Orion Oyj (LON:0M2O)
London · Delayed Price · Currency is GBP · Price in EUR 70.85
+0.14 (0.19%)
At close: Jan 29, 2026
Orion Oyj Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 1,629 | 1,542 | 1,190 | 1,341 | 1,041 | 1,078 | |
Revenue Growth (YoY) | 13.95% | 29.65% | -11.26% | 28.78% | -3.44% | 2.58% |
Cost of Revenue | 657 | 596 | 531.9 | 489 | 447.5 | 434.4 |
Gross Profit | 971.6 | 946.4 | 657.8 | 851.6 | 593.5 | 643.7 |
Selling, General & Admin | 404.1 | 383.3 | 299.6 | 284.1 | 238.3 | 244.7 |
Research & Development | 219.8 | 197.1 | 126.9 | 133.2 | 117.7 | 123.2 |
Other Operating Expenses | -4.5 | -6.5 | -5.5 | -4.5 | -2.8 | -3.9 |
Operating Expenses | 619.4 | 573.9 | 421 | 412.8 | 353.2 | 364 |
Operating Income | 352.2 | 372.5 | 236.8 | 438.8 | 240.3 | 279.7 |
Interest Expense | -8 | -7.6 | -5.2 | -1.5 | -1 | -0.9 |
Interest & Investment Income | 4.6 | 4.6 | 2.9 | 1 | 0.1 | 0.2 |
Currency Exchange Gain (Loss) | -0.7 | -0.7 | -0.6 | 2.3 | -0.2 | 0.4 |
Other Non Operating Income (Expenses) | -0.8 | -0.7 | -0.6 | -0.3 | -0.3 | -0.2 |
EBT Excluding Unusual Items | 347.3 | 368.1 | 233.3 | 440.3 | 238.9 | 279.2 |
Gain (Loss) on Sale of Investments | 0.3 | 0.3 | 0.2 | 0.3 | 0.1 | 0.3 |
Gain (Loss) on Sale of Assets | 0.3 | 0.3 | 7.7 | 0.1 | 3.9 | - |
Asset Writedown | 41 | 41 | - | -0.4 | -0.6 | -1.2 |
Other Unusual Items | 3.4 | 3.4 | 30.7 | - | - | - |
Pretax Income | 392.3 | 413.1 | 271.9 | 440.3 | 242.3 | 278.3 |
Income Tax Expense | 79.1 | 83.2 | 55.1 | 90.8 | 48.5 | 58.4 |
Earnings From Continuing Operations | 313.2 | 329.9 | 216.8 | 349.5 | 193.8 | 219.9 |
Net Income | 313.2 | 329.9 | 216.8 | 349.5 | 193.8 | 219.9 |
Net Income to Common | 313.2 | 329.9 | 216.8 | 349.5 | 193.8 | 219.9 |
Net Income Growth | -5.58% | 52.17% | -37.97% | 80.34% | -11.87% | 9.73% |
Shares Outstanding (Basic) | 141 | 140 | 140 | 141 | 141 | 141 |
Shares Outstanding (Diluted) | 141 | 141 | 140 | 141 | 141 | 141 |
Shares Change (YoY) | 0.05% | 0.12% | -0.16% | 0.02% | 0.04% | -0.05% |
EPS (Basic) | 2.23 | 2.35 | 1.54 | 2.49 | 1.38 | 1.57 |
EPS (Diluted) | 2.23 | 2.35 | 1.54 | 2.49 | 1.38 | 1.56 |
EPS Growth | -5.61% | 52.50% | -38.09% | 80.40% | -11.61% | 9.43% |
Free Cash Flow | 249.8 | 231.1 | 53.4 | 377.9 | 168.7 | 265.1 |
Free Cash Flow Per Share | 1.78 | 1.64 | 0.38 | 2.69 | 1.20 | 1.89 |
Dividend Per Share | 1.640 | 1.640 | 1.620 | 1.600 | 1.500 | 1.500 |
Dividend Growth | 1.23% | 1.23% | 1.25% | 6.67% | - | - |
Gross Margin | 59.66% | 61.36% | 55.29% | 63.52% | 57.01% | 59.71% |
Operating Margin | 21.63% | 24.15% | 19.90% | 32.73% | 23.08% | 25.94% |
Profit Margin | 19.23% | 21.39% | 18.22% | 26.07% | 18.62% | 20.40% |
Free Cash Flow Margin | 15.34% | 14.98% | 4.49% | 28.19% | 16.21% | 24.59% |
EBITDA | 402.2 | 419.2 | 283.2 | 481.9 | 281.9 | 331.5 |
EBITDA Margin | 24.70% | 27.18% | 23.80% | 35.95% | 27.08% | 30.75% |
D&A For EBITDA | 50 | 46.7 | 46.4 | 43.1 | 41.6 | 51.8 |
EBIT | 352.2 | 372.5 | 236.8 | 438.8 | 240.3 | 279.7 |
EBIT Margin | 21.63% | 24.15% | 19.90% | 32.73% | 23.08% | 25.94% |
Effective Tax Rate | 20.16% | 20.14% | 20.27% | 20.62% | 20.02% | 20.98% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.