Verisure Q3 2026 Results

Q3 2026: 1 July to 30 September 2026 (Growth rates shown in constant currency (“cc”) unless otherwise stated)

If you would like to access the PDF version of the Verisure Plc Quarterly Report Q3 2026, as well as other financial reports, presentations and materials for current and previous reporting periods, please visit: https://www.verisure.com/financial-results-reports-and-presentations

 

Continue to prioritise quality growth, driving strong cash generation and margin expansion

  • Q3 ARR €3,712m, +11.8% y/y (o/w around 2pp Mexico).
  • Q3 Adjusted EBIT €285m, +13.9% y/y, margin reaches highest ever level of 27.7%.
  • Q3 Free Cash Flow €59m, positive for the fourth consecutive quarter.
  • Customer Portfolio increased 9.0% y/y to ~6.5m customers.
  • Macro conditions unchanged, with consumer confidence below long-term average in several markets.
  • Reflecting the YTD trend, we expect 2026 full year ARR growth of 9.0% to 9.5% (cc, exc. Mexico), with 2026 Adjusted EBIT margin around 26.5% and Free Cash Flow around €200m.
  • With cash flow inflection reached we are approaching our 2.5x leverage target, which will create financial flexibility and capacity for additional shareholder returns.

 

CEO Austin Lally: We continue to extend our global leadership position through our disciplined focus on customer quality. Today we protect almost 6.5m families and small businesses. We have doubled our customer portfolio over the past seven years, with a significant growth runway ahead.

In the third quarter we report our highest ever profitability, margins and cash generation and our track record of compounding financial delivery through the cycle remains robust.

Looking ahead, our formula for value creation remains as powerful as ever and we are excited about the opportunities in front of us. Our strategic framework remains consistent – we prioritise quality customer intake, enhancing long-term portfolio value, while delivering improving margins and accelerated free cash flow.

Verisure Q3 2026 Financial Results data table
All figures €’m unless statedThird Quarter9m Year-to-date
Q3 2026Q3 2025y/yy/y cc9m 20269m 2025y/yy/y cc
Annualised Recurring Revenue (ARR)3,711.53,297.512.6%11.8%3,711.53,297.512.6%11.8%
ARR (previous definition)3,738.03,291.813.6%12.2%3,743.93,320.612.7%11.8%
Revenue1,030.8933.010.5%9.2%3,073.72,780.710.5%9.6%
Adjusted EBITDA488.6442.610.4%9.7%1,428.51,287.411.0%10.4%
Adjusted EBIT285.1250.313.9%13.9%830.9716.915.9%15.6%
Adjusted EBIT Margin27.7%26.8%+83 bps+116 bps27.0%25.8%+125 bps+143 bps
Adjusted EPS, basic€0.16€0.0986.5%87.6%€0.45€0.2392.5%90.0%
Free Cash Flow58.6(27.1)n/mn/m153.9(124.5)n/mn/m
 

Portfolio Services

Verisure Q3 2026 Portfolio Services data table
All figures €’m unless statedThird Quarter9m Year-to-date
Q3 2026Q3 2025y/yy/y cc9m 20269m 2025y/yy/y cc
Total Customers6,474.0k5,940.5k9.0%n/a6,474.0k5,940.5k9.0%n/a
Average Revenue Per User (ARPU)€48.1€46.24.2%3.0%€48.2€46.63.5%2.5%
Recurring Monthly Costs (RMC)€12.3€11.84.9%3.5%€12.5€12.22.8%1.8%
EBITDA Per Customer (EPC)€35.8€34.44.0%2.8%€35.7€34.43.7%2.8%
Attrition (LTM)7.5%7.4%+9 bpsn/a7.5%7.4%+9 bpsn/a
Attrition (Q3, annualised)7.3%7.1%+18 bpsn/a7.3%7.1%+18 bpsn/a
 
Revenue928.5816.613.7%12.4%2,740.92,420.113.3%12.3%
Adjusted EBITDA690.3608.513.4%12.2%2,029.31,787.713.5%12.6%
Adjusted EBITDA Margin74.4%74.5%(16 bps)(14 bps)74.0%73.9%+17 bps+19 bps
  • Our portfolio of 6,474k customers increased 9.0% year-on-year — reflecting the strength of our proposition and the durability of our customer relationships. We increased Average Revenue Per User (“ARPU”) by 3.0%, to €48.1 per month, reflecting the quality of our portfolio, with discounting remaining very well controlled.
  • Recurring Monthly Costs (“RMC”) at €12.3 were 3.5% above prior year in constant currency, with approximately 50% of the increase attributable to the Mexico portfolio's higher inherited cost base. We continue to drive operational efficiency and cost transformation through our “Fit for Growth” programme.
  • EPC reached a record €35.8, up 2.8% y/y in constant currency — increasing further the per-customer profit contribution. Portfolio Services Adjusted EBITDA margin was 74.4%, driving the high quality, recurring earnings that underpin our financial framework.
  • Quarterly annualised attrition of 7.3% remains best-in-class and reflects a high level of usage and engagement with our products and services. We remain focused on enhancing the quality of our customer portfolio, with data and analytics supporting personalised, human-led retention operations. Our AI-powered Customer Insights engine, now operating across Spain and France with several other countries following soon, proactively identifies detraction risk, maintaining our best-in-class retention performance.
 

