (418.9), corresponding to a comparable gross margin of 34,8% (35,6). Tokmanni Group’s operating expenses were EUR 291.6 million (273.9), or 23.9% of revenue (23.2%). Personnel expenses represented EUR 178.5 million (165.5), or 14.7% of revenue (14.0%). Comparable operating expenses were EUR 291.4 million (273.9), or 23.9% of revenue (23.2%). The Group’s EBITDA totalled EUR 134.7 million (147.2), corresponding to an EBITDA margin of 11.1% (12.5%). Comparable EBITDA totalled EUR 135.8 million (147.7), and the comparable EBITDA margin was 11.2% (12.5%). Tokmanni Group’s depreciation amounted to EUR 99.2 million (95.4). Depreciation excluding depreciation of tangible and intangible assets (PPA) arising from the acquisitions amounted to EUR 97.0 million (93.2). EUR 2.3 million (2.2) was recognised for depreciation of tangible and intangible assets (PPA) arising in the acquisitions. The Group’s EBIT totalled EUR 35.5 million (51.8), corresponding to an EBIT margin of 2.9% (4.4%). Comparable EBIT was EUR 36.5 million (52.3), and the comparable EBIT margin was 3.0% (4.4). Tokmanni Group’s net financial items totalled EUR -28.2 million (-27.5). The result before taxes was EUR 7.3 million (24.3). Taxes for the review period were EUR -1.3 million (-5.0). The net result was EUR 6.0 million (19.3). The weaker result compared to the corresponding period of the previous year was mainly due to decreased gross margin, increased operating expenses and higher depreciation. Diluted earnings per share were EUR 0.10 (0.33). By the end of September 2025, the achieved synergy benefits of Tokmanni’s and Dollarstore’s integration amounted to EUR 21.7 million on an annual basis, and we have now exceeded our target of annual synergy benefits of over EUR 20 million by the end of 2025.
Page 8
8 Balance sheet, financing and cash flow At the end of September 2025, Tokmanni Group’s inventories amounted to EUR 477.7 million (446.0). At the end of September, Tokmanni segment’s inventories amounted to EUR 331.9 million (319.2) and Dollarstore segment’s inventories amounted to EUR 145.8 million (126.8). Group’s consolidated cash flow from operating activities amounted to EUR 31.8 million (8.1) in the third quarter of 2025. In January–September, the consolidated cash flow from operating activities amounted to EUR 31.0 million (12.1). The development of cash flow from operating activities was particularly affected by a change in Dollarstore’s product deliveries: products are now delivered to a significant extent via the Group’s warehouse in Örebro, in Sweden, whereas previously wholesalers mainly delivered products directly to the stores. This is based on Tokmanni Group’s decision to increase direct imports and reduce deliveries from wholesalers in order to streamline buying and sourcing. At the end of September 2025, Tokmanni Group had a total of EUR 173.0 million (166.3) available in credit facilities, consisting of loan agreements with credit institutions and a commercial paper programme. Cash and cash equivalents amounted to EUR 8.9 million (13.0) at the end of September 2025. At the end of September 2025, Tokmanni Group’s interest-bearing debt totalled EUR 945.5 million (845.1), including EUR 220.0 million (205.0) in non-current loans from credit institutions, excluding accrued issue expenses, and EUR 113.0 million (79.7) in current loans from credit institutions and commercial paper programme. The remainder of the liabilities mainly consist of lease agreement liabilities reported under IFRS 16. The Group’s net debt excluding lease liabilities amounted to EUR 323.3 million (271.0) and the increase was mainly due to growth in inventories and investments in store locations. Tokmanni Group’s ratio of net debt to comparable EBITDA excluding the impact of IFRS 16 was 3.60 at the end of September 2025 (2.56). Tokmanni Group’s target is an efficient capital structure. The long-term goal is to keep the ratio of net debt to comparable EBITDA, excluding the impact of IFRS 16, below 2.25 at year- end. Tokmanni Group’s equity ratio was 17.3% (18.6%) at the end of September 2025. Capital expenditure Tokmanni Group’s capital expenditure in the third quarter of 2025 totalled EUR 6.6 million (7.0). Capital expenditure was related to the expansion, development and maintenance of the store network, as well as the development of digital services. In January–September 2025, the capital expenditure totalled EUR 18.3 million (25.6).
