Kyivstar Group Ltd. (KYIV)
NASDAQ: KYIV · Real-Time Price · USD
12.47
-0.46 (-3.56%)
At close: Nov 13, 2026, 4:00 PM EST
12.50
+0.03 (0.24%)
After-hours: Nov 13, 2026, 7:30 PM EST
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 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 | 1,332 | 1,157 | 919 | 915 | 3,628 | 3,725 |
Other Revenue | - | - | - | - | 127 | 125 |
| 1,332 | 1,157 | 919 | 915 | 3,755 | 3,850 | |
Revenue Growth | 22.65% | 25.90% | 0.44% | -75.63% | -2.47% | -47.20% |
Cost of Revenue | 158 | 123 | 100 | 94 | 476 | 487 |
Gross Profit | 1,174 | 1,034 | 819 | 821 | 3,279 | 3,363 |
Selling, General & Admin | 452 | 384 | 296 | 277 | 1,368 | 1,332 |
Amortization of Goodwill & Intangibles | 86 | 65 | 45 | 49 | 218 | 190 |
Other Operating Expenses | -1 | - | 8 | 6 | 27 | 49 |
Operating Expenses | 695 | 589 | 467 | 459 | 2,177 | 2,173 |
Operating Income | 479 | 445 | 352 | 362 | 1,102 | 1,190 |
Interest Expense | -73 | -75 | -82 | -82 | -609 | -604 |
Interest & Investment Income | 12 | 12 | 40 | 35 | 79 | 25 |
Currency Exchange Gain (Loss) | 18 | -13 | 39 | 38 | 188 | -4 |
Other Non Operating Income (Expenses) | 166 | - | 2 | -8 | 26 | 6 |
EBT Excluding Unusual Items | 602 | 369 | 351 | 345 | 786 | 613 |
Merger & Restructuring Charges | -1 | -1 | - | - | - | - |
Impairment of Goodwill | - | - | - | - | -445 | - |
Gain (Loss) on Sale of Assets | 6 | - | -1 | 2 | 97 | 11 |
Asset Writedown | -9 | -8 | -3 | -1 | 595 | -27 |
Other Unusual Items | -162 | -162 | - | - | -35 | - |
Pretax Income | 436 | 198 | 347 | 346 | 998 | 597 |
Income Tax Expense | 85 | 74 | 64 | 65 | 67 | 340 |
Earnings From Continuing Operations | 351 | 124 | 283 | 281 | 931 | 257 |
Earnings From Discontinued Operations | - | - | - | - | -739 | 679 |
Net Income to Company | 351 | 124 | 283 | 281 | 192 | 936 |
Minority Interest in Earnings | - | - | - | - | -154 | -127 |
Net Income | 351 | 124 | 283 | 281 | 38 | 809 |
Net Income to Common | 351 | 124 | 283 | 281 | 38 | 809 |
Net Income Growth | 170.00% | -56.18% | 0.71% | 639.47% | -95.30% | - |
Shares Outstanding (Basic) | 231 | 216 | 207 | 207 | 30 | 30 |
Shares Outstanding (Diluted) | 231 | 216 | 207 | 207 | 30 | 30 |
Shares Change | 9.97% | 4.43% | - | 587.52% | - | - |
EPS (Basic) | 1.52 | 0.57 | 1.37 | 1.36 | 1.26 | 26.88 |
EPS (Diluted) | 1.52 | 0.57 | 1.37 | 1.36 | 1.26 | 26.88 |
EPS Growth | 145.53% | -58.04% | 0.71% | 7.56% | -95.30% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | 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 |
Free Cash Flow | 425 | 311 | 268 | 317 | 2,084 | 1,990 |
Free Cash Flow Per Share | 1.84 | 1.44 | 1.29 | 1.53 | 69.24 | 66.11 |
Gross Margin | 88.14% | 89.37% | 89.12% | 89.73% | 87.32% | 87.35% |
Operating Margin | 35.96% | 38.46% | 38.30% | 39.56% | 29.35% | 30.91% |
Profit Margin | 26.35% | 10.72% | 30.79% | 30.71% | 1.01% | 21.01% |
Free Cash Flow Margin | 31.91% | 26.88% | 29.16% | 34.64% | 55.50% | 51.69% |
EBITDA | 629 | 555 | 444 | 538 | 1,686 | 2,474 |
EBITDA Margin | 47.22% | 47.97% | 48.31% | 58.80% | 44.90% | 64.26% |
D&A For EBITDA | 150 | 110 | 92 | 176 | 584 | 1,284 |
EBIT | 479 | 445 | 352 | 362 | 1,102 | 1,190 |
EBIT Margin | 35.96% | 38.46% | 38.30% | 39.56% | 29.35% | 30.91% |
Effective Tax Rate | 19.50% | 37.37% | 18.44% | 18.79% | 6.71% | 56.95% |
Revenue as Reported | - | - | - | - | 3,755 | 3,850 |