Customer Acquisition

Verisure Q3 2026 Customer Acquisition data table
All figures €’m unless statedThird Quarter9m Year-to-date
Q3 2026Q3 2025y/yy/y cc9m 20269m 2025y/yy/y cc
New Installations214.6k214.4k0.1%n/a656.1k648.8k1.1%n/a
Cost Per Acquisition (CPA)€1,658.2€1,485.911.6%9.2%€1,624.7€1,476.010.1%8.6%
Cost Per Acquisition (ex rebrand)€1,624.9€1,485.99.4%7.0%€1,596.7€1,476.08.2%6.7%
Acquisition Multiple3.9x3.6x0.3x0.3x3.8x3.6x0.2x0.2x
Acquisition Multiple (ex rebrand)3.8x3.6x0.2x0.2x3.7x3.6x0.1x0.1x
 
Revenue77.786.7(10.4)%(12.0)%255.5275.7(7.3)%(8.3)%
Adjusted EBITDA(206.8)(171.4)(20.7)%(17.7)%(617.1)(517.2)(19.3)%(17.5)%
  • New installations of 215k in Q3 remained broadly stable year-on-year. New customers joining the portfolio were at high quality – entering the portfolio at the same ARPU level as existing customers, as we continue to avoid any front book / back book dynamic. We experienced country-specific macro-led factors in France and Latin America where the consumer backdrop continues to be challenging. Elsewhere, our major markets performed well, delivering solid growth year over year.
  • External CPA of €1,658 was 9.2% above prior year in constant currency, reflecting the continuation of our Spain rebrand programme, which added approximately €33 per installation in Q3. Excluding rebrand, underlying CPA growth of 7.0% is attributed to lower upfront revenue per install, as previously guided, and the under-absorption of fixed costs against lower than planned installation volume. Our Acquisition Multiple of 3.8x excluding rebrand — up 0.2x year-on-year — reflects investments in CPA, partly offset by increased customer profitability.
  • CPA gross capitalisation rate of 34.4% was 188 basis points below the prior-year period, reflecting the continued mix shift in our CPA spend towards expensed media - driven by the temporary re-branding investment – reducing the proportion of capitalised hardware and variable sales commissions, as guided.
 

Cash Flow, Capital Expenditures & Net Debt

Verisure Q3 2026 Cash Flow, Capital Expenditures & Net Debt data table
All figures €’m unless statedThird QuarterYear-to-date
Q3 2026Q3 2025y/y9m 20269m 2025y/y
Adjusted Operating Cash Flow159.5169.4(5.9)%504.6362.839.1%
Free Cash Flow158.6(27.1)n/m153.9(124.5)n/m
 
Capital Expenditures245.8236.44.0%748.6714.74.7%
Capital Expenditure Intensity223.8%25.3%(150 bps)24.4%25.7%(135 bps)
 
Net Debt4,952.97,773.5(36.3)%4,952.97,773.5(36.3)%
LTM Net Leverage2.7x4.7x(2.0x)2.7x4.7x(2.0x)
  • Cash Flow: Free cash flow was €58.6m in Q3, taking year-to-date free cash flow to €153.9m, an improvement of €278.4m y/y. This marks our fourth consecutive quarter of positive free cash flow. The step change reflects further progress on our working capital improvement programme and lower financing costs following our refinancing activity. It also reflects a continued improvement in portfolio reinvestment rate as our markets grow.
  • Capital Expenditures: In Q3, capital expenditure increased +4.0% y/y to €245.8m. Capital expenditure intensity was 23.8%, down 150 bps y/y as we capitalise a lower proportion of customer acquisition costs. We made further progress with our 2G/3G upgrade program, investing €16.8m (€54.2m for the nine months of 2026) to upgrade 2G/3G hardware ahead of projected network sunsets towards the end of the decade. We are progressing this program proactively, with a positive impact on customer lifetime and upsell propensity.
  • Refinancing: During the quarter, the Group completed the refinancing announced alongside our Q2 results, issuing €1bn of Senior Secured Notes at 4.125% due 2032. Proceeds were used to fully repay the Group’s 5.250% Senior Notes due 2029, leaving no material debt maturities until May 2030. Following the reporting period, we continued to optimise our capital structure – in October 2026 we upsized our Term Loan A by €250m and used the proceeds, together with a modest drawing under our Revolving Credit Facility, to prepay €350m of our Term Loan B. Our proactive approach to capital structure management has maintained our weighted average cost of debt within our 4.0%–4.5% guidance range.
  • Leverage: Q3 closed with LTM net leverage of 2.7x, stable versus Q2 including €103m paid to shareholders by way of our interim dividend. Net debt closed Q3 at €4,953m. We remain within our 2026 range of 2.5–2.75x and reaffirm our medium-term leverage target of around 2.5x. Available liquidity stood at €910.8m as of 30 September 2026, comprising cash-on-hand and undrawn credit facilities.

