Kemira Oyj (FRA:KEM)

Kemira 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	2,854	2,948	3,384	3,570	2,674	2,427
Other Revenue	0.9	1	3.1	2	2.3	2.1
Revenue	2,855	2,949	3,387	3,572	2,677	2,429
Revenue Growth (YoY)	-9.04%	-12.92%	-5.17%	33.43%	10.18%	-8.72%
Cost of Revenue	2,329	2,396	2,849	3,025	2,303	2,015
Gross Profit	525.9	553.3	537.5	546.3	374	414.4
Selling, General & Admin	4	4	3	4	4	3
Other Operating Expenses	-1	-1	-5.4	-5.4	-0.6	-0.6
Operating Expenses	196.8	189.7	201.2	208.8	203.6	199.8
Operating Income	329.1	363.6	336.3	337.5	170.4	214.6
Interest Expense	-35.5	-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	0.5	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	305.4	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	304.8	336.2	292	308.2	143.4	181
Income Tax Expense	67.4	73.6	80.7	68.5	28.2	43
Earnings From Continuing Operations	237.4	262.6	211.3	239.7	115.2	138
Minority Interest in Earnings	-12.9	-13.2	-12.2	-8	-7.1	-6.7
Net Income	224.5	249.4	199.1	231.7	108.1	131.3
Net Income to Common	224.5	249.4	199.1	231.7	108.1	131.3
Net Income Growth	25.21%	25.26%	-14.07%	114.34%	-17.67%	19.15%
Shares Outstanding (Basic)	155	154	154	153	153	153
Shares Outstanding (Diluted)	155	155	155	154	154	153
Shares Change (YoY)	0.12%	0.12%	0.51%	0.31%	0.27%	0.20%
EPS (Basic)	1.45	1.62	1.30	1.51	0.71	0.86
EPS (Diluted)	1.45	1.61	1.28	1.50	0.70	0.86
EPS Growth	26.16%	25.78%	-14.67%	114.29%	-18.50%	19.29%
Free Cash Flow	219	317.3	341.1	202.4	51.4	179.1
Free Cash Flow Per Share	1.41	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	18.42%	18.76%	15.87%	15.30%	13.97%	17.06%
Operating Margin	11.53%	12.33%	9.93%	9.45%	6.37%	8.83%
Profit Margin	7.87%	8.46%	5.88%	6.49%	4.04%	5.41%
Free Cash Flow Margin	7.67%	10.76%	10.07%	5.67%	1.92%	7.37%
EBITDA	490.9	517	501.8	511	336.5	380.1
EBITDA Margin	17.20%	17.53%	14.82%	14.31%	12.57%	15.65%
D&A For EBITDA	161.8	153.4	165.5	173.5	166.1	165.5
EBIT	329.1	363.6	336.3	337.5	170.4	214.6
EBIT Margin	11.53%	12.33%	9.93%	9.45%	6.37%	8.83%
Effective Tax Rate	22.11%	21.89%	27.64%	22.23%	19.66%	23.76%

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