Orion 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	Mar '26 Mar 31, 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
Revenue	1,953	1,890	1,542	1,190	1,341	1,041
Revenue Growth (YoY)	22.93%	22.50%	29.65%	-11.26%	28.78%	-3.44%
Cost of Revenue	687.4	676.5	596	531.9	489	447.5
Gross Profit	1,265	1,213	946.4	657.7	851.6	593.5
Selling, General & Admin	383.9	376.3	359.8	299.6	284.5	238.9
Research & Development	217.8	210.4	179.6	126.9	133.2	117.7
Other Operating Expenses	-5	-5.4	-9.5	-43.7	-5.7	-6.4
Total Operating Expenses	596.7	581.3	529.9	382.8	412	350.2
Operating Income	668.5	631.6	416.6	274.9	439.6	243.3
Total Non-Operating Income (Expense)	-4.3	-3.9	-3.5	-3	0.7	-1
Pretax Income	664.3	627.8	413.1	271.9	440.3	242.3
Provision for Income Taxes	134.9	127.5	83.2	55.1	90.8	48.5
Net Income	529.4	500.3	329.9	216.8	349.5	193.8
Net Income to Common	529.4	500.3	329.9	216.8	349.5	193.8
Net Income Growth	52.34%	51.65%	52.17%	-37.97%	80.34%	-11.87%
Shares Outstanding (Basic)	141	141	140	140	141	141
Shares Outstanding (Diluted)	141	141	141	140	141	141
Shares Change (YoY)	0.10%	0.09%	0.12%	-0.16%	0.02%	0.04%
EPS (Basic)	3.76	3.56	2.35	1.54	2.49	1.38
EPS (Diluted)	3.76	3.56	2.35	1.54	2.49	1.38
EPS Growth	52.23%	51.49%	52.60%	-38.15%	80.44%	-11.54%
Shares Outstanding	140.87	140.69	140.5	140.35	140.2	140.56
Free Cash Flow	200	243.4	231.1	53.4	377.9	168.7
Free Cash Flow Growth	-17.83%	5.32%	332.77%	-85.87%	124.01%	-36.36%
Free Cash Flow Per Share	1.42	1.73	1.64	0.38	2.69	1.20
Dividends Per Share	1.800	1.800	1.640	1.620	1.600	1.500
Dividend Growth	-	9.76%	1.23%	1.25%	6.67%	-
Gross Margin	64.79%	64.20%	61.36%	55.28%	63.52%	57.01%
Operating Margin	34.23%	33.43%	27.01%	23.11%	32.79%	23.37%
Profit Margin	27.11%	26.48%	21.39%	18.22%	26.07%	18.62%
FCF Margin	10.24%	12.88%	14.98%	4.49%	28.19%	16.21%
EBITDA	668.5	688.3	509.4	326.4	487.1	289.1
EBITDA Margin	34.23%	36.43%	33.03%	27.44%	36.33%	27.77%
EBIT	668.5	631.6	416.6	274.9	439.6	243.3
EBIT Margin	34.23%	33.43%	27.01%	23.11%	32.79%	23.37%
Effective Tax Rate	20.31%	20.31%	20.14%	20.26%	20.62%	20.02%

Updated Apr 23, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.