1) Defined as Cash Flow for the period excluding changes in borrowings, M&A activity, and returns to shareholders2) Defined as Capital Expenditures divided by Revenue

 

Other Topics

  • Innovation: A key element of our strategy is innovation; delivering premium and differentiated technology-driven solutions to better protect our customers.
    • We continued to strengthen our innovation leadership during the quarter, expanding the rollout of our award-winning, AI-powered GuardVisionTM Outdoor video detector to 12 of our 18 markets. GuardVisionTM extends protection beyond the home by combining advanced AI with our 24/7 professional monitoring and human intervention. Data from some of our largest markets shows that outdoor security solutions can help prevent a significant number of detected intrusion attempts, demonstrating the tangible value of our continued investment in innovation and technology.
    • In September, we signed a strategic partnership with US company Ting LabsTM to exclusively commercialise their pioneering electrical fire prevention device to our customers in Europe. This system will be fully integrated into our home alarm ecosystem, expanding our fire protection offering. This partnership complements our Connected Smoke Alarms and AI-powered Wi-Fi Vision to add a new layer of protection in the home.
  • Partnerships: Alliances remain an important growth lever, contributing >10% of new installations. Beyond sales, these channels provide us partner data, insights, and advanced analytics to enhance both sales effectiveness and customer experience, typically delivering lower-than-average CPA. 2026 has been a record year for expanding partnerships. Adding to partnerships in Spain, France, Sweden, Brazil and Italy, we recently announced new alliances with the insurer Frende in Norway, and Danske Bank in Denmark.
  • Italy: We have surpassed 500,000 customers in Italy, a milestone that reflects the growing demand for our services. Since entering the Italian market in 2013, our rapid growth has positioned us as the leading provider of monitored home security. Today, the company operates across 18 regions and 94 provinces, helping protect homes and small businesses through a combination of award-winning technology, 24/7 professional monitoring and rapid human response.
  • Rebrand: With brand awareness for Verisure in Spain now ~80%, our rebrand program continues to progress well. More than 80% of digital marketing lead-traffic is now generated via the Verisure.es website. Total Q3 investment was ~€10m, of which €7.2m was media investment and reported as an operating cost. We retain access to the Securitas Direct brand to year-end 2029, from which point we will make brand license fee savings of €10m per annum.
  • Material Costs: As has been the case across supply chains globally, we are experiencing some challenges around supply and cost of key components, particularly memory and chipsets. We remain well-positioned in terms of supply availability and have appropriate levels of inventory on hand. As previously noted, we are seeing some cost inflation against which we are working on broad-based mitigation options. We remain comfortable with CPA consensus for 2027.
  • Culture & Talent: At Verisure, we are committed to creating an environment where people feel engaged, trusted and empowered to reach their full potential. With over 30,000 colleagues across 18 countries, we are proud to now also be recognized as one of the Fortune 100 Best Companies to Work For in Europe, in addition to being a Top Employer® Europe for the third consecutive year, as well as Financial Times’ Europe’s Best Employer (2025 & 2026). We believe that when colleagues are given opportunities to learn, grow and make a meaningful impact, they can do their best work and build rewarding careers.
  • AI: Our vision for AI is to improve service quality, enable new services where possible, and reduce operating costs. Our large scale, vertically integrated approach plays to our advantage. Within recruitment we have introduced an AI-powered platform to support our growth and enhance productivity across our hiring operations. By automating a significant portion of the recruitment process, the platform will reduce administrative effort, provide candidates a faster, more personal experience and free our recruiters to focus on judgement, relationships and the final decision. Over time, it will become a smarter talent engine, improve hiring outcomes and support our continued growth with greater efficiency.
  • Protecting What Matters Most: In Q3 2026, around 24 million alarms were triggered, and our highly trained teams in our 24/7 alarm response centres evaluated nearly 9 million incidents. Our AI-enhanced human service filters 99.7% of false positives. Of total alarms triggered, ~128k incidents required on-site assistance at our customers’ premises. Protecting customers and their families in moments of truth, when it really counts.
 

2026 Outlook

  • ARR growth expected at 9.0% to 9.5% (cc, exc. Mexico), Adjusted EBIT margin around 26.5%, and Free Cash Flow expected at around €200m. All considered broadly in line with the outlook shared in February 2026.
  • 2027 outlook will be provided alongside our full year 2026 results, in February 2027.
 

Medium Term Guidance

  • ARR growth around 10%
  • Total revenue growth up to 100 bps below ARR growth
  • Progressive expansion in Adjusted EBIT margin to 30% over the long-term
 

Q3 2026 Financial Results

Verisure Q3 2026 Q3 2026 Financial Results data table
€m (unless otherwise stated)Q3 2026Q3 2025Adjusted result % change
AdjustedSDIsReportedAdjustedSDIsReportedActual currencyConstant currency
Revenue1,030.8-1,030.8933.0-933.0+10.5 %+9.2 %
Operating expenses(542.6)(15.7)(558.3)(491.7)(56.7)(548.4)+10.4 %+8.5 %
Other income0.4-0.41.3-1.3(69.6) %(69.9) %
Adjusted EBITDA1488.6(15.7)472.9442.6(56.7)385.9+10.4 %+9.7 %
Adjusted EBITDA margin1, %47.4 %  47.4 %  (4 bps)+24 bps
Share-based compensation2-(35.1)(35.1)---n/an/a
Depreciation, amortisation and asset retirements3(203.5)(108.3)(311.8)(192.3)(111.8)(304.1)+5.8 %+4.3 %
Adjusted EBIT1/Operating profit285.1(159.1)126.0250.3(168.5)81.8+13.9 %+13.9 %
Adjusted EBIT margin1, %27.7 %  26.8 %  +83 bps+116 bps
Interest income and expenses(58.7)-(58.7)(103.0)-(103.0)(43.0) %(43.0) %
Other financial items(5.9)48.342.4(4.4)(7.0)(11.4)+34.7 %+6.1 %
Profit or (loss) before tax220.5(110.8)109.7142.9(175.5)(32.6)+54.2 %+54.9 %
Income tax (expense)/credit3(53.7)19.1(34.6)(53.5)38.3(15.2)+0.3 %(0.3) %
Adjusted net profit or (loss)166.8(91.7)75.189.4(137.2)(47.8)+86.6 %+87.6 %

