Framery Group Oyj (HEL:FRAMERY)

Framery Group Oyj Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022
Revenue	213.61	162.12	151.07	152.48
Revenue Growth (YoY)	-	7.31%	-0.93%	-
Cost of Revenue	100.84	79.24	71.07	78.55
Gross Profit	112.77	82.88	80	73.94
Selling, General & Admin	39.49	36.45	33.23	33.77
Other Operating Expenses	15.37	12.33	11.29	12.38
Operating Expenses	60.74	54.34	48.55	50.67
Operating Income	52.02	28.54	31.46	23.27
Interest Expense	-8.94	-6.12	-7.14	-6.32
Interest & Investment Income	0.28	0.38	0.17	0
Currency Exchange Gain (Loss)	-2.37	1.09	-0.45	0.65
Other Non Operating Income (Expenses)	-0.09	-	-0	-
Pretax Income	36.17	23.89	24.03	17.6
Income Tax Expense	8.15	4.32	4.7	4.51
Earnings From Continuing Operations	28.02	19.57	19.33	13.09
Minority Interest in Earnings	-	-	-	-3.52
Net Income	28.02	19.57	19.33	9.57
Preferred Dividends & Other Adjustments	0.32	1.15	1.46	1.49
Net Income to Common	27.7	18.41	17.87	8.09
Net Income Growth	-	1.24%	101.88%	-
Shares Outstanding (Basic)	77	77	78	51
Shares Outstanding (Diluted)	77	77	78	51
Shares Change (YoY)	-	-0.18%	50.69%	-
EPS (Basic)	0.36	0.24	0.23	0.16
EPS (Diluted)	0.36	0.24	0.23	0.16
EPS Growth	-	3.23%	46.63%	-
Free Cash Flow	38.36	19.68	28.68	19.52
Free Cash Flow Per Share	0.50	0.25	0.37	0.38
Gross Margin	52.79%	51.12%	52.96%	48.49%
Operating Margin	24.35%	17.61%	20.82%	15.26%
Profit Margin	12.97%	11.36%	11.83%	5.30%
Free Cash Flow Margin	17.96%	12.14%	18.99%	12.80%
EBITDA	54.85	31.47	33.89	25.58
EBITDA Margin	25.68%	19.41%	22.43%	16.78%
D&A For EBITDA	2.83	2.93	2.44	2.31
EBIT	52.02	28.54	31.46	23.27
EBIT Margin	24.35%	17.61%	20.82%	15.26%
Effective Tax Rate	22.54%	18.09%	19.57%	25.62%

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