Musti Group Oyj (HEL:MUSTI)

Kronos Bio Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Dec 31, 2024	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Revenue	475.2	444.91	438.41	425.74	391.12	340.86
Revenue Growth (YoY)	8.67%	1.48%	2.98%	8.85%	14.75%	19.85%
Cost of Revenue	268.94	250.79	244.99	231.25	209.63	185.24
Gross Profit	206.26	194.13	193.42	194.49	181.5	155.62
Selling, General & Admin	106.72	97.73	82.34	87.23	81.66	68.61
Other Operating Expenses	43.64	48	59.71	35.47	34.49	30.09
Operating Expenses	195.52	187.32	181.66	159.45	150.7	127.27
Operating Income	10.74	6.81	11.76	35.04	30.8	28.35
Interest Expense	-10.42	-7.82	-2.87	-5.36	-3.02	-3.06
Interest & Investment Income	2.77	2.77	-	1.21	0.03	0
Earnings From Equity Investments	-0.1	-	-	0.32	0.08	0.03
Currency Exchange Gain (Loss)	-1.12	-1.12	-	-1.6	-3	1.56
Other Non Operating Income (Expenses)	0.08	0.08	-4.23	4.11	3.54	0
EBT Excluding Unusual Items	1.94	0.72	4.66	33.72	28.44	26.88
Pretax Income	1.94	0.72	4.66	33.72	28.44	26.88
Income Tax Expense	0.43	-0.16	1	7.23	6.11	5.99
Earnings From Continuing Operations	1.52	0.88	3.66	26.49	22.33	20.9
Minority Interest in Earnings	-0.09	-0.02	-0.04	-0.04	-0	-0.02
Net Income	1.43	0.86	3.63	26.45	22.33	20.87
Net Income to Common	1.43	0.86	3.63	26.45	22.33	20.87
Net Income Growth	-82.51%	-76.18%	-86.29%	18.45%	6.98%	78.21%
Shares Outstanding (Basic)	33	33	33	33	33	33
Shares Outstanding (Diluted)	34	34	34	34	34	34
Shares Change (YoY)	-0.19%	-0.20%	0.01%	0.06%	-0.23%	5.70%
EPS (Basic)	0.04	0.03	0.11	0.79	0.67	0.62
EPS (Diluted)	0.04	0.03	0.11	0.79	0.66	0.62
EPS Growth	-82.18%	-76.17%	-86.25%	19.70%	6.45%	67.57%
Free Cash Flow	37.96	16.08	24.97	67.69	31.92	42.07
Free Cash Flow Per Share	1.13	0.48	0.74	2.02	0.95	1.25
Gross Margin	43.40%	43.63%	44.12%	45.68%	46.40%	45.66%
Operating Margin	2.26%	1.53%	2.68%	8.23%	7.88%	8.32%
Profit Margin	0.30%	0.19%	0.83%	6.21%	5.71%	6.12%
Free Cash Flow Margin	7.99%	3.61%	5.70%	15.90%	8.16%	12.34%
EBITDA	25.26	20.07	24.75	47.51	43.38	39.28
EBITDA Margin	5.32%	4.51%	5.64%	11.16%	11.09%	11.52%
D&A For EBITDA	14.53	13.26	12.99	12.47	12.58	10.93
EBIT	10.74	6.81	11.76	35.04	30.8	28.35
EBIT Margin	2.26%	1.53%	2.68%	8.23%	7.88%	8.32%
Effective Tax Rate	21.90%	-	21.45%	21.44%	21.48%	22.27%

Updated Feb 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.