1) Alternative performance measure (APM). A reconciliation to the nearest IFRS equivalent is provided in the section 'Alternative performance measures (APMs)'.2) Refer to note 5 'Share-based compensation' for more details.3) Depreciation, amortisation and asset retirements includes €14.7m (€11.6m in Q3 2025) of amortisation capitalised variable sales cost commissions recorded on the balance sheet prior to the 2020 Business Combination. As these costs would have been amortised as an operating cost absent the 2020 Business Combination, it is considered more appropriate to include these assets' amortisation in Adjusted EBIT and not as an acquisition-related SDI. We have therefore added back this amortisation to our adjusted depreciation and amortisation charge with a consequent reduction in Adjusted EBIT. The corresponding tax impact is €2.1m in Q3 2026 (€1.8m in Q3 2025). Refer to section 'Alternative performance measures (APMs)' for more details.

 

  • Group Revenue in Q3 was €1,031m, an increase of 10.5% y/y (9.2% at constant currency). The key driver of revenue growth was a 9.0% increase in the customer portfolio, alongside strong ARPU growth.
  • Reported EBITDA was €472.9m in Q3. Q3 EBITDA included a lower capitalisation rate on customer acquisition costs due to increased media investment associated with the Spain rebrand programme. Capitalisation of acquisition costs reduced from 36.2% in Q3 2025 to 34.4% in Q3 2026. Q3 Adjusted EBITDA was €488.6m, up 10.4% y/y (9.7% at constant currency).
  • SDIs impacting EBITDA in Q3 reduced to €15.7m. These non-operating items include the management of our rebrand programme, the continued roll-out of our new ERP system and costs associated with the integration program in Mexico.
  • The Group’s Operating Profit increased to €126.0m in Q3, which included €35.1m of share-based compensation expenses. Adjusted EBIT was €285.1m, up 13.9% y/y, with Q3 Adjusted D&A and Asset Retirements increasing 5.8% y/y to €203.5m, representing 19.7% of revenue.
  • In Q3, the Group reported Net Income of €75.1m, with Adjusted Net Income at €166.8m, an increase of 87.6% y/y at constant currency. This increase was driven by additional growth in customer portfolio, strong ARPU progression and tight cost control. Lower interest charges benefited our Adjusted ETR, which was ~24% in Q3. Adjusted Earnings per Share were €0.16 in the quarter.
 

Q3 2026 Quarterly Financial Review

Unaudited Consolidated Income Statement

Verisure Q3 2026 Unaudited Consolidated Income Statement data table
€mNoteQ3 2026Q3 20259m 20269m 2025
Revenue31,030.8933.03,073.72,780.7
Cost of sales (518.3)(481.1)(1,558.2)(1,430.5)
Gross profit 512.5451.91,515.51,350.2
      
Selling expenses (109.3)(105.1)(328.2)(316.0)
Administrative expenses4(277.6)(266.3)(842.7)(758.3)
Other income 0.41.36.23.6
Operating profit 126.081.8350.8279.5
      
Financial income 53.52.596.31.3
Financial expenses (69.8)(116.9)(225.9)(372.4)
Profit or (loss) before tax 109.7(32.6)221.2(91.6)
      
Income tax (expense)/credit (34.6)(15.2)(80.5)(43.0)
Net profit or (loss) for the period 75.1(47.8)140.7(134.6)

 

Verisure Q3 2026 Earnings per share data table
Earnings per share (€)    
Earnings (loss) per share, basic and diluted10.07(0.06)0.14(0.17)

1) Earnings (loss) per share, basic and diluted, is calculated based on the weighted average number of outstanding shares during the periods. The outstanding number of shares prior to the listing on Nasdaq Stockholm on 8 October 2025 is based on the total number of Verisure plc shares (800,000,000) at the time of listing on Nasdaq Stockholm on 8 October 2025. The amount of shares prior to the listing on Nasdaq Stockholm has also been applied to the comparative periods. Refer to note 7 ‘Share capital’ for more details.

Unaudited Consolidated Statement of Comprehensive Income

Verisure Q3 2026 Unaudited Consolidated Statement of Comprehensive Income data table
€mNoteQ3 2026Q3 20259m 20269m 2025
Net profit or (loss) for the period 75.1(47.8)140.7(134.6)
      
Items that may subsequently be reclassified to the consolidated income statement     
Change in hedging reserve 0.63.411.4(19.0)
Currency translation differences on foreign operations (44.7)25.7(1.0)80.5
Income tax related to these items (0.2)(0.7)(2.6)3.9
Items that may subsequently be reclassified to the consolidated income statement (44.3)28.47.865.4
Other comprehensive income/(expenses) (44.3)28.47.865.4
      
Total comprehensive income/(expenses) for the period 30.8(19.4)148.5(69.2)

Unaudited Consolidated Statement of Financial Position

Verisure Q3 2026 Unaudited Consolidated Statement of Financial Position data table
€mNoteSep 2026Sep 2025Dec 2025
Assets    
Non-current assets    
Property, plant and equipment 1,775.51,648.81,701.9
Right-of-use assets 214.9203.1205.1
Goodwill 7,711.17,618.57,702.8
Customer portfolio 3,870.13,994.74,072.7
Other intangible assets 1,430.01,360.01,393.5
Deferred tax assets 89.3126.878.2
Derivatives631.9--
Trade and other receivables6223.3177.6183.3
Total non-current assets 15,346.115,129.515,337.5
     
