Kemira Oyj 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
Operating Revenue	2,754	2,948	3,384	3,570	2,674
Other Revenue	-	1	3.1	2	2.3
Revenue	2,754	2,949	3,387	3,572	2,677
Revenue Growth (YoY)	-6.63%	-12.92%	-5.17%	33.43%	10.18%
Cost of Revenue	2,272	2,396	2,849	3,025	2,303
Gross Profit	481.5	553.3	537.5	546.3	374
Selling, General & Admin	-	4	3	4	4
Other Operating Expenses	-4.5	-1	-5.4	-5.4	-0.6
Operating Expenses	207.2	189.7	201.2	208.8	203.6
Operating Income	274.3	363.6	336.3	337.5	170.4
Interest Expense	-24.2	-38.4	-44.9	-37.2	-29.2
Interest & Investment Income	-	18.2	12.6	4.6	1.2
Earnings From Equity Investments	-0.2	0.3	0.1	0.3	-0.5
Currency Exchange Gain (Loss)	-	-2.1	-7.7	-1.9	0.6
Other Non Operating Income (Expenses)	-	-4.8	-4.5	-4.9	-4.8
EBT Excluding Unusual Items	249.9	336.8	291.9	298.4	137.7
Merger & Restructuring Charges	-	-0.7	-	-1	-2.9
Gain (Loss) on Sale of Assets	-	0.1	0.1	10.8	3
Other Unusual Items	-	-	-	-	5.6
Pretax Income	249.9	336.2	292	308.2	143.4
Income Tax Expense	55.8	73.6	80.7	68.5	28.2
Earnings From Continuing Operations	194.1	262.6	211.3	239.7	115.2
Minority Interest in Earnings	-12.9	-13.2	-12.2	-8	-7.1
Net Income	181.2	249.4	199.1	231.7	108.1
Net Income to Common	181.2	249.4	199.1	231.7	108.1
Net Income Growth	-27.35%	25.26%	-14.07%	114.34%	-17.67%
Shares Outstanding (Basic)	153	154	154	153	153
Shares Outstanding (Diluted)	154	155	155	154	154
Shares Change (YoY)	-0.80%	0.12%	0.51%	0.31%	0.27%
EPS (Basic)	1.18	1.62	1.30	1.51	0.71
EPS (Diluted)	1.18	1.61	1.28	1.50	0.70
EPS Growth	-26.71%	25.78%	-14.67%	114.29%	-18.50%
Free Cash Flow	181.5	317.3	341.1	202.4	51.4
Free Cash Flow Per Share	1.18	2.04	2.20	1.31	0.33
Dividend Per Share	0.760	0.740	0.680	0.620	0.580
Dividend Growth	2.70%	8.82%	9.68%	6.90%	-
Gross Margin	17.49%	18.76%	15.87%	15.30%	13.97%
Operating Margin	9.96%	12.33%	9.93%	9.45%	6.37%
Profit Margin	6.58%	8.46%	5.88%	6.49%	4.04%
Free Cash Flow Margin	6.59%	10.76%	10.07%	5.67%	1.92%
EBITDA	445.3	517	501.8	511	336.5
EBITDA Margin	16.17%	17.53%	14.82%	14.31%	12.57%
D&A For EBITDA	171	153.4	165.5	173.5	166.1
EBIT	274.3	363.6	336.3	337.5	170.4
EBIT Margin	9.96%	12.33%	9.93%	9.45%	6.37%
Effective Tax Rate	22.33%	21.89%	27.64%	22.23%	19.66%

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