Karelia Tobacco Company Inc. (ATH:KARE)
Greece · Delayed Price · Currency is EUR 416.00
-4.00 (-0.95%)
Oct 1, 2026, 5:17 PM EET
Karelia Tobacco Company Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 358.09 | 342.66 | 283.16 | 278.24 | 257.03 | 1,184 | |
Revenue Growth | -44.16% | 21.01% | 1.77% | 8.25% | -78.30% | 461.13% |
Cost of Revenue | 176.19 | 180.22 | 150.19 | 153.58 | 126.72 | 1,061 |
Gross Profit | 181.9 | 162.44 | 132.97 | 124.66 | 130.3 | 123.39 |
Selling, General & Admin | 33.57 | 33.71 | 32.22 | 30.75 | 30.61 | 27.17 |
Other Operating Expenses | -4.54 | -4.36 | -3.93 | -3.47 | -3.12 | -3.25 |
Operating Expenses | 29.02 | 29.36 | 28.3 | 27.29 | 27.48 | 23.93 |
Operating Income | 152.88 | 133.09 | 104.68 | 97.37 | 102.82 | 99.46 |
Interest Expense | -1.05 | -1.07 | -1.44 | - | - | - |
Interest & Investment Income | 21.31 | 20.86 | 22.94 | 17.27 | 4.98 | 2.39 |
Currency Exchange Gain (Loss) | 4.66 | -22.09 | 14.25 | -6.14 | 9.75 | 14.44 |
Other Non Operating Income (Expenses) | -0.45 | - | - | -1.43 | -2.14 | -2.26 |
EBT Excluding Unusual Items | 177.34 | 130.79 | 140.42 | 107.07 | 115.4 | 114.03 |
Gain (Loss) on Sale of Investments | 1.21 | 1.13 | 3.29 | 3.04 | -4.22 | 0.52 |
Pretax Income | 178.55 | 131.92 | 143.71 | 110.12 | 111.17 | 114.55 |
Income Tax Expense | 38.71 | 28.64 | 30.9 | 23.27 | 25.81 | 26.88 |
Earnings From Continuing Operations | 139.84 | 103.28 | 112.81 | 86.85 | 85.36 | 87.68 |
Minority Interest in Earnings | 0.01 | 0.01 | -0.01 | 0 | 0 | 0.01 |
Net Income | 139.84 | 103.28 | 112.8 | 86.85 | 85.36 | 87.69 |
Net Income to Common | 139.84 | 103.28 | 112.8 | 86.85 | 85.36 | 87.69 |
Net Income Growth | 47.01% | -8.44% | 29.89% | 1.74% | -2.65% | 60.43% |
Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 50.67 | 37.42 | 40.87 | 31.47 | 30.93 | 31.77 |
EPS (Diluted) | 50.67 | 37.42 | 40.87 | 31.47 | 30.93 | 31.77 |
EPS Growth | 47.01% | -8.45% | 29.89% | 1.74% | -2.64% | 60.41% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 150.31 | 88.14 | 89.9 | 74.56 | 135.45 | 90.23 |
Free Cash Flow Per Share | 54.46 | 31.93 | 32.57 | 27.01 | 49.08 | 32.69 |
Dividend Per Share | 14.600 | 14.600 | 14.000 | 12.400 | 11.800 | 11.000 |
Dividend Growth | 4.29% | 4.29% | 12.90% | 5.08% | 7.27% | 17.02% |
Gross Margin | 50.80% | 47.41% | 46.96% | 44.80% | 50.70% | 10.42% |
Operating Margin | 42.69% | 38.84% | 36.97% | 35.00% | 40.00% | 8.40% |
Profit Margin | 39.05% | 30.14% | 39.84% | 31.21% | 33.21% | 7.41% |
Free Cash Flow Margin | 41.98% | 25.72% | 31.75% | 26.80% | 52.70% | 7.62% |
EBITDA | 159.57 | 139.7 | 111.7 | 104.44 | 109.86 | 106.61 |
EBITDA Margin | 44.56% | 40.77% | 39.45% | 37.54% | 42.74% | 9.00% |
D&A For EBITDA | 6.69 | 6.61 | 7.02 | 7.07 | 7.04 | 7.14 |
EBIT | 152.88 | 133.09 | 104.68 | 97.37 | 102.82 | 99.46 |
EBIT Margin | 42.69% | 38.84% | 36.97% | 35.00% | 40.00% | 8.40% |
Effective Tax Rate | 21.68% | 21.71% | 21.50% | 21.13% | 23.22% | 23.46% |