Framery Group Oyj Income Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	222.77	222.13	162.12	151.07	152.48
Revenue Growth (YoY)	47.46%	37.02%	7.31%	-0.93%	-
Cost of Revenue	108.47	106.13	79.24	71.07	78.55
Gross Profit	114.31	115.99	82.88	80	73.94
Selling, General & Admin	50.55	50.21	36.45	33.23	33.77
Other Operating Expenses	16.29	16.83	12.36	11.29	12.38
Operating Expenses	72.66	72.89	54.37	48.55	50.67
Operating Income	41.64	43.1	28.51	31.46	23.27
Interest Expense	-11.33	-13.06	-5.76	-7.14	-6.32
Interest & Investment Income	0.02	0.02	0.02	0.17	0
Currency Exchange Gain (Loss)	-3.32	-3.32	1.09	-0.45	0.65
Other Non Operating Income (Expenses)	0.92	0.92	0.03	-0	-
Pretax Income	27.94	27.67	23.89	24.03	17.6
Income Tax Expense	6.83	7.3	4.32	4.7	4.51
Earnings From Continuing Operations	21.1	20.38	19.57	19.33	13.09
Minority Interest in Earnings	-	-	-	-	-3.52
Net Income	21.1	20.38	19.57	19.33	9.57
Preferred Dividends & Other Adjustments	0.03	0.03	1.15	1.46	1.49
Net Income to Common	21.07	20.34	18.41	17.87	8.09
Net Income Growth	9.20%	4.14%	1.24%	101.88%	-
Shares Outstanding (Basic)	77	77	77	78	51
Shares Outstanding (Diluted)	77	77	77	78	51
Shares Change (YoY)	-0.74%	-0.40%	-0.18%	50.69%	-
EPS (Basic)	0.27	0.26	0.24	0.23	0.16
EPS (Diluted)	0.27	0.26	0.24	0.23	0.16
EPS Growth	18.79%	10.92%	3.23%	46.63%	-
Free Cash Flow	35.04	38.12	19.68	28.68	19.52
Free Cash Flow Per Share	0.46	0.49	0.25	0.37	0.38
Dividend Per Share	0.230	0.230	-	-	-
Gross Margin	51.31%	52.22%	51.12%	52.96%	48.49%
Operating Margin	18.69%	19.41%	17.59%	20.82%	15.26%
Profit Margin	9.46%	9.16%	11.36%	11.83%	5.30%
Free Cash Flow Margin	15.73%	17.16%	12.14%	18.99%	12.80%
EBITDA	44.47	45.95	31.44	33.89	25.58
EBITDA Margin	19.96%	20.69%	19.39%	22.43%	16.78%
D&A For EBITDA	2.83	2.85	2.93	2.44	2.31
EBIT	41.64	43.1	28.51	31.46	23.27
EBIT Margin	18.69%	19.41%	17.59%	20.82%	15.26%
Effective Tax Rate	24.46%	26.37%	18.09%	19.57%	25.62%

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