Auroora Yhtiöt Oyj (HEL:AUROORA)

Auroora Yhtiöt Oyj Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023
Revenue	205.25	142.62	105.64
Revenue Growth (YoY)	43.91%	35.01%	-
Cost of Revenue	171.78	119.32	91.91
Gross Profit	33.47	23.3	13.73
Selling, General & Admin	1.19	1.04	0.77
Other Operating Expenses	14.64	10.56	6.46
Operating Expenses	26.88	19.15	11.79
Operating Income	6.59	4.14	1.93
Interest Expense	-2.6	-2.68	-2.19
Interest & Investment Income	0.08	0.2	0.26
Earnings From Equity Investments	0.17	0.18	0.17
Currency Exchange Gain (Loss)	-0.07	-0.16	0.13
Other Non Operating Income (Expenses)	-0.1	-0.3	-0.28
EBT Excluding Unusual Items	4.07	1.38	0.02
Merger & Restructuring Charges	-1.05	-0.47	-0.56
Gain (Loss) on Sale of Assets	0.02	0.01	-
Other Unusual Items	0.39	-0.11	-
Pretax Income	3.42	0.81	-0.54
Income Tax Expense	0.89	0.33	0.03
Earnings From Continuing Operations	2.54	0.48	-0.57
Earnings From Discontinued Operations	-	0.6	0.2
Net Income to Company	2.54	1.08	-0.37
Minority Interest in Earnings	-0.14	-0.33	-0.19
Net Income	2.4	0.75	-0.56
Net Income to Common	2.4	0.75	-0.56
Net Income Growth	218.75%	-	-
Shares Outstanding (Basic)	1	1	1
Shares Outstanding (Diluted)	1	1	1
Shares Change (YoY)	-4.62%	21.09%	-
EPS (Basic)	2.74	0.82	-0.74
EPS (Diluted)	2.73	0.82	-0.74
EPS Growth	233.63%	-	-
Free Cash Flow	10.19	15.6	1.34
Free Cash Flow Per Share	11.63	16.97	1.76
Gross Margin	16.31%	16.33%	12.99%
Operating Margin	3.21%	2.90%	1.83%
Profit Margin	1.17%	0.53%	-0.53%
Free Cash Flow Margin	4.96%	10.94%	1.27%
EBITDA	13.69	8.92	5.02
EBITDA Margin	6.67%	6.25%	4.75%
D&A For EBITDA	7.11	4.77	3.09
EBIT	6.59	4.14	1.93
EBIT Margin	3.21%	2.90%	1.83%
Effective Tax Rate	25.86%	40.59%	-

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