Vaisala Oyj (VAIAF)

Vaisala Oyj Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	584.7	564.6	540.4	514.2	437.9	379.5
Revenue Growth (YoY)	8.62%	4.48%	5.10%	17.42%	15.39%	-5.97%
Cost of Revenue	255.1	246.5	238.8	232.2	196	166.6
Gross Profit	329.6	318.1	301.6	282	241.9	212.9
Selling, General & Admin	171.6	165	168.2	157.3	131.2	116
Research & Development	69.2	68.6	67.7	62.4	55.3	53.2
Other Operating Expenses	-0.3	-0.6	-0.7	-0.3	0.3	-0.2
Operating Expenses	240.5	233	235.2	219.4	186.8	169
Operating Income	89.1	85.1	66.4	62.6	55.1	43.9
Interest Expense	-14.8	-2.7	-2.6	-1	-1	-1
Interest & Investment Income	10.1	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)	1.3	1.3	-3	-0.7	1.6	-3.4
Other Non Operating Income (Expenses)	-3.1	-3.2	0.2	-1.8	-2.6	0.6
EBT Excluding Unusual Items	82.8	82.9	62.9	59.5	53.3	40.3
Merger & Restructuring Charges	-2.2	-2.2	-	-	-0.4	-1.4
Gain (Loss) on Sale of Investments	-	-	-	-	-	0.1
Gain (Loss) on Sale of Assets	-	-	0.2	-	-	0.1
Other Unusual Items	-	-	-	-	-4.5	2.2
Pretax Income	80.6	80.7	63.1	59.5	48.4	41.3
Income Tax Expense	17.1	17	14.2	14.5	8.9	8.5
Earnings From Continuing Operations	63.5	63.7	48.9	45	39.5	32.8
Minority Interest in Earnings	-	-	-	-	-0.5	-
Net Income	63.5	63.7	48.9	45	39	32.8
Net Income to Common	63.5	63.7	48.9	45	39	32.8
Net Income Growth	16.73%	30.27%	8.67%	15.38%	18.90%	-2.09%
Shares Outstanding (Basic)	36	36	36	36	36	36
Shares Outstanding (Diluted)	36	36	36	36	36	36
Shares Change (YoY)	0.27%	0.08%	0.03%	0.04%	0.36%	0.25%
EPS (Basic)	1.75	1.76	1.35	1.24	1.08	0.91
EPS (Diluted)	1.74	1.75	1.35	1.24	1.07	0.91
EPS Growth	15.96%	29.76%	8.76%	15.89%	17.58%	-2.15%
Free Cash Flow	64	59.8	70.6	16.1	61.1	10.4
Free Cash Flow Per Share	1.75	1.64	1.94	0.44	1.68	0.29
Dividend Per Share	0.850	0.850	0.750	0.720	0.680	0.610
Dividend Growth	13.33%	13.33%	4.17%	5.88%	11.47%	-
Gross Margin	56.37%	56.34%	55.81%	54.84%	55.24%	56.10%
Operating Margin	15.24%	15.07%	12.29%	12.17%	12.58%	11.57%
Profit Margin	10.86%	11.28%	9.05%	8.75%	8.91%	8.64%
Free Cash Flow Margin	10.95%	10.59%	13.06%	3.13%	13.95%	2.74%
EBITDA	112.1	105.7	87.2	83	73.7	61
EBITDA Margin	19.17%	18.72%	16.14%	16.14%	16.83%	16.07%
D&A For EBITDA	23	20.6	20.8	20.4	18.6	17.1
EBIT	89.1	85.1	66.4	62.6	55.1	43.9
EBIT Margin	15.24%	15.07%	12.29%	12.17%	12.58%	11.57%
Effective Tax Rate	21.22%	21.07%	22.50%	24.37%	18.39%	20.58%

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