Kemira Oyj (FRA:KEM)
Germany · Delayed Price · Currency is EUR 19.99
-0.09 (-0.45%)
At close: Jan 30, 2026
Kemira Oyj Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 2,814 | 2,948 | 3,384 | 3,570 | 2,674 | 2,427 |
Other Revenue | 1 | 1 | 3.1 | 2 | 2.3 | 2.1 |
| 2,815 | 2,949 | 3,387 | 3,572 | 2,677 | 2,429 | |
Revenue Growth (YoY) | -7.30% | -12.92% | -5.17% | 33.43% | 10.18% | -8.72% |
Cost of Revenue | 2,297 | 2,396 | 2,849 | 3,025 | 2,303 | 2,015 |
Gross Profit | 518.1 | 553.3 | 537.5 | 546.3 | 374 | 414.4 |
Selling, General & Admin | 4 | 4 | 3 | 4 | 4 | 3 |
Other Operating Expenses | -0.6 | -1 | -5.4 | -5.4 | -0.6 | -0.6 |
Operating Expenses | 200.1 | 189.7 | 201.2 | 208.8 | 203.6 | 199.8 |
Operating Income | 318 | 363.6 | 336.3 | 337.5 | 170.4 | 214.6 |
Interest Expense | -33.9 | -38.4 | -44.9 | -37.2 | -29.2 | -29.2 |
Interest & Investment Income | 18.2 | 18.2 | 12.6 | 4.6 | 1.2 | 1.5 |
Earnings From Equity Investments | 0.1 | 0.3 | 0.1 | 0.3 | -0.5 | - |
Currency Exchange Gain (Loss) | -2.1 | -2.1 | -7.7 | -1.9 | 0.6 | -1.9 |
Other Non Operating Income (Expenses) | -4.8 | -4.8 | -4.5 | -4.9 | -4.8 | -5.3 |
EBT Excluding Unusual Items | 295.5 | 336.8 | 291.9 | 298.4 | 137.7 | 179.7 |
Merger & Restructuring Charges | -0.7 | -0.7 | - | -1 | -2.9 | - |
Gain (Loss) on Sale of Assets | 0.1 | 0.1 | 0.1 | 10.8 | 3 | 1.3 |
Other Unusual Items | - | - | - | - | 5.6 | - |
Pretax Income | 294.9 | 336.2 | 292 | 308.2 | 143.4 | 181 |
Income Tax Expense | 63.1 | 73.6 | 80.7 | 68.5 | 28.2 | 43 |
Earnings From Continuing Operations | 231.8 | 262.6 | 211.3 | 239.7 | 115.2 | 138 |
Minority Interest in Earnings | -12.8 | -13.2 | -12.2 | -8 | -7.1 | -6.7 |
Net Income | 219 | 249.4 | 199.1 | 231.7 | 108.1 | 131.3 |
Net Income to Common | 219 | 249.4 | 199.1 | 231.7 | 108.1 | 131.3 |
Net Income Growth | 27.99% | 25.26% | -14.07% | 114.34% | -17.67% | 19.15% |
Shares Outstanding (Basic) | 154 | 154 | 154 | 153 | 153 | 153 |
Shares Outstanding (Diluted) | 155 | 155 | 155 | 154 | 154 | 153 |
Shares Change (YoY) | -0.08% | 0.12% | 0.51% | 0.31% | 0.27% | 0.20% |
EPS (Basic) | 1.42 | 1.62 | 1.30 | 1.51 | 0.71 | 0.86 |
EPS (Diluted) | 1.41 | 1.61 | 1.28 | 1.50 | 0.70 | 0.86 |
EPS Growth | 28.10% | 25.78% | -14.67% | 114.29% | -18.50% | 19.29% |
Free Cash Flow | 226.4 | 317.3 | 341.1 | 202.4 | 51.4 | 179.1 |
Free Cash Flow Per Share | 1.46 | 2.04 | 2.20 | 1.31 | 0.33 | 1.17 |
Dividend Per Share | 0.740 | 0.740 | 0.680 | 0.620 | 0.580 | 0.580 |
Dividend Growth | 8.82% | 8.82% | 9.68% | 6.90% | - | 3.57% |
Gross Margin | 18.41% | 18.76% | 15.87% | 15.30% | 13.97% | 17.06% |
Operating Margin | 11.30% | 12.33% | 9.93% | 9.45% | 6.37% | 8.83% |
Profit Margin | 7.78% | 8.46% | 5.88% | 6.49% | 4.04% | 5.41% |
Free Cash Flow Margin | 8.04% | 10.76% | 10.07% | 5.67% | 1.92% | 7.37% |
EBITDA | 481.2 | 517 | 501.8 | 511 | 336.5 | 380.1 |
EBITDA Margin | 17.10% | 17.53% | 14.82% | 14.31% | 12.57% | 15.65% |
D&A For EBITDA | 163.2 | 153.4 | 165.5 | 173.5 | 166.1 | 165.5 |
EBIT | 318 | 363.6 | 336.3 | 337.5 | 170.4 | 214.6 |
EBIT Margin | 11.30% | 12.33% | 9.93% | 9.45% | 6.37% | 8.83% |
Effective Tax Rate | 21.40% | 21.89% | 27.64% | 22.23% | 19.66% | 23.76% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.