Page 9
9 TOKMANNI SEGMENT Tokmanni segment includes Tokmanni, Click Shoes and Shoe House stores, as well as Tokmanni and Click Shoes online stores. 7–9/ 2025 7–9/ 2024 1–9/ 2025 1–9/ 2024 1–12/ 2024 Revenue, MEUR 314.6 304.0 879.5 868.2 1,233.7 Like-for-like revenue, % 1.5 0.0 -0.2 -0.6 0.3 Comparable gross profit, MEUR 106.8 106.0 300.8 301.8 428.4 Comparable gross profit, % 33.9 34.9 34.2 34.8 34.7 Comparable EBIT, MEUR 26.3 25.2 44.7 50.0 86.9 Comparable EBIT, % 8.4 8.3 5.1 5.8 7.0 Return on capital employed, %, rolling 12 months 10.8 11.8 12.0 Inventories at the end of period, MEUR 331.9 319.2 298.9 Capital expenditure, MEUR 4.7 6.2 11.8 21.4 32.6 Personnel on average in the period (FTE) 3,475 3,521 3,307 3,324 3,293 Number of stores at the end of period 240 238 240 Revenue July–September 2025 In the third quarter, Tokmanni segment’s revenue increased by 3,5% (1,3%) to EUR 314,6 million (304,0). Seasonal summer products found buyers in the third quarter, especially thanks to attractive offers and the favourable weather in July. Sales of grocery products increased by 2.5%. The proportion of grocery sales was 51.0% (51.4%) of Tokmanni segment’s total sales. Sales of non-grocery products increased by 4.3%. Tokmanni segment’s like-for-like revenue increased by 1.5% (0.0%). Like-for-like customer visits in stores increased by 1.3% (1.8%), and the total number of customers increased by 2.6% (2.4%). The like-for-like average basket size increased by 0.2% to EUR 21.14 (21.09). Direct imports accounted for 27.5% of Tokmanni segment’s sales (26.5%). These can be broken down into products purchased using the sourcing company in Shanghai, China, which accounted for 21.8% (21.4%), and other direct imports, which accounted for 5.7% (5.1%). January–September 2025 In January–September 2025, Tokmanni segment’s revenue increased by 1.3% (1.3%) to EUR 879.5 million (868.2). Sales of grocery products increased by 2.2%. The proportion of grocery sales was 53.8% (53.3%) of Tokmanni segment’s total sales. Tokmanni segment’s like-for-like revenue decreased by 0.2% (-0.6%). Like-for-like customer visits in stores increased by 0.7% (0.4%), and the total number of customers increased by 1.6% (1.6%). The like-for-like average basket size decreased by 0.9% to EUR 20.81 (21.01). Direct imports accounted for 25.6% of Tokmanni segment’s sales (25.4%). These can be broken down into products purchased using the sourcing company in Shanghai, China, which accounted for 19.6% (20.0%), and other direct imports, which accounted for 6.0% (5.4%).