Current assets    
Inventories 340.9323.8281.7
Trade receivables6270.0303.9347.2
Current tax assets 12.116.733.0
Derivatives65.54.70.2
Prepayments and accrued income 177.2138.2143.7
Other current receivables6111.2107.7104.8
Cash and cash equivalents631.423.130.0
Total current assets 948.3918.1940.6
Total assets 16,294.416,047.616,278.1
     
Equity and liabilities    
Equity    
Equity attributable to the owners of the parent company68,874.55,805.28,764.5
Total equity 8,874.55,805.28,764.5
     
Non-current liabilities    
Long-term borrowings6, 94,976.76,954.24,985.5
Derivatives6-21.020.4
Other non-current liabilities6104.7104.4108.2
Deferred tax liabilities 982.21,016.61,013.9
Other provisions 54.739.148.2
Total non-current liabilities 6,118.38,135.36,176.2
     
Current liabilities    
Trade payables6146.4148.0179.5
Current tax liabilities 140.8128.986.9
Short-term borrowings6, 9275.21,108.4329.8
Derivatives6-10.16.1
Accrued expenses and deferred income6653.4629.0649.5
Other current liabilities685.882.785.6
Total current liabilities 1,301.62,107.11,337.4
Total liabilities 7,419.910,242.47,513.6
Total equity and liabilities 16,294.416,047.616,278.1

Unaudited Consolidated Statement of Changes in Equity

Verisure Q3 2026 Unaudited Consolidated Statement of Changes in Equity data table
€mAttributable to equity holders of the parent company
Balance as of 1 January 20261.010,200.519.4-(319.8)1.6(1,138.2)8,764.5
Net profit or (loss) for the period------140.7140.7
Other comprehensive income----(1.0)8.8-7.8
Total comprehensive income----(1.0)8.8140.7148.5
Transactions with owners        
Share issuance0.0------0.0
Dividend------(103.4)(103.4)
Dividend attributable to shares held by Employee Benefit Trust------0.30.3
Reclassification of shares held by Employee benefit trust---(17.3)---(17.3)
Share-based compensation plan--81.9----81.9
Total transactions with owners0.0-81.9(17.3)--(103.1)(38.5)
Balance as of 30 September 20261.010,200.5101.3(17.3)(320.8)10.4(1,100.6)8,874.5

 

Verisure Q3 2026 Unaudited Consolidated Statement of Changes in Equity 2025 data table
€mAttributable to equity holders of the parent company
Balance as of 1 January 2025359.06,801.0--(410.9)13.4(889.9)5,872.6
Net profit or (loss) for the period------(134.6)(134.6)
Other comprehensive income----80.5(15.1)-65.4
Total comprehensive income----80.5(15.1)(134.6)(69.2)
Transactions with owners        
Capital contribution for share capital, Verisure plc0.1------0.1
Reclassification of share-based payment plan to cash settled-(9.3)----7.4(1.9)
Shareholder's contribution-3.6-----3.6
Total transactions with owners0.1(5.7)----7.41.8
Balance as of 30 September 2025359.16,795.3--(330.4)(1.7)(1,017.1)5,805.2

 

Verisure Q3 2026 Unaudited Consolidated Statement of Changes in Equity attribution data table
Attributable toSep 2026Sep 2025Dec 2025
Equity holders of the parent company8,874.55,805.28,764.5
Closing balance8,874.55,805.28,764.5

Unaudited Consolidated Statement of Cash Flows

Verisure Q3 2026 Unaudited Consolidated Statement of Cash Flows data table
€mQ3 2026Q3 20259m 20269m 2025
Operating activities    
Operating profit126.081.8350.8279.5
Adjustment of depreciation, amortisation and asset retirements311.8304.1928.6924.3
Adjustment for other non-cash items37.424.178.723.6
Paid taxes(17.5)(31.5)(40.6)(76.4)
Cash flow from operating activities before change in working capital457.7378.51,317.51,151.0
     
Change in working capital    
Change in inventories(12.1)14.9(55.3)(11.0)
Change in trade receivables9.94.419.3(21.7)
Change in other receivables4.3(14.7)(40.8)(72.9)
Change in trade payables(55.4)(30.9)(36.3)(28.8)
Change in other payables(11.0)6.0(7.2)(26.3)
Cash flow from change in working capital(64.3)(20.3)(120.3)(160.7)
Cash flow from operating activities393.4358.21,197.2990.3
     
Investing activities    
Investments in intangible assets(128.0)(116.0)(383.5)(348.5)
Investments in property, plant and equipment(115.7)(121.4)(362.5)(368.0)
Acquisition of subsidiaries, net of cash acquired(2.6)-(1.8)-
Disposal of other investments--16.3-
Interest received0.60.31.60.9
Cash flow from investing activities(245.7)(237.1)(729.9)(715.6)
     
