Raisio 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 2023	FY 2022	FY 2021
Period Ending	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	224.2	226.8	219.5	220.8	200
Revenue Growth (YoY)	-1.15%	3.33%	-0.59%	10.40%	-14.38%
Cost of Revenue	155.8	161.6	159.2	167	143
Gross Profit	68.4	65.2	60.3	53.8	57
Selling, General & Admin	-	39	35.8	34.4	33.5
Research & Development	-	3.3	3	2.9	3
Other Operating Expenses	40.4	2	1.3	-	0.4
Operating Expenses	40.4	44.3	40.1	37.3	36.9
Operating Income	28	20.9	20.2	16.5	20.1
Interest Expense	-1.3	-1.5	-1.6	-0.9	-0.5
Interest & Investment Income	-	2.3	2.1	0.8	0.4
Currency Exchange Gain (Loss)	-	0.5	0.2	-0.4	0.5
Other Non Operating Income (Expenses)	3.8	-	-	-0.1	-
EBT Excluding Unusual Items	30.5	22.2	20.9	15.9	20.5
Impairment of Goodwill	-	-0.5	-	-	-
Gain (Loss) on Sale of Investments	-	2.2	2.3	-2.4	0.5
Gain (Loss) on Sale of Assets	-	-	-	1.5	0.1
Asset Writedown	-	-0.5	-1.1	-	-
Pretax Income	30.5	23.4	22.1	15	21.1
Income Tax Expense	7.3	6.5	4.6	2.5	3.1
Earnings From Continuing Operations	23.2	16.9	17.5	12.5	18
Earnings From Discontinued Operations	-	-	-0.3	-7.7	2.9
Net Income	23.2	16.9	17.2	4.8	20.9
Net Income to Common	23.2	16.9	17.2	4.8	20.9
Net Income Growth	37.28%	-1.74%	258.33%	-77.03%	-10.68%
Shares Outstanding (Basic)	158	158	158	159	158
Shares Outstanding (Diluted)	158	158	159	159	158
Shares Change (YoY)	-0.30%	-0.15%	-0.41%	0.73%	0.15%
EPS (Basic)	0.15	0.11	0.11	0.03	0.13
EPS (Diluted)	0.15	0.11	0.11	0.03	0.13
EPS Growth	37.26%	-1.05%	257.30%	-76.42%	-13.67%
Free Cash Flow	22.5	32.6	29.5	7.9	24.8
Free Cash Flow Per Share	0.14	0.21	0.19	0.05	0.16
Dividend Per Share	-	0.110	0.110	0.080	0.100
Dividend Growth	-	-	37.50%	-20.00%	-23.08%
Gross Margin	30.51%	28.75%	27.47%	24.37%	28.50%
Operating Margin	12.49%	9.21%	9.20%	7.47%	10.05%
Profit Margin	10.35%	7.45%	7.84%	2.17%	10.45%
Free Cash Flow Margin	10.04%	14.37%	13.44%	3.58%	12.40%
EBITDA	37.3	28.2	27.3	23.8	26.9
EBITDA Margin	16.64%	12.43%	12.44%	10.78%	13.45%
D&A For EBITDA	9.3	7.3	7.1	7.3	6.8
EBIT	28	20.9	20.2	16.5	20.1
EBIT Margin	12.49%	9.21%	9.20%	7.47%	10.05%
Effective Tax Rate	23.93%	27.78%	20.81%	16.67%	14.69%

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