Karelia Tobacco Company Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	342.66	283.16	278.24	257.03	1,184
Revenue Growth (YoY)	21.01%	1.77%	8.25%	-78.30%	461.13%
Cost of Revenue	180.22	150.19	153.58	126.72	1,061
Gross Profit	162.44	132.97	124.66	130.3	123.39
Selling, General & Admin	33.71	32.22	30.75	30.61	27.17
Other Operating Expenses	-4.36	-3.93	-3.47	-3.12	-3.25
Operating Expenses	29.36	28.3	27.29	27.48	23.93
Operating Income	133.09	104.68	97.37	102.82	99.46
Interest Expense	-1.07	-1.44	-	-	-
Interest & Investment Income	20.86	22.94	17.27	4.98	2.39
Currency Exchange Gain (Loss)	-22.09	14.25	-6.14	9.75	14.44
Other Non Operating Income (Expenses)	-	-	-1.43	-2.14	-2.26
EBT Excluding Unusual Items	130.79	140.42	107.07	115.4	114.03
Gain (Loss) on Sale of Investments	1.13	3.29	3.04	-4.22	0.52
Pretax Income	131.92	143.71	110.12	111.17	114.55
Income Tax Expense	28.64	30.9	23.27	25.81	26.88
Earnings From Continuing Operations	103.28	112.81	86.85	85.36	87.68
Minority Interest in Earnings	0.01	-0.01	0	0	0.01
Net Income	103.28	112.8	86.85	85.36	87.69
Net Income to Common	103.28	112.8	86.85	85.36	87.69
Net Income Growth	-8.44%	29.89%	1.74%	-2.65%	60.43%
Shares Outstanding (Basic)	3	3	3	3	3
Shares Outstanding (Diluted)	3	3	3	3	3
EPS (Basic)	37.42	40.87	31.47	30.93	31.77
EPS (Diluted)	37.42	40.87	31.47	30.93	31.77
EPS Growth	-8.45%	29.89%	1.74%	-2.64%	60.41%
Free Cash Flow	88.14	89.9	74.56	135.45	90.23
Free Cash Flow Per Share	31.93	32.57	27.01	49.08	32.69
Dividend Per Share	14.600	14.000	12.400	11.800	11.000
Dividend Growth	4.29%	12.90%	5.08%	7.27%	17.02%
Gross Margin	47.41%	46.96%	44.80%	50.70%	10.42%
Operating Margin	38.84%	36.97%	35.00%	40.00%	8.40%
Profit Margin	30.14%	39.84%	31.21%	33.21%	7.41%
Free Cash Flow Margin	25.72%	31.75%	26.80%	52.70%	7.62%
EBITDA	139.7	111.7	104.44	109.86	106.61
EBITDA Margin	40.77%	39.45%	37.54%	42.74%	9.00%
D&A For EBITDA	6.61	7.02	7.07	7.04	7.14
EBIT	133.09	104.68	97.37	102.82	99.46
EBIT Margin	38.84%	36.97%	35.00%	40.00%	8.40%
Effective Tax Rate	21.71%	21.50%	21.13%	23.22%	23.46%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.