Vaisala Oyj (HEL:VAIAS)

Vaisala Oyj Income Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	598.3	596.9	564.6	540.4	514.2	437.9
Revenue Growth (YoY)	1.73%	5.72%	4.48%	5.10%	17.42%	15.39%
Cost of Revenue	267.6	267.2	246.5	238.8	232.2	196
Gross Profit	330.7	329.7	318.1	301.6	282	241.9
Selling, General & Admin	176.9	176.7	165	168.2	157.3	131.2
Research & Development	68.3	68.3	68.6	67.7	62.4	55.3
Other Operating Expenses	-	-	-0.6	-0.7	-0.3	0.3
Operating Expenses	245.2	245	233	235.2	219.4	186.8
Operating Income	85.5	84.7	85.1	66.4	62.6	55.1
Interest Expense	-4.2	-4.2	-2.7	-2.6	-1	-1
Interest & Investment Income	0.9	0.9	2.2	1.7	0.2	-
Earnings From Equity Investments	0.2	0.2	0.2	0.2	0.2	0.2
Currency Exchange Gain (Loss)	-10.4	-10.4	1.3	-3	-0.7	1.6
Other Non Operating Income (Expenses)	8.2	6.5	-3.2	0.2	-1.8	-2.6
EBT Excluding Unusual Items	80.2	77.7	82.9	62.9	59.5	53.3
Merger & Restructuring Charges	-0.3	-0.3	-2.2	-	-	-0.4
Gain (Loss) on Sale of Assets	0.1	0.1	-	0.2	-	-
Other Unusual Items	-0.3	-0.3	-	-	-	-4.5
Pretax Income	79.7	77.2	80.7	63.1	59.5	48.4
Income Tax Expense	18.2	17.4	17	14.2	14.5	8.9
Earnings From Continuing Operations	61.5	59.8	63.7	48.9	45	39.5
Minority Interest in Earnings	-	-	-	-	-	-0.5
Net Income	61.5	59.8	63.7	48.9	45	39
Net Income to Common	61.5	59.8	63.7	48.9	45	39
Net Income Growth	-12.64%	-6.12%	30.27%	8.67%	15.38%	18.90%
Shares Outstanding (Basic)	36	36	36	36	36	36
Shares Outstanding (Diluted)	36	36	36	36	36	36
Shares Change (YoY)	-0.18%	0.10%	0.03%	0.03%	0.04%	0.36%
EPS (Basic)	1.70	1.65	1.76	1.35	1.24	1.08
EPS (Diluted)	1.69	1.64	1.75	1.35	1.24	1.07
EPS Growth	-12.87%	-6.29%	29.76%	8.76%	15.89%	17.58%
Free Cash Flow	-	69	59.8	70.6	16.1	61.1
Free Cash Flow Per Share	-	1.89	1.64	1.94	0.44	1.68
Dividend Per Share	0.860	0.860	0.850	0.750	0.720	0.680
Dividend Growth	1.18%	1.18%	13.33%	4.17%	5.88%	11.47%
Gross Margin	55.27%	55.23%	56.34%	55.81%	54.84%	55.24%
Operating Margin	14.29%	14.19%	15.07%	12.29%	12.17%	12.58%
Profit Margin	10.28%	10.02%	11.28%	9.05%	8.75%	8.91%
Free Cash Flow Margin	-	11.56%	10.59%	13.06%	3.13%	13.95%
EBITDA	108.5	108.7	105.7	87.2	83	73.7
EBITDA Margin	18.14%	18.21%	18.72%	16.14%	16.14%	16.83%
D&A For EBITDA	23	24	20.6	20.8	20.4	18.6
EBIT	85.5	84.7	85.1	66.4	62.6	55.1
EBIT Margin	14.29%	14.19%	15.07%	12.29%	12.17%	12.58%
Effective Tax Rate	22.84%	22.54%	21.07%	22.50%	24.37%	18.39%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.