Financing activities    
Dividend distribution(103.4)-(103.4)-
Dividend distributed to Employee benefit trust0.3-0.3-
New financing, Senior Secured Notes1,000.0-1,000.0-
Repayment of financing, Senior Secured Notes--(450.0)-
Repayment of financing, Senior Unsecured Notes(1,000.0)-(1,175.0)-
New financing, Term Loan A--570.0-
New financing, Revolving Credit Facility50.1932.4126.62,645.6
Repayment of financing, Revolving Credit Facility(22.3)(897.1)(143.4)(2,497.1)
New financing, factoring liabilities85.955.5221.9128.7
Repayment of financing, factoring liabilities(73.0)(67.1)(202.9)(168.5)
New financing, other borrowings4.79.127.837.3
Repayment of financing, other borrowings(3.1)(3.8)(39.6)(26.4)
Repayment of lease liabilities(19.1)(16.4)(55.1)(49.2)
Interest paid(62.1)(127.4)(207.1)(340.9)
Call cost old debt in relation to repayment of financing--(8.0)-
Paid bank and advisory fees in relation to new financing(5.9)-(11.3)-
Other financial items(4.7)(4.6)(17.4)(9.3)
Capital contribution for share capital increase-0.1-0.1
Cash flow from financing activities(152.6)(119.3)(466.6)(279.7)
Cash flow for the period(4.9)1.80.7(5.0)
Cash and cash equivalents at start of period36.721.830.030.1
Effects of exchange rate changes on cash and cash equivalents(0.4)(0.5)0.7(2.0)
Cash and cash equivalents at end of period31.423.131.423.1
 

Reconciliation Tables

Acquisition multiple

Verisure Q3 2026 Acquisition multiple data table
€ (unless otherwise stated)Q3 2026Q3 20259m 20269m 2025
Cost per acquisition (CPA)1,658.21,485.91,624.71,476.0
Monthly Adjusted EBITDA per customer (EPC)35.834.435.734.4
Acquisition multiple (ratio)3.9x3.6x3.8x3.6x

Adjusted earnings per share (Adjusted EPS)

Verisure Q3 2026 Adjusted earnings per share (Adjusted EPS) data table
€m (unless otherwise stated)Q3 2026Q3 20259m 20269m 2025
Net profit or (loss) for the period75.1(47.8)140.7(134.6)
Adjustment of acquisition related items¹108.3111.8331.0353.8
Deferred tax on acquisition-related items(26.7)(25.4)(81.3)(83.7)
Separately disclosed items affecting Net profit or (loss)22.563.771.9128.1
Tax impact of separately disclosed items affecting Net profit or (loss)7.6(12.9)(1.1)(24.0)
Adjusted Net profit or (loss) for the period166.889.4461.2239.6
Weighted average number of shares31,033,984,7561,033,962,2641,033,969,8441,033,962,264
Adjusted EPS3, €0.160.090.450.23

1) Acquisition related items relate to amortisation and depreciation included in net profit or (loss), mainly resulting from the 2020 Business Combination (further described in the definitions of APMs). The impact from these amortisations and depreciations are excluded to better reflect the underlying net profit or (loss) absent business combinations.2) Refer to APM table Separately disclosed items for information on SDIs.3) Adjusted earnings per share (EPS) is calculated based on the weighted average number of ordinary shares outstanding during the period. For comparative periods up to Q2 2026, Adjusted EPS is based on 1,033,962,264 shares, being the total number of Verisure plc shares issued and outstanding following completion of our Nasdaq Stockholm listing on 8 October 2025.

Adjusted EBIT and Adjusted EBIT margin

Verisure Q3 2026 Adjusted EBIT and Adjusted EBIT margin data table
€m (unless otherwise stated)Q3 2026Q3 20259m 20269m 2025
Operating profit126.081.8350.8279.5
Adjustment of acquisition related items¹108.3111.8331.0353.8
Separately disclosed items affecting EBIT²15.756.762.883.6
Share-based compensation35.1-86.3-
Adjusted EBIT285.1250.3830.9716.9
     
Revenue1,030.8933.03,073.72,780.7
Adjusted EBIT margin (%)27.7 %26.8 %27.0 %25.8 %

1) Acquisition related items relate to amortisation and depreciation included in net profit or (loss), mainly resulting from the 2020 Business Combination (further described in the definitions of APMs). The impact from these amortisations and depreciations are excluded to better reflect the underlying net profit or (loss) absent business combinations.2) Refer to APM table Separately disclosed items for information on SDIs.

Adjusted EBITDA, Revenue growth, Adjusted EBITDA margin, Adjusted EBITDA incl. SDI and Adjusted EBITDA margin incl. SDI

Verisure Q3 2026 Adjusted EBITDA, Revenue growth, Adjusted EBITDA margin, Adjusted EBITDA incl. SDI and Adjusted EBITDA margin incl. SDI data table
€mQ3 2026Q3 20259m 20269m 2025
Operating profit126.081.8350.8279.5
Depreciation, amortisation and asset retirements311.8304.1928.6924.3
Separately disclosed items affecting EBITDA¹15.756.762.883.6
Share-based compensation35.1-86.3-
Adjusted EBITDA488.6442.61,428.51,287.4
Portfolio Services Adjusted EBITDA690.3608.52,029.31,787.7
Customer Acquisition Adjusted EBITDA(206.8)(171.4)(617.1)(517.2)
Adjacencies Adjusted EBITDA5.15.516.316.9
     
Revenue1,030.8933.03,073.72,780.7
Revenue growth (%)10.5 %9.2 %10.5 %9.6 %
Adjusted EBITDA margin (%)47.4 %47.4 %46.5 %46.3 %
     
Adjusted EBITDA (as above)488.6442.61,428.51,287.4
Add-back of adjustment items within EBITDA(15.7)(56.7)(62.8)(83.6)
Adjusted EBITDA incl. SDIs472.9385.91,365.71,203.8
Adjusted EBITDA margin incl. SDIs (%)45.9 %41.4 %44.4 %43.3 %

1) Refer to APM table Separately disclosed items for information on SDIs.

