VEON LTD. |
(Registrant) |
By: | /s/ Sebastian Rice |
Name: | Sebastian Rice |
Title: | Acting Group General Counsel |








Six-month period | ||||
(In millions of U.S. dollars) | 2026 | 2025 | ||
Revenue * | 2,472 | 2,113 | ||
Cost of services, equipment and accessories * | (322) | (233) | ||
Selling, general and administrative expenses | (1,083) | (922) | ||
Depreciation | (309) | (280) | ||
Amortization | (125) | (114) | ||
Impairment loss | (4) | (3) | ||
Gain on disposal of non-current assets | 5 | — | ||
Gain on disposal of subsidiaries, net | 19 | 497 | ||
Other operating income | 2 | 1 | ||
Operating profit | 655 | 1,059 | ||
Finance costs | (317) | (246) | ||
Finance income | 48 | 20 | ||
Other non-operating (loss)/ gain, net | (16) | 31 | ||
Net foreign exchange gain/ (loss) | 13 | (52) | ||
Profit before tax | 383 | 812 | ||
Income taxes | (120) | (86) | ||
Profit for the period | 263 | 726 | ||
Attributable to: | ||||
The owners of the parent | 221 | 694 | ||
Non-controlling interest | 42 | 32 | ||
263 | 726 | |||

Six-month period ended June 30, | |||
(In millions of U.S. dollars) | 2026 | 2025 | |
Pakistan | 965 | 781 | |
Ukraine | 667 | 542 | |
Kazakhstan | 438 | 389 | |
Uzbekistan | 166 | 147 | |
Bangladesh | 236 | 228 | |
HQ, eliminations and Others | — | 26 | |
Total Revenue | 2,472 | 2,113 | |


Six-month period ended June 30 | |||
In millions of U.S. dollars | 2026 | 2025 | |
Pakistan | 426 | 326 | |
Ukraine | 363 | 309 | |
Kazakhstan | 180 | 195 | |
Uzbekistan | 61 | 56 | |
Bangladesh | 96 | 126 | |
HQ, eliminations and Others | (57) | (53) | |
Total | 1,069 | 959 | |
Six-month period ended June 30, | |||
In millions of U.S. dollars | 2026 | 2025 | |
Profit for the period | 263 | 726 | |
Adjustments to reconcile Profit for the period to Total Adjusted EBITDA | |||
Income taxes | 120 | 86 | |
Depreciation | 309 | 280 | |
Amortization | 125 | 114 | |
Impairment loss | 4 | 3 | |
Gain on disposal of non-current assets | (5) | — | |
Gain on disposal of subsidiaries, net | (19) | (497) | |
Finance costs | 317 | 246 | |
Finance income | (48) | (20) | |
Other non-operating loss / (gain), net | 16 | (31) | |
Net foreign exchange (gain) / loss | (13) | 52 | |
Total Adjusted EBITDA | 1,069 | 959 | |

Six months ended June 30, | ||||||
In millions of U.S. dollars (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 965 | 781 | 23.5% | |||
Telecommunication and infrastructure | 600 | 519 | 15.6% | |||
Digital of which: | ||||||
Digital financial services | 261 | 175 | 49.7% | |||
Other digital services | 104 | 87 | 18.6% | |||
Operating expenses | 539 | 455 | 18.5% | |||
Adjusted EBITDA | 426 | 326 | 30.5% | |||
Adjusted EBITDA margin | 44.1% | 41.8% | 2.4% | |||
Six months ended June 30, | ||||||
In millions of PKR (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 269,451 | 219,123 | 23.0% | |||
Telecommunication and infrastructure | 167,517 | 145,631 | 15.0% | |||
Digital of which: | ||||||
Digital financial services | 73,013 | 49,000 | 49.0% | |||
Other digital services | 28,921 | 24,492 | 18.1% | |||
Operating expenses | 150,557 | 127,611 | 18.0% | |||
Adjusted EBITDA | 118,894 | 91,512 | 29.9% | |||
Adjusted EBITDA margin | 44.1% | 41.8% | 2.4% | |||
Six months ended June 30, | ||||||
2026 | 2025 | 2026-2025 change % | ||||
Customers in millions | 75.4 | 73.9 | 2.1% | |||
- of which mobile data (millions) | 63.4 | 61.0 | 3.8% | |||
ARPU in US$ | 1.8 | 1.5 | 22.4% | |||
ARPU in PKR | 513.2 | 421.1 | 21.9% | |||

Six months ended June 30, | ||||||
In millions of U.S. dollars (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 667 | 542 | 22.9% | |||
Telecommunication and infrastructure | 526 | 483 | 8.8% | |||
Digital of which: | ||||||
Other digital services | 141 | 59 | 138.6% | |||
Other operating income | — | — | 0.0% | |||
Operating expenses | 304 | 233 | 29.9% | |||
Adjusted EBITDA | 363 | 309 | 17.6% | |||
Adjusted EBITDA margin | 54.5% | 56.9% | -2.4% | |||
Six months ended June 30, | ||||||
In millions of UAH (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 29,167 | 22,577 | 29.2% | |||
Telecommunication and infrastructure | 22,993 | 20,118 | 14.3% | |||
Digital of which: | ||||||
Other digital services | 6,174 | 2,459 | 151.1% | |||
Other operating income | 9 | 15 | -40.0% | |||
Operating expenses | 13,284 | 9,739 | 36.5% | |||
Adjusted EBITDA | 15,892 | 12,853 | 23.6% | |||
Adjusted EBITDA margin | 54.5% | 56.9% | -2.4% | |||
Six months ended June 30, | ||||||
2026 | 2025 | 2026-2025 change % | ||||
Customers in millions | 21.8 | 22.4 | -2.8% | |||
- of which mobile data (millions) | 17.1 | 16.8 | 1.4% | |||
ARPU in US$ | 4.7 | 3.7 | 26.4% | |||
ARPU in UAH | 204.7 | 154.1 | 32.8% | |||

