Elisa Oyj (FRA:EIA)

Elisa Oyj Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	2,249	2,192	2,181	2,130	1,998	1,895
Revenue Growth (YoY)	3.37%	0.50%	2.40%	6.59%	5.45%	2.77%
Cost of Revenue	1,233	1,217	1,235	1,216	1,137	1,039
Gross Profit	1,016	974.3	945.5	913.9	860.5	855.2
Other Operating Expenses	221.2	208.1	194.2	180.2	164.9	169.7
Operating Expenses	515.5	487.3	468.3	443.6	431.5	439.8
Operating Income	500.4	487	477.2	470.3	429	415.4
Interest Expense	-46.2	-40.8	-29.8	-15.9	-13	-17.6
Interest & Investment Income	6.7	5.6	5.2	2.6	2.5	2.6
Earnings From Equity Investments	-1.9	-1.2	-0.4	-0.7	-0.5	1.9
Currency Exchange Gain (Loss)	0.8	0.8	0.2	0.6	1.4	-1.2
Other Non Operating Income (Expenses)	-0.2	-	1.2	-0.3	-2.8	-1.9
EBT Excluding Unusual Items	459.6	451.4	453.6	456.6	416.6	399.2
Merger & Restructuring Charges	-1.5	-1.5	-	-0.6	-0.2	-1.1
Impairment of Goodwill	-	-	-	-	-	-6.1
Gain (Loss) on Sale of Investments	-4.2	-4.2	-0.2	-0.2	-	5.6
Gain (Loss) on Sale of Assets	2.2	2.2	4.7	0.2	1.9	0.7
Pretax Income	456.1	447.9	458.1	456	418.3	398.3
Income Tax Expense	90.6	91.5	84.1	83.2	74.9	70.2
Earnings From Continuing Operations	365.5	356.4	374	372.8	343.4	328.1
Minority Interest in Earnings	0.5	2	1.2	1.3	0.2	-0.1
Net Income	366	358.4	375.2	374.1	343.6	328
Net Income to Common	366	358.4	375.2	374.1	343.6	328
Net Income Growth	-0.87%	-4.48%	0.29%	8.88%	4.76%	8.25%
Shares Outstanding (Basic)	161	161	160	160	160	160
Shares Outstanding (Diluted)	161	161	161	160	160	160
Shares Change (YoY)	-0.01%	0.09%	0.07%	0.15%	0.07%	0.12%
EPS (Basic)	2.28	2.23	2.34	2.33	2.15	2.05
EPS (Diluted)	2.27	2.23	2.34	2.33	2.15	2.05
EPS Growth	-1.31%	-4.68%	0.41%	8.62%	4.69%	8.13%
Free Cash Flow	384.8	344.2	343.1	320.9	336.9	350.8
Free Cash Flow Per Share	2.40	2.14	2.14	2.00	2.10	2.19
Dividend Per Share	2.350	2.350	2.250	2.150	2.050	1.950
Dividend Growth	4.44%	4.44%	4.65%	4.88%	5.13%	5.41%
Gross Margin	45.18%	44.46%	43.36%	42.92%	43.07%	45.14%
Operating Margin	22.25%	22.22%	21.88%	22.09%	21.47%	21.93%
Profit Margin	16.28%	16.35%	17.21%	17.57%	17.20%	17.31%
Free Cash Flow Margin	17.11%	15.71%	15.73%	15.07%	16.86%	18.52%
EBITDA	794.6	766.1	745.7	709.3	673.8	663.5
EBITDA Margin	35.34%	34.96%	34.20%	33.31%	33.73%	35.02%
D&A For EBITDA	294.2	279.1	268.5	239	244.8	248.1
EBIT	500.4	487	477.2	470.3	429	415.4
EBIT Margin	22.25%	22.22%	21.88%	22.09%	21.47%	21.93%
Effective Tax Rate	19.86%	20.43%	18.36%	18.25%	17.91%	17.63%

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