Page 10
10 Profitability July–September 2025 In the third quarter 2025, Tokmanni segment’s gross profit amounted to EUR 107.9 million (105.5), and the gross margin was 34.3% (34.7%). Comparable gross profit was EUR 106.8 million (106.0), corresponding to a comparable gross margin of 33.9% (34.9%). The comparable gross margin decreased mainly due to discount sales of summer and spring season products. Tokmanni segment's operating expenses decreased thanks to successful, broad-based cost control. Particular focus was placed on enhancing marketing efficiency and managing personnel expenses. The operating expenses totalled EUR 61.2 million (61.7), or 19.5% of revenue (20.3%). Personnel expenses were EUR 35.9 million (35.4) of total operating expenses, or 11.4% of revenue (11.6%). Comparable operating expenses were EUR 61.1 million (61.7), or 19.4% of revenue (20.3%). Tokmanni segment’s EBITDA totalled EUR 47.5 million (44.9), which corresponds to an EBITDA margin of 15.1% (14.8%). Comparable EBITDA totalled EUR 46.7 million (45.4), and the comparable EBITDA margin was 14.8% (14.9%). Tokmanni segment’s EBIT totalled EUR 27.2 million (24.7), corresponding to an EBIT margin of 8.6% (8.1%). Comparable EBIT was EUR 26.3 million (25.2), and the comparable EBIT margin was 8.4% (8.3%). Tokmanni segment’s capital expenditure totalled EUR 4.7 million (6.2). January–September 2025 In January–September 2025, Tokmanni segment’s gross profit amounted to EUR 300.0 million (301.9), and the gross margin was 34.1% (34.8%). Comparable gross profit was EUR 300.8 million (301.8), corresponding to a comparable gross margin of 34.2% (34.8%). Tokmanni segment’s operating expenses totalled EUR 198.5 million (193.6), or 22.6% of revenue (22.3%). Personnel expenses were EUR 116.1 million (111.3) of total operating expenses, or 13.2% of revenue (12.8%). Comparable operating expenses were EUR 198.4 million (193.6), or 22.6% of revenue (22.3%). Tokmanni segment’s EBITDA totalled EUR 104.7 million (110.9), which corresponds to an EBITDA margin of 11.9% (12.8%). Comparable EBITDA totalled EUR 105.8 million (110.9), and the comparable EBITDA margin was 12.0% (12.8%). Tokmanni segment’s EBIT totalled EUR 43.6 million (50.0), corresponding to an EBIT margin of 5.0% (5.8%). Comparable EBIT was EUR 44.7 million (50.0), and the comparable EBIT margin was 5.1% (5.8%). Tokmanni segment’s capital expenditure totalled EUR 11.8 million (21.4).
Page 11
11 DOLLARSTORE SEGMENT Dollarstore segment consists of Dollarstore and Big Dollar stores. 7–9/ 2025 7–9/ 2024 1–9/ 2025 1–9/ 2024 1–12/ 2024 Revenue, MEUR 119.1 112.3 339.2 310.0 442.4 Like-for-like revenue, % -1.4 3.1 2.1 1.6 3.2 Comparable gross profit, MEUR 43.8 42.3 123.0 117.2 168.6 Comparable gross profit, % 36.8 37.6 36.3 37.8 38.1 Comparable EBIT, MEUR 1.1 5.1 -5.0 4.5 15.9 Comparable EBIT, % 0.9 4.6 -1.5 1.5 3.6 Return on capital employed, %, rolling 12 months * 1.5 4.0 4.1 Inventories at the end of period, MEUR 145.8 126.8 129.5 Capital expenditure, MEUR 2.0 0.8 6.5 4.2 6.8 Personnel on average in the period (FTE) 1,423 1,435 1,362 1,293 1,309 Number of stores at the end of period 145 137 140 Revenue July–September 2025 In the third quarter, Dollarstore segment’s revenue increased by 6.0% to was EUR 119.1 million (112.3). In local currencies, revenue grew by 3.0% (6.3%) compared to the corresponding period of the previous year. Sales of grocery products grew by 2.1% compared to the corresponding period of the previous year in local currencies. The proportion of grocery sales was 56.8% (57.4%) of Dollarstore segment’s total sales. The 4.3% growth in sales of non-grocery products was driven by a broader selection of Tokmanni Group's own brands. Dollarstore segment’s like-for-like revenue decreased by 1.4% (+3.1%) in local currencies. Like-for-like customer visits in stores decreased by 4.9% (+0.5%), and the total number of customers decreased by 1.0% (+3.2%) year-on-year. The like-for-like average basket size increased by 3.6% to EUR 17.06 (16.46). More moderate summer clearance sales compared to previous year led to a decrease in customer visits. January–September 2025 In January–September 2025, Dollarstore segment’s revenue increased by 9.4% and was EUR 339.2 million (310.0). In local currencies, revenue grew by 6.3% (4.2%) compared to the corresponding period of the previous year. Sales of grocery products grew by 5.5% compared to the corresponding period of the previous year in local currencies. The proportion of grocery sales was 57.1% (57.6%) of Dollarstore segment’s total sales. Dollarstore segment’s like-for-like revenue increased by 2.1% (1.6%) in local currencies. Like-for-like customer visits in stores decreased by 0.9% (-1.5%), and the total number of customers grew by 2.8% (0.7%) year-on-year. The like-for-like average basket size increased by 3.0% to EUR 16.88 (16.39).
