Pihlajalinna Oyj (LON:0R8H)

Pihlajalinna 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
Operating Revenue	652.3	704.45	719.98	690.48	577.77
Other Revenue	12.2	0.47	0.53	0.85	0.53
Revenue	664.5	704.92	720.52	691.33	578.31
Revenue Growth (YoY)	-5.73%	-2.17%	4.22%	19.54%	13.69%
Cost of Revenue	479.3	521.57	577.99	563.8	464.68
Gross Profit	185.2	183.34	142.53	127.54	113.63
Selling, General & Admin	-	13.31	13.59	14.31	9.91
Other Operating Expenses	75.9	68.68	59.8	58.47	41.54
Operating Expenses	132.5	135	124.66	118.28	86.15
Operating Income	52.7	48.34	17.87	9.26	27.48
Interest Expense	-	-9.73	-10.89	-6.83	-3.43
Interest & Investment Income	1.1	1.08	0.35	0.68	0.21
Earnings From Equity Investments	-	-0.03	-0.48	-0.02	-0.01
Other Non Operating Income (Expenses)	-8	-1.19	-1.85	-1.2	-0.49
EBT Excluding Unusual Items	45.8	38.48	4.99	1.89	23.75
Merger & Restructuring Charges	-	-0.1	-	-1.1	-0.37
Gain (Loss) on Sale of Assets	-	0.27	3.83	0.28	0.21
Asset Writedown	-	-	-0.63	-	-
Other Unusual Items	-	-	-	0.49	0.63
Pretax Income	45.8	38.65	8.19	1.55	24.22
Income Tax Expense	7.2	8.5	3.59	-6.11	5.13
Earnings From Continuing Operations	38.6	30.15	4.6	7.66	19.09
Minority Interest in Earnings	-1	-2.79	1.13	1.86	1
Net Income	37.6	27.36	5.73	9.52	20.1
Preferred Dividends & Other Adjustments	-	1.92	1.49	-	-
Net Income to Common	37.6	25.44	4.24	9.52	20.1
Net Income Growth	37.43%	377.55%	-39.81%	-52.63%	131.32%
Shares Outstanding (Basic)	24	23	23	23	23
Shares Outstanding (Diluted)	24	23	23	23	23
Shares Change (YoY)	5.71%	-0.21%	-0.01%	-0.13%	0.01%
EPS (Basic)	1.58	1.13	0.19	0.42	0.89
EPS (Diluted)	1.58	1.13	0.19	0.42	0.89
EPS Growth	39.82%	501.81%	-55.29%	-52.79%	134.10%
Free Cash Flow	59.1	89.81	56.14	35.85	42.1
Free Cash Flow Per Share	2.48	3.99	2.49	1.59	1.86
Dividend Per Share	-	0.380	0.070	-	0.300
Dividend Growth	-	442.86%	-	-	50.00%
Gross Margin	27.87%	26.01%	19.78%	18.45%	19.65%
Operating Margin	7.93%	6.86%	2.48%	1.34%	4.75%
Profit Margin	5.66%	3.61%	0.59%	1.38%	3.48%
Free Cash Flow Margin	8.89%	12.74%	7.79%	5.18%	7.28%
EBITDA	109.3	68.9	36.96	23.15	40.16
EBITDA Margin	16.45%	9.77%	5.13%	3.35%	6.94%
D&A For EBITDA	56.6	20.55	19.09	13.89	12.69
EBIT	52.7	48.34	17.87	9.26	27.48
EBIT Margin	7.93%	6.86%	2.48%	1.34%	4.75%
Effective Tax Rate	15.72%	21.98%	43.81%	-	21.18%

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