Adjusted Operating Cash Flow, Adjusted Operating Cash Flow before portfolio growth and Free Cash Flow

Verisure Q3 2026 Adjusted Operating Cash Flow, Adjusted Operating Cash Flow before portfolio growth and Free Cash Flow data table
€m (unless otherwise stated)Q3 2026Q3 20259m 20269m 2025
Adjusted EBIT285.1250.3830.9716.9
Depreciation, amortisation and asset retirement¹203.5192.3597.6570.5
Customer Acquisition adjusted EBITDA206.8171.4617.1517.2
Portfolio and other capital expenditures²(96.6)(89.2)(299.7)(274.2)
Change in working capital(64.3)(20.3)(120.3)(160.7)
Repayment of lease liabilities(19.1)(16.4)(55.1)(49.2)
Adjusted operating cash flow before Customer acquisition515.4488.11,570.51,320.5
Attrition replacement investment³(195.4)(156.6)(574.2)(472.4)
Adjusted operating cash flow before portfolio growth320.0331.5996.3848.1
Organic portfolio growth investment⁴(160.5)(162.1)(491.7)(485.3)
Adjusted operating cash flow159.5169.4504.6362.8
Paid taxes(17.5)(31.5)(40.6)(76.4)
Separately disclosed items affecting EBITDA(15.7)(56.7)(62.8)(83.6)
Net interest and other financial items paid(72.1)(131.7)(242.2)(349.4)
Other4.423.4(5.1)22.1
Free cash flow58.6(27.1)153.9(124.5)
Adjusted operating cash flow (excluding change in working capital)223.8189.7624.9523.5

1) Represents depreciation, amortisation and asset retirements excluding acquisition-related amortisation from historic business combinations. Refer to 'Reconciliation of the depreciation, amortisation and asset retirement charge' below for more information.2) Portfolio and other capital expenditures consist of Portfolio Services capital expenditures (capital expenditures related to new equipment for existing customers), Adjacencies capital expenditures (direct costs related to acquisition of customer contracts within our adjacencies segment) and other capital expenditures (capital expenditure related to research and development, IT and premises).3) Number of cancellations multiplied by CPA.4) The net subscriber growth, multiplied by CPA.

Annualised recurring revenue (ARR)

Verisure Q3 2026 Annualised recurring revenue (ARR) data table
€m (unless otherwise stated)Q3 2026Q3 20259m 20269m 2025
Total subscribers (end of period), 000s6,474.05,940.56,474.05,940.5
ARPU (LTM), €47.846.347.846.3
ARR13,711.53,297.53,711.53,297.5
ARR Growth (%)12.6 %10.5 %12.6 %10.5 %
ARPU, €48.146.248.246.6
ARR - previous definition13,738.03,291.83,743.93,320.6
ARR Growth (%) - previous definition13.6 %9.6 %12.7 %10.1 %

1) In Q4 2025, the Group updated how it defines ARR to better reflect stability against quarterly seasonality, particularly price increases and upgrade propensity.

Cost per acquisition (CPA) and Customer Acquisition capital expenditures

Verisure Q3 2026 Cost per acquisition (CPA) and Customer Acquisition capital expenditures data table
€m (unless otherwise stated)Q3 2026Q3 20259m 20269m 2025
Customer Acquisition revenue77.786.7255.5275.7
Customer Acquisition expenses(284.7)(258.9)(873.2)(795.2)
Customer Acquisition other revenue0.20.80.62.3
Customer acquisition Adjusted EBITDA(206.8)(171.4)(617.1)(517.2)
Customer Acquisition capital expenditure, material(77.0)(83.7)(241.5)(247.2)
Customer Acquisition capital expenditure, direct cost(72.0)(63.5)(207.4)(193.3)
Customer acquisition capital expenditure(149.0)(147.2)(448.9)(440.5)
Customer acquisition cost (net)(355.8)(318.6)(1,066.0)(957.7)
     
New subscribers added (gross), 000s214.6214.4656.1648.8
     
CPA, €11,658.21,485.91,624.71,476.0
Customer Acquisition cost (gross)2(433.7)(406.2)(1,322.1)(1,235.7)
Gross capitalisation (%)34.4 %36.2 %34.0 %35.6 %

1) In 2026, CPA includes investment in media related to our rebranding, from Securitas Direct to Verisure. This rebranding programme began in October 2025.2) Customer Acquisition cost (gross) consists of Customer Acquisition expenses and Customer Acquisition capital expenditures.

