Framery Group Oyj (HEL:FRAMERY)

Framery Group Oyj Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	222.13	162.12	151.07	152.48
Revenue Growth (YoY)	37.02%	7.31%	-0.93%	-
Cost of Revenue	106.13	79.24	71.07	78.55
Gross Profit	115.99	82.88	80	73.94
Selling, General & Admin	50.21	36.45	33.23	33.77
Other Operating Expenses	17.07	12.33	11.29	12.38
Operating Expenses	73.13	54.34	48.55	50.67
Operating Income	42.87	28.54	31.46	23.27
Interest Expense	-13.29	-6.12	-7.14	-6.32
Interest & Investment Income	0.26	0.38	0.17	0
Currency Exchange Gain (Loss)	-3.32	1.09	-0.45	0.65
Other Non Operating Income (Expenses)	1.16	-	-0	-
Pretax Income	27.67	23.89	24.03	17.6
Income Tax Expense	7.3	4.32	4.7	4.51
Earnings From Continuing Operations	20.38	19.57	19.33	13.09
Minority Interest in Earnings	-	-	-	-3.52
Net Income	20.38	19.57	19.33	9.57
Preferred Dividends & Other Adjustments	0.03	1.15	1.46	1.49
Net Income to Common	20.34	18.41	17.87	8.09
Net Income Growth	4.14%	1.24%	101.88%	-
Shares Outstanding (Basic)	77	77	78	51
Shares Outstanding (Diluted)	77	77	78	51
Shares Change (YoY)	-0.40%	-0.18%	50.69%	-
EPS (Basic)	0.26	0.24	0.23	0.16
EPS (Diluted)	0.26	0.24	0.23	0.16
EPS Growth	10.92%	3.23%	46.63%	-
Free Cash Flow	38.12	19.68	28.68	19.52
Free Cash Flow Per Share	0.49	0.25	0.37	0.38
Dividend Per Share	0.230	-	-	-
Gross Margin	52.22%	51.12%	52.96%	48.49%
Operating Margin	19.30%	17.61%	20.82%	15.26%
Profit Margin	9.16%	11.36%	11.83%	5.30%
Free Cash Flow Margin	17.16%	12.14%	18.99%	12.80%
EBITDA	45.71	31.47	33.89	25.58
EBITDA Margin	20.58%	19.41%	22.43%	16.78%
D&A For EBITDA	2.85	2.93	2.44	2.31
EBIT	42.87	28.54	31.46	23.27
EBIT Margin	19.30%	17.61%	20.82%	15.26%
Effective Tax Rate	26.37%	18.09%	19.57%	25.62%

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