AB KN Energies (VSE:KNE1L)

AB KN Energies 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	102.34	93.66	83.53	77.82	61.81	80.11
Revenue Growth (YoY)	22.21%	12.13%	7.33%	25.90%	-22.85%	-23.23%
Cost of Revenue	54.82	50.33	52.58	52.02	48.84	50.55
Gross Profit	47.52	43.33	30.95	25.8	12.98	29.56
Selling, General & Admin	11.74	10.26	8.99	7.03	6.53	5.88
Other Operating Expenses	7.44	5.72	8.75	6.2	5.19	1.22
Operating Expenses	19.99	18.3	18.25	13.61	11.53	9.61
Operating Income	27.54	25.03	12.7	12.19	1.45	19.95
Interest Expense	-8.6	-7.31	-5.79	-2.8	-2.28	-2.4
Interest & Investment Income	1.97	2.31	1.51	0.1	0.01	0.05
Earnings From Equity Investments	-0.02	-0.01	0.09	0.03	-0.03	0.11
Currency Exchange Gain (Loss)	-0.63	0.24	7.25	-17.47	-22.25	28.51
Other Non Operating Income (Expenses)	1.03	-0.41	0.19	0.09	1.67	-2
EBT Excluding Unusual Items	21.29	19.84	15.97	-7.85	-21.43	44.22
Asset Writedown	-0.67	-0.5	-	-	-54.34	-0.38
Other Unusual Items	-	-	-	0.95	-	-
Pretax Income	20.62	19.34	15.97	-6.9	-75.77	43.84
Income Tax Expense	3.96	3.98	2.75	-1	-11.76	9.88
Net Income	16.66	15.37	13.23	-5.9	-64.01	33.96
Net Income to Common	16.66	15.37	13.23	-5.9	-64.01	33.96
Net Income Growth	153.03%	16.18%	-	-	-	349.12%
Shares Outstanding (Basic)	380	380	380	380	380	381
Shares Outstanding (Diluted)	380	380	380	380	380	381
Shares Change (YoY)	0.20%	-	-	-0.01%	-0.15%	0.23%
EPS (Basic)	0.04	0.04	0.03	-0.02	-0.17	0.09
EPS (Diluted)	0.04	0.04	0.03	-0.02	-0.17	0.09
EPS Growth	152.53%	16.18%	-	-	-	348.11%
Free Cash Flow	68.67	27.03	35.22	38.7	14.09	42.55
Free Cash Flow Per Share	0.18	0.07	0.09	0.10	0.04	0.11
Dividend Per Share	0.023	0.023	0.013	-	-	0.020
Dividend Growth	73.28%	73.28%	-	-	-	-1.00%
Gross Margin	46.43%	46.26%	37.05%	33.16%	20.99%	36.90%
Operating Margin	26.91%	26.73%	15.21%	15.67%	2.35%	24.91%
Profit Margin	16.28%	16.41%	15.83%	-7.59%	-103.56%	42.39%
Free Cash Flow Margin	67.10%	28.87%	42.17%	49.73%	22.80%	53.11%
EBITDA	51.31	34.58	20.96	20.29	12.51	31.79
EBITDA Margin	50.13%	36.92%	25.09%	26.07%	20.24%	39.68%
D&A For EBITDA	23.77	9.55	8.26	8.09	11.06	11.83
EBIT	27.54	25.03	12.7	12.19	1.45	19.95
EBIT Margin	26.91%	26.73%	15.21%	15.67%	2.35%	24.91%
Effective Tax Rate	19.20%	20.57%	17.19%	-	-	22.54%
Advertising Expenses	-	0.63	0.21	0.11	-	0.05

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