Kyivstar Group Income Statement

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

Millions USD. 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
Operating Revenue	1,157	915	911	835.04	1,043
Other Revenue	-	4	4	-	-
Revenue	1,157	919	915	835.04	1,043
Revenue Growth (YoY)	25.90%	0.44%	9.58%	-19.96%	19.05%
Cost of Revenue	123	100	94	353.71	358.98
Gross Profit	1,034	819	821	481.33	684.31
Selling, General & Admin	393	296	277	133.26	154.6
Amortization of Goodwill & Intangibles	65	45	49	-	-
Other Operating Expenses	-8	8	6	-15.6	-10.94
Operating Expenses	590	467	459	117.66	143.66
Operating Income	444	352	362	363.67	540.65
Interest Expense	-75	-82	-82	-32.54	-34.64
Interest & Investment Income	12	40	35	4.22	1.89
Currency Exchange Gain (Loss)	-13	39	38	1.74	-0.69
Other Non Operating Income (Expenses)	-	2	-8	-0.39	0.59
EBT Excluding Unusual Items	368	351	345	336.7	507.81
Gain (Loss) on Sale of Assets	-	-1	2	4.07	4.87
Asset Writedown	-8	-3	-1	-26.63	-6.11
Other Unusual Items	-162	-	-	1.64	2.82
Pretax Income	198	347	346	315.79	509.39
Income Tax Expense	74	64	65	59.28	97.43
Earnings From Continuing Operations	124	283	281	256.52	411.96
Minority Interest in Earnings	-	-	-	0.14	-
Net Income	124	283	281	256.66	411.96
Net Income to Common	124	283	281	256.66	411.96
Net Income Growth	-56.18%	0.71%	9.49%	-37.70%	14.04%
Shares Outstanding (Basic)	216	13	-	13	13
Shares Outstanding (Diluted)	216	13	-	13	13
Shares Change (YoY)	1550.22%	-	-	-	-
EPS (Basic)	0.57	21.61	-	19.60	31.46
EPS (Diluted)	0.57	21.61	-	19.60	31.46
EPS Growth	-97.36%	-	-	-37.70%	14.04%
Free Cash Flow	311	268	317	276.67	444.05
Free Cash Flow Per Share	1.44	20.46	-	21.13	33.91
Gross Margin	89.37%	89.12%	89.73%	57.64%	65.59%
Operating Margin	38.38%	38.30%	39.56%	43.55%	51.82%
Profit Margin	10.72%	30.79%	30.71%	30.74%	39.49%
Free Cash Flow Margin	26.88%	29.16%	34.64%	33.13%	42.56%
EBITDA	649	444	459	444.57	653.6
EBITDA Margin	56.09%	48.31%	50.16%	53.24%	62.65%
D&A For EBITDA	205	92	97	80.9	112.95
EBIT	444	352	362	363.67	540.65
EBIT Margin	38.38%	38.30%	39.56%	43.55%	51.82%
Effective Tax Rate	37.37%	18.44%	18.79%	18.77%	19.13%
Revenue as Reported	-	919	915	-	-
Advertising Expenses	-	-	-	7.11	14.76

Updated Mar 13, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q