Six months ended June 30, | ||||||
In millions of U.S. dollars (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 438 | 389 | 12.6% | |||
Telecommunication and infrastructure | 357 | 325 | 9.6% | |||
Digital of which: | ||||||
Digital financial services | 13 | 17 | -19.5% | |||
Other digital services | 68 | 47 | 44.7% | |||
Operating expenses | 258 | 194 | 32.7% | |||
Adjusted EBITDA | 180 | 195 | -7.5% | |||
Adjusted EBITDA margin | 41.1% | 50.0% | -8.9% | |||
Six months ended June 30, | ||||||
In millions of KZT (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 212,980 | 199,192 | 6.9% | |||
Telecommunication and infrastructure | 173,419 | 166,553 | 4.1% | |||
Digital of which: | ||||||
Digital financial services | 6,535 | 8,536 | -23.4% | |||
Other digital services | 33,026 | 24,103 | 37.0% | |||
Other operating income | 68 | 16 | 325.0% | |||
Operating expenses | 125,460 | 99,300 | 26.3% | |||
Adjusted EBITDA | 87,588 | 99,908 | -12.3% | |||
Adjusted EBITDA margin | 41.1% | 50.2% | -9.0% | |||

Six months ended June 30, | ||||||
2026 | 2025 | 2026-2025 change % | ||||
Customers in millions | 11.7 | 11.7 | -0.1% | |||
- of which mobile data (millions) | 9.9 | 10.1 | -1.7% | |||
ARPU in US$ | 4.8 | 4.7 | 3.3% | |||
ARPU in KZT | 2,337.1 | 2,382.8 | -1.9% | |||
Six months ended June 30, | ||||||
In millions of U.S. dollars (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 166 | 147 | 12.9% | |||
Telecommunication and infrastructure | 140 | 127 | 9.9% | |||
Digital of which: | ||||||
Digital financial services | 10 | 5 | 95.0% | |||
Other digital services | 16 | 15 | 8.0% | |||
Other operating income | — | — | 0.0% | |||
Operating expenses | 105 | 91 | 15.4% | |||
Adjusted EBITDA | 61 | 56 | 8.7% | |||
Adjusted EBITDA margin | 36.5% | 37.9% | -1.4% | |||

Six months ended June 30, | ||||||
In millions of UZS (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 2,009,879 | 1,896,950 | 6.0% | |||
Telecommunication and infrastructure | 1,691,604 | 1,639,495 | 3.2% | |||
Digital of which: | ||||||
Digital financial services | 128,072 | 69,903 | 83.2% | |||
Other digital services | 190,203 | 187,552 | 1.4% | |||
Other operating income | 810 | 1,689 | -52.0% | |||
Operating expenses | 1,277,241 | 1,179,718 | 8.4% | |||
Adjusted EBITDA | 733,448 | 718,921 | 2.0% | |||
Adjusted EBITDA margin | 36.5% | 37.9% | -1.4% | |||
Six months ended June 30, | ||||||
2026 | 2025 | 2026-2025 change % | ||||
Customers in millions | 7.7 | 7.9 | -2.6% | |||
- of which mobile data (millions) | 6.6 | 7.0 | -5.8% | |||
ARPU in US$ | 3.4 | 3.0 | 14.4% | |||
ARPU in UZS | 41,220.4 | 38,372.7 | 7.4% | |||

Six months ended June 30, | ||||||
In millions of U.S. dollars (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 236 | 228 | 3.7% | |||
Telecommunication and infrastructure | 205 | 222 | -7.2% | |||
Digital of which: | ||||||
Other digital services | 31 | 6 | 380.2% | |||
Operating expenses | 140 | 102 | 37.8% | |||
Adjusted EBITDA | 96 | 126 | -24.0% | |||
Adjusted EBITDA margin | 40.5% | 55.2% | -14.7% | |||
Six months ended June 30, | ||||||
In millions of BDT (except as indicated) | 2026 | 2025 | 2026-2025 change % | |||
Total revenue | 28,962 | 27,721 | 4.5% | |||
Telecommunication and infrastructure | 25,216 | 26,946 | -6.4% | |||
Digital of which: | ||||||
Other digital services | 3,746 | 775 | 383.6% | |||
Operating expenses | 17,234 | 12,404 | 38.9% | |||
Adjusted EBITDA | 11,728 | 15,317 | -23.4% | |||
Adjusted EBITDA margin | 40.5% | 55.3% | -14.8% | |||
Six months ended June 30, | ||||||
2026 | 2025 | 2026-2025 change % | ||||
Customers in millions | 35.0 | 34.8 | 0.4% | |||
- of which mobile data (millions) | 21.9 | 21.9 | 0.0% | |||
ARPU in US$ | 1.1 | 1.1 | 5.1% | |||
ARPU in BDT | 136.7 | 129.0 | 6.0% | |||


Entity | Type of debt/ original lenders | Interest rate | Debt currency | Outstanding debt (mln) | Outstanding debt (USD mln) | Maturity date |
VEON MidCo B.V. | Syndicated Loan Facility | 3M Term SOFR + 4.25% | USD | 210 | 210 | 03.29.2027 |
VEON MidCo B.V. | Notes | 3.3750% | USD | 125 | 125 | 11.25.2027 |
VEON MidCo B.V. | Notes | 9.0000% | USD | 200 | 200 | 07.15.2029 |
VEON MidCo B.V. | