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	1,222	1,157	919	915
Revenue Growth (YoY)	24.18%	25.90%	0.44%	-
Cost of Revenue	131.1	123	100	94
Gross Profit	1,091	1,034	819	821
Selling, General & Admin	419.77	393	305	284
Depreciation & Amortization Expenses	218.51	205	163	176
Other Operating Expenses	162.88	162	3	-2
Total Operating Expenses	801.15	760	471	458
Operating Income	290.14	274	348	363
Interest Income	10	12	40	35
Interest Expense	-54	-75	-82	-82
Other Non-Operating Income (Expense)	0.09	-13	41	30
Total Non-Operating Income (Expense)	-43.91	-76	-1	-17
Pretax Income	246.23	198	347	346
Provision for Income Taxes	79.54	74	64	65
Net Income	85	124	283	281
Net Income to Common	81.69	124	283	281
Net Income Growth	-66.70%	-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)	0.35	0.57	1.37	1.36
EPS (Diluted)	0.35	0.57	1.37	1.36
EPS Growth	-70.15%	-58.39%	0.73%	-
Shares Outstanding	230.86	230.86	206.94	206.94
Free Cash Flow	505.51	311	268	317
Free Cash Flow Growth	62.54%	16.05%	-15.46%	-
Free Cash Flow Per Share	2.19	1.44	1.30	1.53
Gross Margin	89.28%	89.37%	89.12%	89.73%
Operating Margin	23.74%	23.68%	37.87%	39.67%
Profit Margin	6.95%	10.72%	30.79%	30.71%
FCF Margin	41.35%	26.88%	29.16%	34.64%
EBITDA	403.14	487	514	540
EBITDA Margin	32.98%	42.09%	55.93%	59.02%
EBIT	290.14	274	348	363
EBIT Margin	23.74%	23.68%	37.87%	39.67%
Effective Tax Rate	32.30%	37.37%	18.44%	18.79%

SEC Filings: 10-K · 10-Q