Orion Oyj (HEL:ORNBV)

Orion Oyj Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	1,890	1,542	1,190	1,341	1,041
Revenue Growth (YoY)	22.50%	29.65%	-11.26%	28.78%	-3.44%
Cost of Revenue	676.5	596	531.9	489	447.5
Gross Profit	1,213	946.4	657.7	851.6	593.5
Selling, General & Admin	376.3	359.8	299.6	284.5	238.9
Research & Development	210.4	179.6	126.9	133.2	117.7
Other Operating Expenses	-5.4	-9.5	-43.7	-5.7	-6.4
Total Operating Expenses	581.3	529.9	382.8	412	350.2
Operating Income	631.6	416.6	274.9	439.6	243.3
Total Non-Operating Income (Expense)	-3.9	-3.5	-3	0.7	-1
Pretax Income	627.8	413.1	271.9	440.3	242.3
Provision for Income Taxes	127.5	83.2	55.1	90.8	48.5
Net Income	500.3	329.9	216.8	349.5	193.8
Net Income to Common	500.3	329.9	216.8	349.5	193.8
Net Income Growth	51.65%	52.17%	-37.97%	80.34%	-11.87%
Shares Outstanding (Basic)	141	140	140	141	141
Shares Outstanding (Diluted)	141	141	140	141	141
Shares Change (YoY)	0.09%	0.12%	-0.16%	0.02%	0.04%
EPS (Basic)	3.56	2.35	1.54	2.49	1.38
EPS (Diluted)	3.56	2.35	1.54	2.49	1.38
EPS Growth	51.49%	52.60%	-38.15%	80.44%	-11.54%
Free Cash Flow	243.4	231.1	53.4	377.9	168.7
Free Cash Flow Growth	5.32%	332.77%	-85.87%	124.01%	-36.36%
Free Cash Flow Per Share	1.73	1.64	0.38	2.69	1.20
Dividends Per Share	1.800	1.640	1.620	1.600	1.500
Dividend Growth	9.76%	1.23%	1.25%	6.67%	-
Gross Margin	64.20%	61.36%	55.28%	63.52%	57.01%
Operating Margin	33.43%	27.01%	23.11%	32.79%	23.37%
Profit Margin	26.48%	21.39%	18.22%	26.07%	18.62%
FCF Margin	12.88%	14.98%	4.49%	28.19%	16.21%
EBITDA	688.3	509.4	326.4	487.1	289.1
EBITDA Margin	36.43%	33.03%	27.44%	36.33%	27.77%
EBIT	631.6	416.6	274.9	439.6	243.3
EBIT Margin	33.43%	27.01%	23.11%	32.79%	23.37%
Effective Tax Rate	20.31%	20.14%	20.26%	20.62%	20.02%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.