Page 12
12 Profitability July–September 2025 In the third quarter, Dollarstore segment’s gross profit amounted to EUR 44.1 million (42.3), and the gross margin was 37.0% (37.6%). Comparable gross profit was EUR 43.8 million (42.3), corresponding to a comparable gross margin of 36.8% (37.6%). Dollarstore segment’s operating expenses totalled EUR 30.0 million (25.5), or 25.2% of revenue (22.7%). The increase was driven especially by the opening of new stores. Personnel expenses were EUR 19.4 million (17.4) of total operating expenses, or 16.3% of revenue (15.5%). Comparable operating expenses were EUR 30.0 million (25.5), or 25.2% of revenue (22.7%). Dollarstore segment’s EBITDA totalled EUR 14.3 (16.8) million, which corresponds to an EBITDA margin of 12.0% (14.9%). Comparable EBITDA totalled EUR 14.0 million (16.8), and the comparable EBITDA margin was 11.7% (14.9%). Dollarstore segment’s EBIT totalled EUR 1.4 million (5.1), corresponding to an EBIT margin of 1.2% (4.6%). Comparable EBIT was EUR 1.1 million (5.1), and the comparable EBIT margin was 0.9% (4.6%). Profitability was particularly affected by expenses resulting from the opening of new stores. Dollarstore segment’s capital expenditure totalled EUR 2.0 million (0.8). January–September 2025 In January–September 2025, Dollarstore segment’s gross profit amounted to EUR 123.0 million (116.6), and the gross margin was 36.3% (37.6%). Comparable gross profit was EUR 123.0 million (117.2), corresponding to a comparable gross margin of 36.3% (37.8%). Dollarstore segment’s operating expenses totalled EUR 90.8 million (78.2), or 26.8% of revenue (25.2%). Personnel expenses were EUR 60.1 million (52.5) of total operating expenses, or 17.7% of revenue (16.9%). Comparable operating expenses were EUR 90.8 million (78.2), or 26.8% of revenue (25.2%). Dollarstore segment’s EBITDA totalled EUR 33.1 (38.5) million, which corresponds to an EBITDA margin of 9.8% (12.4%). Comparable EBITDA totalled EUR 33.1 million (39.1), and the comparable EBITDA margin was 9.8% (12.6%). Dollarstore segment’s EBIT totalled EUR -5.1 million (4.0), corresponding to an EBIT margin of -1.5% (1.3%). Comparable EBIT was EUR -5.0 million (4.5), and the comparable EBIT margin was -1.5% (1.5%). Dollarstore segment’s capital expenditure totalled EUR 6.5 million (4.2).
