Incap Oyj (HEL:ICP1V)
Finland · Delayed Price · Currency is EUR 8.950
+0.170 (1.94%)
Nov 6, 2026, 6:29 PM EET
Incap Oyj Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Operating Revenue | 266.26 | 214.59 | 230.06 | 221.59 | 263.76 | 169.79 |
Other Revenue | 0.62 | 0.62 | 1.11 | 0.06 | 0.06 | 0.03 |
| 266.88 | 215.22 | 231.17 | 221.66 | 263.82 | 169.81 | |
Revenue Growth | 22.13% | -6.90% | 4.29% | -15.98% | 55.36% | 58.24% |
Cost of Revenue | 169.42 | 141.25 | 153.38 | 153.18 | 189.43 | 116.8 |
Gross Profit | 97.46 | 73.97 | 77.79 | 68.48 | 74.39 | 53.01 |
Selling, General & Admin | 46.01 | 29.74 | 31.34 | 24.11 | 16.46 | 14.58 |
Other Operating Expenses | 16.23 | 13.66 | 11.86 | 11.76 | 15.63 | 9.17 |
Operating Expenses | 71.33 | 49.38 | 48.83 | 40.49 | 35.92 | 27.04 |
Operating Income | 26.13 | 24.59 | 28.96 | 27.99 | 38.47 | 25.97 |
Interest Expense | - | -1.52 | -2.03 | -1.58 | -0.66 | -0.36 |
Interest & Investment Income | 2.4 | 0.56 | 0.47 | 0.13 | - | 0.01 |
Currency Exchange Gain (Loss) | -1.93 | -1.93 | 2.45 | 0.04 | -0.99 | 0.34 |
Other Non Operating Income (Expenses) | -1.62 | -0.09 | 0.23 | -0.17 | -0.2 | -0.24 |
EBT Excluding Unusual Items | 24.98 | 21.61 | 30.07 | 26.41 | 36.63 | 25.72 |
Merger & Restructuring Charges | -1 | -1 | - | - | - | - |
Gain (Loss) on Sale of Assets | 0.01 | 0.01 | 0 | 0.02 | 0 | 0 |
Pretax Income | 25.68 | 22.31 | 30.08 | 26.42 | 36.63 | 25.72 |
Income Tax Expense | 7 | 8.34 | 7.35 | 6.6 | 9.03 | 4.66 |
Net Income | 18.68 | 13.97 | 22.73 | 19.82 | 27.6 | 21.06 |
Net Income to Common | 18.68 | 13.97 | 22.73 | 19.82 | 27.6 | 21.06 |
Net Income Growth | 11.95% | -38.54% | 14.67% | -28.18% | 31.04% | 128.46% |
Shares Outstanding (Basic) | 29 | 29 | 29 | 29 | 29 | 29 |
Shares Outstanding (Diluted) | 30 | 30 | 30 | 29 | 29 | 29 |
Shares Change | -0.89% | 0.30% | 0.45% | 0.40% | 0.02% | 28.17% |
EPS (Basic) | 0.64 | 0.47 | 0.77 | 0.68 | 0.94 | 0.72 |
EPS (Diluted) | 0.63 | 0.47 | 0.77 | 0.67 | 0.94 | 0.72 |
EPS Growth | 12.55% | -38.96% | 14.92% | -28.72% | 30.58% | 78.25% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Free Cash Flow | 5.33 | 18.26 | 33.05 | 37.78 | -6.27 | 5.15 |
Free Cash Flow Per Share | 0.18 | 0.62 | 1.12 | 1.28 | -0.21 | 0.18 |
Dividend Per Share | - | - | - | - | - | 0.160 |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 36.52% | 34.37% | 33.65% | 30.89% | 28.20% | 31.22% |
Operating Margin | 9.79% | 11.43% | 12.53% | 12.63% | 14.58% | 15.29% |
Profit Margin | 7.00% | 6.49% | 9.83% | 8.94% | 10.46% | 12.40% |
Free Cash Flow Margin | 2.00% | 8.48% | 14.30% | 17.04% | -2.38% | 3.03% |
EBITDA | 33.31 | 28.65 | 32.97 | 30.87 | 40.75 | 27.88 |
EBITDA Margin | 12.48% | 13.31% | 14.26% | 13.93% | 15.45% | 16.42% |
D&A For EBITDA | 7.18 | 4.06 | 4.01 | 2.88 | 2.29 | 1.91 |
EBIT | 26.13 | 24.59 | 28.96 | 27.99 | 38.47 | 25.97 |
EBIT Margin | 9.79% | 11.43% | 12.53% | 12.63% | 14.58% | 15.29% |
Effective Tax Rate | 27.27% | 37.39% | 24.44% | 24.99% | 24.66% | 18.13% |