Musti Group 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 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022
Revenue	508.86	444.91	438.41	425.74	391.12
Revenue Growth (YoY)	14.37%	1.48%	2.98%	8.85%	14.75%
Cost of Revenue	285.08	250.79	244.99	231.25	209.63
Gross Profit	223.78	194.13	193.42	194.49	181.5
Selling, General & Admin	103.93	97.73	82.34	87.23	81.66
Other Operating Expenses	64.72	48	59.71	35.47	34.49
Operating Expenses	216.72	187.32	181.66	159.45	150.7
Operating Income	7.06	6.81	11.76	35.04	30.8
Interest Expense	-9.98	-7.82	-2.87	-5.36	-3.02
Interest & Investment Income	-	2.77	-	1.21	0.03
Earnings From Equity Investments	-0.22	-	-	0.32	0.08
Currency Exchange Gain (Loss)	-	-1.12	-	-1.6	-3
Other Non Operating Income (Expenses)	-	0.08	-4.23	4.11	3.54
EBT Excluding Unusual Items	-3.14	0.72	4.66	33.72	28.44
Pretax Income	-3.14	0.72	4.66	33.72	28.44
Income Tax Expense	0.58	-0.16	1	7.23	6.11
Earnings From Continuing Operations	-3.72	0.88	3.66	26.49	22.33
Minority Interest in Earnings	-0.01	-0.02	-0.04	-0.04	-0
Net Income	-3.72	0.86	3.63	26.45	22.33
Net Income to Common	-3.72	0.86	3.63	26.45	22.33
Net Income Growth	-	-76.18%	-86.29%	18.45%	6.98%
Shares Outstanding (Basic)	34	33	33	33	33
Shares Outstanding (Diluted)	34	34	34	34	34
Shares Change (YoY)	2.59%	-0.20%	0.01%	0.06%	-0.23%
EPS (Basic)	-0.11	0.03	0.11	0.79	0.67
EPS (Diluted)	-0.11	0.03	0.11	0.79	0.66
EPS Growth	-	-76.17%	-86.25%	19.70%	6.45%
Free Cash Flow	44.89	16.08	24.97	67.69	31.92
Free Cash Flow Per Share	1.30	0.48	0.74	2.02	0.95
Gross Margin	43.98%	43.63%	44.12%	45.68%	46.40%
Operating Margin	1.39%	1.53%	2.68%	8.23%	7.88%
Profit Margin	-0.73%	0.19%	0.83%	6.21%	5.71%
Free Cash Flow Margin	8.82%	3.61%	5.70%	15.90%	8.16%
EBITDA	22.97	20.07	24.75	47.51	43.38
EBITDA Margin	4.52%	4.51%	5.64%	11.16%	11.09%
D&A For EBITDA	15.92	13.26	12.99	12.47	12.58
EBIT	7.06	6.81	11.76	35.04	30.8
EBIT Margin	1.39%	1.53%	2.68%	8.23%	7.88%
Effective Tax Rate	-	-	21.45%	21.44%	21.48%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.