Auroora Yhtiöt Oyj Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	205.25	142.62	105.64
Revenue Growth (YoY)	43.91%	35.01%	-
Cost of Revenue	171.78	119.32	91.91
Gross Profit	33.47	23.3	13.73
Selling, General & Admin	1.19	1.04	0.77
Other Operating Expenses	14.64	10.56	6.46
Operating Expenses	26.88	19.15	11.79
Operating Income	6.59	4.14	1.93
Interest Expense	-2.6	-2.68	-2.19
Interest & Investment Income	0.08	0.2	0.26
Earnings From Equity Investments	0.17	0.18	0.17
Currency Exchange Gain (Loss)	-0.07	-0.16	0.13
Other Non Operating Income (Expenses)	-0.1	-0.3	-0.28
EBT Excluding Unusual Items	4.07	1.38	0.02
Merger & Restructuring Charges	-1.05	-0.47	-0.56
Gain (Loss) on Sale of Assets	0.02	0.01	-
Other Unusual Items	0.39	-0.11	-
Pretax Income	3.42	0.81	-0.54
Income Tax Expense	0.89	0.33	0.03
Earnings From Continuing Operations	2.54	0.48	-0.57
Earnings From Discontinued Operations	-	0.6	0.2
Net Income to Company	2.54	1.08	-0.37
Minority Interest in Earnings	-0.14	-0.33	-0.19
Net Income	2.4	0.75	-0.56
Net Income to Common	2.4	0.75	-0.56
Net Income Growth	218.75%	-	-
Shares Outstanding (Basic)	1	1	1
Shares Outstanding (Diluted)	1	1	1
Shares Change (YoY)	-4.62%	21.09%	-
EPS (Basic)	2.74	0.82	-0.74
EPS (Diluted)	2.73	0.82	-0.74
EPS Growth	233.63%	-	-
Free Cash Flow	10.19	15.6	1.34
Free Cash Flow Per Share	11.63	16.97	1.76
Gross Margin	16.31%	16.33%	12.99%
Operating Margin	3.21%	2.90%	1.83%
Profit Margin	1.17%	0.53%	-0.53%
Free Cash Flow Margin	4.96%	10.94%	1.27%
EBITDA	13.69	8.92	5.02
EBITDA Margin	6.67%	6.25%	4.75%
D&A For EBITDA	7.11	4.77	3.09
EBIT	6.59	4.14	1.93
EBIT Margin	3.21%	2.90%	1.83%
Effective Tax Rate	25.86%	40.59%	-

Source: S&P Capital IQ. Standard template. Financial Sources.