Page 13
13 PERSONNEL Personnel 7–9/ 2025 7–9/ 2024 1–9/ 2025 1–9/ 2024 1–12/ 2024 In the end of period 0,000 0,000 6,619 6,417 6,613 Finland 0,000 0,000 4,370 4,416 4,488 Sweden 0,000 0,000 2,094 1,932 2,016 Denmark 0 0 155 69 109 Personnel on average (FTE) 4,912 4,965 4,683 4,626 4,611 Finland 3,489 3,530 3,321 3,333 3,302 Sweden 1,330 1,393 1,282 1,249 1,262 Denmark 93 42 80 44 47 RISKS AND BUSINESS UNCERTAINTIES Tokmanni Group’s risks and uncertainties are discussed in detail in the Report by the Board of Directors for 2024 and in the Financial Statements Bulletin as well as Tokmanni Group’s website at https://tokmannigroup.com/en/investors/corporate-governance/risk-management-and-control. EVENTS AFTER THE REVIEW PERIOD Filing a lawsuit against an administrative decision in Denmark A Danish public authority has made a decision that affects Big Dollar store’s space and daily consumer goods assortment management. According to the decision, the Big Dollar store located in the city of Brønderslev could not be considered a variety store due to the layout and placement of daily consumer goods and the extent of its sale of daily consumer goods and it therefore violated the local plan. As a result, the authority has overturned a previous decision by the municipality of Brønderslev, which had permitted the Big Dollar store. According to Tokmanni Group Corporation, the decision from the Danish authority contains an assessment based on an overly narrow and detailed regulation of variety store product range and store layout. In Tokmanni Group Corporation’s view, this assessment impacts not only the operations of Big Dollar stores but also the entire retail sector in Denmark. Therefore, Dollarstore ApS has decided to challenge the decision in court. The goal is to overturn the decision and get confirmation that the Big Dollar store in Brønderslev is permitted under the local plan. Mäntsälä 14 November 2025 Tokmanni Group Corporation Board of Directors
Page 14
14 ANALYST AND PRESS CONFERENCE Tokmanni Group’s CEO Mika Rautiainen and CFO Tapio Arimo will present the report to analysts, investors and media representatives on the publication day at 10:00 am (Finnish time). The live webcast can be accessed via Tokmanni Group's website at https://tokmannigroup.com/en/investors or through the link below. A recording will be available after the event on Tokmanni Group's website. Link to the webcast page: https://rajucast.tv/tokmanni-group/251114-q3/. The participants can ask questions by joining a Teams meeting that is arranged in conjunction with the live webcast. The link to the Teams can be found on the webcast page mentioned above. For further information, please contact Mika Rautiainen, CEO, tel. +358 20 728 6061, mika.rautiainen(at)tokmanni.fi Tapio Arimo, CFO, tel. +358 20 728 7390, tapio.arimo(at)tokmanni.fi Maarit Mikkonen, Group Head of IR and Communications, tel. +358 40 562 2282, maarit.mikkonen(at)tokmanni.fi Distribution Nasdaq Helsinki Key Media
Page 15
15 Tokmanni Group Corporation’s Business Review for 1 January–30 September 2025 ACCOUNTING POLICIES This Business Review has been prepared using the same accounting policies and methods of computation as in the Financial Statements for 2024. This is not an interim report under IAS 34. AII figures in the accounts have been rounded. Consequently, the sum of individual figures can deviate from the presented sum figure. The figures in the financial statement release are presented in millions of euros. Seasonality Tokmanni Group’s business is subject to seasonality, which has a significant effect on its revenue, profitability, and cash flow. In general, Tokmanni Group’s revenue, profitability and cash flow are lowest in the first quarter and highest in the fourth quarter due to Christmas sales. Use of estimates The preparation of the Business Review in accordance with IFRS requires the management to make estimates and assumptions that affect the amount assets and liabilities on the balance sheet, the reporting of contingent assets and liabilities, and the amounts income and expenses. Although the estimates are based on the management’s best knowledge of current events and actions, the actual results may differ from the estimates. This report is unaudited.