Monthly Adjusted EBITDA per customer (EPC), Portfolio Services Adjusted EBITDA and Portfolio Services Adjusted EBITDA margin

Verisure Q3 2026 Monthly Adjusted EBITDA per customer (EPC), Portfolio Services Adjusted EBITDA and Portfolio Services Adjusted EBITDA margin data table
€m (unless otherwise stated)Q3 2026Q3 20259m 20269m 2025
Portfolio Services revenue928.5816.62,740.92,420.1
Portfolio Services expenses(238.3)(208.5)(712.3)(633.6)
Portfolio Services other revenue0.10.40.71.2
Portfolio services Adjusted EBITDA690.3608.52,029.31,787.7
Portfolio Services Adjusted EBITDA margin74.4 %74.5 %74.0 %73.9 %
     
Monthly average Portfolio Services Adjusted EBITDA230.1202.8225.5198.6
Monthly average number of subscribers during the period, 000s6,432.35,894.66,319.55,772.8
EPC, €35.834.435.734.4

Monthly average revenue per user (ARPU)

Verisure Q3 2026 Monthly average revenue per user (ARPU) data table
€m (unless otherwise stated)Q3 2026Q3 20259m 20269m 2025
Portfolio Services revenue928.5816.62,740.92,420.1
Monthly average Portfolio Services revenue309.5272.2304.5268.9
Monthly average number of subscribers during the period, 000s6,432.35,894.66,319.55,772.8
ARPU, €48.146.248.246.6

Recurring monthly cost (RMC)

Verisure Q3 2026 Recurring monthly cost (RMC) data table
€m (unless otherwise stated)Q3 2026Q3 20259m 20269m 2025
ARPU48.146.248.246.6
EPC35.834.435.734.4
Recurring monthly cost (RMC), €(12.3)(11.8)(12.5)(12.2)

Separately disclosed items (SDIs)

Verisure Q3 2026 Separately disclosed items (SDIs) data table
€m (unless otherwise stated)Q3 2026Q3 20259m 20269m 2025
ERP(3.6)(3.2)(9.4)(10.5)
Organisational(3.1)(5.8)(7.1)(9.4)
M&A1(1.7)(4.1)0.1(4.7)
Rebranding2(3.2)(1.2)(19.9)(1.5)
Other3(4.1)(5.4)(13.8)(15.6)
Total affecting EBITDA (excl. IPO)(15.7)(19.7)(50.1)(41.7)
IPO4-(37.0)(12.7)(41.9)
Total affecting EBITDA(15.7)(56.7)(62.8)(83.6)
Share-based compensation5(35.1)-(86.3)-
Amortisation of acquisition related items6(108.3)(111.8)(331.0)(353.8)
Total affecting EBIT(159.1)(168.5)(480.1)(437.4)
Revaluation effects and other financial items48.3(7.0)77.2(44.5)
Total affecting Profit or (loss) before tax(110.8)(175.5)(402.9)(481.9)
Tax impact619.138.382.4107.7
Total affecting Net profit or (loss)(91.7)(137.2)(320.5)(374.2)

1) YTD figure includes a €4.9m gain on disposal of minority interest investment.2) In 2026, the Group incurred costs for programme management and technology updates, related to the rebranding from Securitas Direct to Verisure in Spain and Portugal.3) Includes an expense of €1.2m in Q3 2026 and €6.6m YTD 2026 for a historic technology royalty claim from a supplier, as well as related legal costs. The claim relates to the period from 2021 to the current period. Other also includes a provision of €3.0m in Q3 2026 and YTD 2026 related to a voluntary disclosure to settle historical employment tax governance and compliance matters covering a period of six previously closed tax years in one of our tax jurisdictions.4) Includes expenses related to IPO-related bonuses, with employee retention performance conditions, that was paid in April 2026.5) Refer to note 5 'Share-based compensation' for more details.6) Depreciation, amortisation and asset retirements includes €14.7m QTD (€11.6m in 2025) and €44.3m YTD (€53.6m in 2025) of amortisation on capitalised variable sales cost commissions recorded on the balance sheet prior to the 2020 Business Combination. As these costs would have been amortised as an operating cost absent the 2020 Business Combination, it is considered more appropriate to include these assets' amortisation in Adjusted EBIT and not as an acquisition-related SDI. We have therefore added back this amortisation to our adjusted depreciation and amortisation charge with a consequent reduction in Adjusted EBIT. The corresponding tax impact is €2.1m QTD 2026 (€1.8m in 2025) and €6.5m YTD 2026 (€10.0m in 2025). See below for more details on amortisation of acquisition related items.

Reconciliation of the depreciation, amortisation and asset retirement charge

The below presents a bridge between reported depreciation, amortisation and asset retirements and adjusted depreciation, amortisation and asset retirements with the main reconciliation item being amortisation from historical business combinations.

Verisure Q3 2026 Reconciliation of the depreciation, amortisation and asset retirement charge data table
€m (unless otherwise stated)Q3 2026Q3 20259m 20269m 2025
Reported depreciation, amortisation and asset retirements311.8304.1928.6924.3
Adjustment of amortisation of acquisition related items    
Customer portfolio - Acquired intangibles103.5102.0316.6324.5
Technology rights-5.6-16.8
Trademarks4.84.214.412.5
Total adjustment of amortisation of acquisition related items108.3111.8331.0353.8
Adjusted depreciation, amortisation and asset retirements203.5192.3597.6570.5

Net debt and LTM net leverage

Verisure Q3 2026 Net debt and LTM net leverage data table
€m (unless otherwise stated)Sep 2026Sep 2025
Long-term borrowings4,976.76,954.2
Short-term borrowings275.21,108.4
Less adjustments to amortised cost37.842.0
Less qualified receivables financing(260.2)(249.6)
Less accrued interest(45.2)(58.4)
Total indebtedness4,984.37,796.6
Less cash and cash equivalents(31.4)(23.1)
Total net debt4,952.97,773.5
   
Adjusted EBITDA (LTM)11,849.11,669.2
LTM net leverage, ratio2.7x4.7x

1) Adjusted EBITDA (LTM) represents the sum of the last twelve months Adjusted EBITDA.