Kyivstar Group Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	602.39	1,157	919	915
Revenue Growth (YoY)	25.14%	25.90%	0.44%	-
Cost of Revenue	90	123	100	94
Gross Profit	512.39	1,034	819	821
Selling, General & Admin	419.77	393	305	284
Depreciation & Amortization Expenses	218.51	205	163	176
Other Operating Expenses	-1.09	162	3	-2
Total Operating Expenses	637.19	760	471	458
Operating Income	290.14	274	348	363
Interest Income	-	12	40	35
Interest Expense	-	-75	-82	-82
Other Non-Operating Income (Expense)	0.09	-13	41	30
Total Non-Operating Income (Expense)	0.09	-76	-1	-17
Pretax Income	214.23	198	347	346
Provision for Income Taxes	79.54	74	64	65
Net Income	85	124	283	281
Net Income to Common	88.69	124	283	281
Net Income Growth	-64.68%	-56.18%	0.71%	-
Shares Outstanding (Basic)	231	216	207	207
Shares Outstanding (Diluted)	231	216	207	207
Shares Change (YoY)	11.56%	4.43%	-	-
EPS (Basic)	0.38	0.57	1.37	1.36
EPS (Diluted)	0.38	0.57	1.37	1.36
EPS Growth	-68.34%	-58.39%	0.73%	-
Free Cash Flow	593.51	311	268	317
Free Cash Flow Growth	90.84%	16.05%	-15.46%	-
Free Cash Flow Per Share	2.57	1.44	1.30	1.53
Gross Margin	85.06%	89.37%	89.12%	89.73%
Operating Margin	48.16%	23.68%	37.87%	39.67%
Profit Margin	14.11%	10.72%	30.79%	30.71%
FCF Margin	98.53%	26.88%	29.16%	34.64%
EBITDA	290.14	487	514	540
EBITDA Margin	48.16%	42.09%	55.93%	59.02%
EBIT	290.14	274	348	363
EBIT Margin	48.16%	23.68%	37.87%	39.67%
Effective Tax Rate	37.13%	37.37%	18.44%	18.79%

SEC Filings: 10-K · 10-Q