Page 16
16 Consolidated income statement (MEUR) 7–9/ 2025 7–9/ 2024 1–9/ 2025 1–9/ 2024 1–12/ 2024 Revenue 432.8 416.3 1,217.5 1,178.0 1,675.0 Other operating income 0.9 1.1 3.7 2.7 4.9 Gain on disposal of discontinued operations and revaluation to fair value 0.2 - 0.2 - - Materials and services -281.0 -268.5 -794.8 -759.6 -1,078.6 Employee benefits expenses -56.1 -53.4 -178.5 -165.5 -224.1 Depreciation -33.2 -31.9 -99.2 -95.4 -127.6 Other operating expenses -35.8 -34.7 -113.1 -108.4 -150.0 Loss on disposal of discontinued operations and revaluation to fair value -0.3 - -0.3 - - Share of profit in joint ventures 0.0 0.0 0.0 0.0 0.1 Operating profit 27.5 28.9 35.5 51.8 99.6 Financial income 0.6 2.1 4.0 5.0 6.5 Financial expenses -10.2 -10.6 -32.1 -32.5 -45.4 Profit/loss before tax 17.9 20.4 7.3 24.3 60.7 Income taxes -3.6 -3.9 -1.3 -5.0 -12.3 Net result for the financial period 14.3 16.6 6.0 19.3 48.4 Profit for the year attributable to Equity holders of the parent company 14.3 16.6 6.0 19.3 48.4 Consolidated statement of comprehensive income (MEUR) 7–9/ 2025 7–9/ 2024 1–9/ 2025 1–9/ 2024 1–12/ 2024 Net result for the financial period 14.3 16.6 6.0 19.3 48.4 Other comprehensive income Items that may be reclassified subsequently to profit or loss Exchange differences on translating foreign operations 1.3 0.8 5.7 -4.2 -6.4 Comprehensive income for the financial period, net of tax 1.3 0.8 5.7 -4.2 -6.4 Comprehensive income for the financial period 15.5 17.4 11.7 15.1 42.1 Comprehensive income for the financial period attributable to Equity holders of the parent company 15.5 17.4 11.7 15.1 42.1 Earnings per share Equity holders of the parent company 14.3 16.6 6.0 19.3 48.4 Earnings per share, basic (EUR/share) 0.24 0.28 0.10 0.33 0.82 Earnings per share, diluted (EUR/share) 0.24 0.28 0.10 0.33 0.82
Page 17
17 INFORMATION BY SEGMENT Revenue by segment, EUR million 7–9/2025 7–9/2024 1–9/2025 1–9/2024 1–12/2024 Tokmanni 314.6 304.0 879.5 868.2 1,233.7 of which between the segments in total 0.9 0.0 1.2 0.2 1.1 Dollarstore 119.1 112.3 339.2 310.0 442.4 Group functions and eliminations -0.9 0.0 -1.2 -0.2 -1.1 Group total 432.8 416.3 1,217.5 1,178.0 1,675.0 Gross profit by segment, EUR million 7–9/2025 7–9/2024 1–9/2025 1–9/2024 1–12/2024 Tokmanni 107.9 105.5 300.0 301.9 429.4 Dollarstore 44.1 42.3 123.0 116.6 167.8 Group functions and eliminations -0.2 0.0 -0.4 -0.1 -0.8 Group total 151.8 147.8 422.7 418.4 596.4 EBIT by segment, EUR million 7–9/2025 7–9/2024 1–9/2025 1–9/2024 1–12/2024 Tokmanni 27.2 24.7 43.6 50.0 87.8 Dollarstore 1.4 5.1 -5.1 4.0 14.8 Group functions and eliminations -1.1 -0.8 -3.1 -2.3 -3.1 Group total 27.5 28.9 35.5 51.8 99.6 Comparable EBIT by segment, EUR million 7–9/2025 7–9/2024 1–9/2025 1–9/2024 1–12/2024 Tokmanni 26.3 25.2 44.7 50.0 86.9 Dollarstore 1.1 5.1 -5.0 4.5 15.9 Group functions and eliminations -1.1 -0.8 -3.1 -2.3 -3.1 Group total 26.4 29.5 36.5 52.3 99.7 Comparable EBIT by segment, % 7–9/2025 7–9/2024 1–9/2025 1–9/2024 1–12/2024 Tokmanni 8.4 8.3 5.1 5.8 7.0 Dollarstore 0.9 4.6 -1.5 1.5 3.6 Group functions and eliminations 0.0 0.0 0.0 0.0 Group total 6.1 7.1 3.0 4.4 6.0 Return on capital employed, %, rolling 12 months 7–9/2025 7–9/2024 1–9/2025 1–9/2024 1–12/2024 Tokmanni 0.0 0.0 10.8 11.8 12.0 Dollarstore 0.0 0.0 1.5 4.0 4.1 Group functions and eliminations 0.0 0.0 0.0 0.0 0.0 Group total 0.0 0.0 7.3 9.0 9.1 Inventories at the end of period, EUR million 7–9/2025 7–9/2024 1–9/2025 1–9/2024 1–12/2024 Tokmanni 0.0 0.0 331.9 319.2 298.9 Dollarstore 0.0 0.0 145.8 126.8 129.5 Group functions and eliminations 0.0 0.0 0.0 0.0 0.0 Group total 0.0 0.0 477.7 446.0 428.4
