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	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	653.04	1,157	919	915
Revenue Growth	23.57%	25.90%	0.44%	-
Cost of Revenue	63	123	100	94
Gross Profit	590.04	1,034	819	821
Selling, General & Admin	552.76	393	305	284
Depreciation & Amortization Expenses	230.13	205	163	176
Other Operating Expenses	153.3	162	3	-2
Total Operating Expenses	936.18	760	471	458
Operating Income	416.84	274	348	363
Interest Income	-	12	40	35
Interest Expense	-	-75	-82	-82
Other Non-Operating Income (Expense)	-34.56	-13	41	30
Total Non-Operating Income (Expense)	-34.56	-76	-1	-17
Pretax Income	449.11	198	347	346
Provision for Income Taxes	78.16	74	64	65
Net Income	85	124	283	281
Net Income to Common	246.49	124	283	281
Net Income Growth	-17.81%	-56.18%	0.71%	-
Shares Outstanding (Basic)	228	216	207	207
Shares Outstanding (Diluted)	228	216	207	207
Shares Change	10.20%	4.43%	-	-
EPS (Basic)	0.68	0.57	1.37	1.36
EPS (Diluted)	0.66	0.57	1.37	1.36
EPS Growth	-54.80%	-58.39%	0.73%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Free Cash Flow	371.51	311	268	317
Free Cash Flow Growth	14.16%	16.05%	-15.46%	-
Free Cash Flow Per Share	1.63	1.44	1.30	1.53
Gross Margin	90.35%	89.37%	89.12%	89.73%
Operating Margin	63.83%	23.68%	37.87%	39.67%
Profit Margin	13.02%	10.72%	30.79%	30.71%
FCF Margin	56.89%	26.88%	29.16%	34.64%
EBITDA	656.84	487	514	540
EBITDA Margin	100.58%	42.09%	55.93%	59.02%
EBIT	416.84	274	348	363
EBIT Margin	63.83%	23.68%	37.87%	39.67%
Effective Tax Rate	17.40%	37.37%	18.44%	18.79%

SEC Filings: 10-K · 10-Q