Kemira Oyj (HEL:KEMIRA)
Finland · Delayed Price · Currency is EUR 15.26
+0.08 (0.53%)
Oct 30, 2026, 6:29 PM EET
Kemira 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 | 2,743 | 2,754 | 2,948 | 3,384 | 3,570 | 2,674 |
Other Revenue | 0.8 | 0.8 | 1 | 3.1 | 2 | 2.3 |
| 2,744 | 2,754 | 2,949 | 3,387 | 3,572 | 2,677 | |
Revenue Growth | -2.52% | -6.60% | -12.92% | -5.17% | 33.43% | 10.18% |
Cost of Revenue | 2,322 | 2,260 | 2,396 | 2,849 | 3,025 | 2,303 |
Gross Profit | 422.2 | 493.9 | 553.3 | 537.5 | 546.3 | 374 |
Selling, General & Admin | 3 | 3 | 4 | 3 | 4 | 4 |
Other Operating Expenses | -15.7 | -3.5 | -1 | -5.4 | -5.4 | -0.6 |
Operating Expenses | 201.7 | 199.7 | 189.7 | 201.2 | 208.8 | 203.6 |
Operating Income | 220.5 | 294.2 | 363.6 | 336.3 | 337.5 | 170.4 |
Interest Expense | -39.5 | -34 | -38.4 | -44.9 | -37.2 | -29.2 |
Interest & Investment Income | 15.1 | 15.1 | 18.2 | 12.6 | 4.6 | 1.2 |
Earnings From Equity Investments | -1.5 | -0.2 | 0.3 | 0.1 | 0.3 | -0.5 |
Currency Exchange Gain (Loss) | -2.5 | -2.5 | -2.1 | -7.7 | -1.9 | 0.6 |
Other Non Operating Income (Expenses) | -2.7 | -2.8 | -4.8 | -4.5 | -4.9 | -4.8 |
EBT Excluding Unusual Items | 189.4 | 269.8 | 336.8 | 291.9 | 298.4 | 137.7 |
Merger & Restructuring Charges | -20.1 | -20.1 | -0.7 | - | -1 | -2.9 |
Gain (Loss) on Sale of Assets | 0.2 | 0.2 | 0.1 | 0.1 | 10.8 | 3 |
Other Unusual Items | - | - | - | - | - | 5.6 |
Pretax Income | 169.5 | 249.9 | 336.2 | 292 | 308.2 | 143.4 |
Income Tax Expense | 39.1 | 55.8 | 73.6 | 80.7 | 68.5 | 28.2 |
Earnings From Continuing Operations | 130.4 | 194.1 | 262.6 | 211.3 | 239.7 | 115.2 |
Minority Interest in Earnings | -12.4 | -12.9 | -13.2 | -12.2 | -8 | -7.1 |
Net Income | 118 | 181.2 | 249.4 | 199.1 | 231.7 | 108.1 |
Net Income to Common | 118 | 181.2 | 249.4 | 199.1 | 231.7 | 108.1 |
Net Income Growth | -46.12% | -27.35% | 25.26% | -14.07% | 114.34% | -17.67% |
Shares Outstanding (Basic) | 147 | 153 | 154 | 154 | 153 | 153 |
Shares Outstanding (Diluted) | 148 | 154 | 155 | 155 | 154 | 154 |
Shares Change | -4.57% | -0.79% | 0.12% | 0.51% | 0.31% | 0.27% |
EPS (Basic) | 0.80 | 1.18 | 1.62 | 1.30 | 1.51 | 0.71 |
EPS (Diluted) | 0.80 | 1.18 | 1.61 | 1.28 | 1.50 | 0.70 |
EPS Growth | -43.20% | -26.71% | 25.78% | -14.67% | 114.29% | -18.50% |
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 | 136.8 | 181.5 | 317.3 | 341.1 | 202.4 | 51.4 |
Free Cash Flow Per Share | 0.92 | 1.18 | 2.04 | 2.20 | 1.31 | 0.33 |
Dividend Per Share | 0.760 | 0.760 | 0.740 | 0.680 | 0.620 | 0.580 |
Dividend Growth | 2.70% | 2.70% | 8.82% | 9.68% | 6.90% | 0% |
Gross Margin | 15.39% | 17.93% | 18.76% | 15.87% | 15.30% | 13.97% |
Operating Margin | 8.04% | 10.68% | 12.33% | 9.93% | 9.45% | 6.37% |
Profit Margin | 4.30% | 6.58% | 8.46% | 5.88% | 6.49% | 4.04% |
Free Cash Flow Margin | 4.99% | 6.59% | 10.76% | 10.07% | 5.67% | 1.92% |
EBITDA | 396.5 | 459.9 | 517 | 501.8 | 511 | 336.5 |
EBITDA Margin | 14.45% | 16.70% | 17.53% | 14.82% | 14.31% | 12.57% |
D&A For EBITDA | 176 | 165.7 | 153.4 | 165.5 | 173.5 | 166.1 |
EBIT | 220.5 | 294.2 | 363.6 | 336.3 | 337.5 | 170.4 |
EBIT Margin | 8.04% | 10.68% | 12.33% | 9.93% | 9.45% | 6.37% |
Effective Tax Rate | 23.07% | 22.33% | 21.89% | 27.64% | 22.23% | 19.66% |