Page 18
18 Capital expenditure by segment, EUR million 7–9/2025 7–9/2024 1–9/2025 1–9/2024 1–12/2024 Tokmanni 4.7 6.2 11.8 21.4 32.6 Dollarstore 2.0 0.8 6.5 4.2 6.8 Group functions and eliminations 0.0 0.0 0.0 0.0 0.0 Group total 6.6 7.0 18.3 25.6 39.4 CALCULATION OF THE GROUP’S KEY FIGURES Like-for-like revenue development, % = Like-for-like revenue development is calculated by taking into account the revenue growth of stores that are not considered to be net-new and the revenue growth of relocated stores, as defined by Tokmanni Group to include: (i) new stores opened; (ii) store relocations where the store size changes by 30 per cent or more and the assortment increases or is reduced substantially; and (iii) store expansions where the store size changes by 30 per cent or more. If the store falls in one of these categories, it is regarded as a net-new or relocated store in its opening year and in the following calendar year. Tokmanni Group reduces the net amount of stores closed during the financial year from new and relocated stores. Customer visit development, % = Number of customer transactions development Gross profit = Revenue - Materials and services Comparable gross profit = Gross profit - Changes in the fair value of currency derivatives - Other non-recurring expenses Operating expenses = Employee benefits expenses + Other operating expenses Comparable operating expenses = Operating expenses - Changes in fair value of electricity derivatives - Other non-recurring expenses EBITDA = Operating profit + Depreciation Comparable EBITDA = EBITDA - Changes in fair value of currency and electricity derivatives - Other non-recurring expenses Comparable EBIT = EBIT - Changes in fair value of currency and electricity derivatives - Other non-recurring expenses Net financial expenses = Financial income - Financial expenses Capital expenditure = Investments in tangible and intangible assets + Purchased subsidiary shares Net debt = Interest-bearing debt - Cash and cash equivalents Net debt without lease liabilities = Net debt - IFRS 16 lease liabilities Net debt / Comparable EBITDA = Net debt Comparable EBITDA for the preceding 12 months
Page 19
19 Net debt / Comparable EBITDA without lease liabilities = Net debt - IFRS 16 lease liabilities Comparable EBITDA without IFRS 16 liabilities for the preceding 12 months Capital employed = Non-current assets - Deferred tax assets + Inventories + Trade and other receivables + Cash and cash equivalents - Non-current non- interest-bearing liabilities - Trade payables and other current liabilities Return on capital employed, %, rolling 12 months = Comparable EBIT, average for the preceding 12 months Capital employed, average for the preceding 12 months Invested capital = Balance sheet total - Deferred tax liability and other non-interest- bearing liabilities Return on invested capital, % = Profit before taxes + Interest and other financial expenses (preceding 12 months) Invested capital, average for the preceding 12 months Return on equity, % = Net result for the preceding 12 months Equity, average for the preceding 12 months Number of personnel = Number of personnel at the end of the period Number of personnel on average, converted into full-time employees = Average number of personnel converted into full-time employees Equity ratio = Equity Balance sheet total - Advances received Calculation of the group’s per-share data Earnings per share, basic = Net profit Number of shares, weighted average during the period Earnings per share, diluted = Net profit Diluted number of shares, weighted average during the period