Musti Group Oyj (HEL:MUSTI)
Finland · Delayed Price · Currency is EUR 14.15
-0.15 (-1.05%)
Jul 17, 2026, 6:29 PM EET
Musti Group 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 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 |
| 533.64 | 514.67 | 566.17 | 442.67 | 431.12 | 393.72 | |
Revenue Growth (YoY) | 15.34% | -9.10% | 27.90% | 2.68% | 9.50% | 14.74% |
Cost of Revenue | 293.75 | 285.08 | 313.37 | 244.99 | 231.25 | 209.63 |
Gross Profit | 239.89 | 229.59 | 252.8 | 197.68 | 199.86 | 184.1 |
Selling, General & Admin | 109.25 | 103.93 | 104.77 | 82.34 | 76.78 | 72.59 |
Depreciation & Amortization Expenses | 50.02 | 48.07 | 51.02 | 39.61 | 36.76 | 34.54 |
Other Operating Expenses | 75.24 | 70.75 | 80.79 | 63.98 | 48.53 | 46.08 |
Total Operating Expenses | 234.51 | 222.75 | 236.59 | 185.92 | 162.07 | 153.21 |
Operating Income | 5.38 | 6.84 | 16.22 | 11.76 | 37.8 | 30.88 |
Interest Income | - | 9.58 | 10.1 | - | - | 6.4 |
Interest Expense | - | -19.56 | -18.16 | - | - | -8.84 |
Other Non-Operating Income (Expense) | -10.54 | -9.98 | -8.07 | -7.1 | -4.08 | -2.44 |
Total Non-Operating Income (Expense) | -10.54 | -19.96 | -16.13 | -7.1 | -4.08 | -4.89 |
Pretax Income | -5.16 | -3.14 | 8.15 | 4.66 | 33.72 | 28.44 |
Provision for Income Taxes | -1.14 | 0.58 | 1.43 | 1 | 7.23 | 6.11 |
Net Income | -4.02 | -3.72 | 6.72 | 3.66 | 26.49 | 22.33 |
Minority Interest in Earnings | 0 | 0.01 | 0.02 | 0.04 | 0.04 | 0 |
Net Income to Common | -4.02 | -3.72 | 6.7 | 3.63 | 26.45 | 22.33 |
Net Income Growth | - | - | 84.73% | -86.29% | 18.45% | 6.98% |
Shares Outstanding (Basic) | 33 | 33 | 33 | 33 | 33 | 33 |
Shares Outstanding (Diluted) | 34 | 34 | 33 | 34 | 34 | 34 |
Shares Change (YoY) | -0.15% | 0.43% | -0.63% | 0.01% | 0.06% | -0.23% |
EPS (Basic) | -0.12 | -0.11 | 0.20 | 0.11 | 0.79 | 0.67 |
EPS (Diluted) | -0.12 | -0.11 | 0.20 | 0.11 | 0.79 | 0.66 |
EPS Growth | - | - | 82.43% | -86.08% | 19.70% | 6.45% |
Free Cash Flow | 35.68 | 44.89 | 27.74 | 24.97 | 67.69 | 31.92 |
Free Cash Flow Growth | -20.50% | 61.81% | 11.09% | -63.11% | 112.06% | -24.13% |
Free Cash Flow Per Share | 1.07 | 1.34 | 0.83 | 0.74 | 2.01 | 0.95 |
Gross Margin | 44.95% | 44.61% | 44.65% | 44.66% | 46.36% | 46.76% |
Operating Margin | 1.01% | 1.33% | 2.86% | 2.66% | 8.77% | 7.84% |
Profit Margin | -0.75% | -0.72% | 1.19% | 0.83% | 6.14% | 5.67% |
FCF Margin | 6.69% | 8.72% | 4.90% | 5.64% | 15.70% | 8.11% |
EBITDA | 55.4 | 54.91 | 67.24 | 51.37 | 74.56 | 65.42 |
EBITDA Margin | 10.38% | 10.67% | 11.88% | 11.60% | 17.29% | 16.62% |
EBIT | 5.38 | 6.84 | 16.22 | 11.76 | 37.8 | 30.88 |
EBIT Margin | 1.01% | 1.33% | 2.86% | 2.66% | 8.77% | 7.84% |
Effective Tax Rate | 22.08% | -18.38% | 17.58% | 21.45% | 21.44% | 21.48% |