GRK Infra 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
Revenue	872.31	728.55	546.19	450.46	430.59
Revenue Growth (YoY)	19.73%	33.39%	21.25%	4.61%	11.19%
Cost of Revenue	645.14	530.09	395.73	337.74	314.46
Gross Profit	227.17	198.46	150.45	112.72	116.13
Selling, General & Admin	123.35	105.59	92.28	81.02	75.22
Other Operating Expenses	31.39	32.69	26.22	23.85	21.83
Operating Expenses	173.66	152.43	131.69	117.47	108.38
Operating Income	53.51	46.04	18.76	-4.75	7.75
Interest Expense	-4.77	-1.55	-1.12	-0.81	-0.77
Interest & Investment Income	4.01	3.39	1.65	0.12	0.02
Currency Exchange Gain (Loss)	-	-0.11	-0.06	-0.45	-0.03
Other Non Operating Income (Expenses)	-	-1.1	-0.4	-0.28	-0.18
EBT Excluding Unusual Items	52.75	46.66	18.83	-6.16	6.78
Impairment of Goodwill	-	-	-	-0.31	-
Gain (Loss) on Sale of Assets	-	0.43	1.99	0.26	0.33
Asset Writedown	-	-1.58	-0.34	-0.14	-0.54
Pretax Income	52.75	45.83	24.23	9.96	19.76
Income Tax Expense	9.7	8.94	4.11	2.97	4.06
Earnings From Continuing Operations	43.05	36.89	20.12	6.98	15.7
Minority Interest in Earnings	-	-	-	-	-0.54
Net Income	43.05	36.89	20.12	6.98	15.15
Net Income to Common	43.05	36.89	20.12	6.98	15.15
Net Income Growth	16.70%	83.32%	188.14%	-53.92%	-16.12%
Shares Outstanding (Basic)	40	40	40	39	39
Shares Outstanding (Diluted)	40	40	40	39	39
Shares Change (YoY)	1.50%	-1.60%	1.99%	1.53%	26.37%
EPS (Basic)	1.07	0.93	0.50	0.18	0.39
EPS (Diluted)	1.07	0.93	0.50	0.18	0.39
EPS Growth	15.05%	86.17%	182.53%	-54.62%	-33.62%
Free Cash Flow	142.61	44.95	62.47	1.87	-0.69
Free Cash Flow Per Share	3.54	1.13	1.55	0.05	-0.02
Dividend Per Share	0.430	0.204	0.165	0.160	0.145
Dividend Growth	110.78%	23.64%	3.13%	10.35%	-78.36%
Gross Margin	26.04%	27.24%	27.55%	25.02%	26.97%
Operating Margin	6.13%	6.32%	3.44%	-1.05%	1.80%
Profit Margin	4.93%	5.06%	3.68%	1.55%	3.52%
Free Cash Flow Margin	16.35%	6.17%	11.44%	0.41%	-0.16%
EBITDA	66.86	55.38	27.84	3.65	15.4
EBITDA Margin	7.66%	7.60%	5.10%	0.81%	3.58%
D&A For EBITDA	13.35	9.34	9.08	8.41	7.65
EBIT	53.51	46.04	18.76	-4.75	7.75
EBIT Margin	6.13%	6.32%	3.44%	-1.05%	1.80%
Effective Tax Rate	18.39%	19.51%	16.96%	29.85%	20.54%

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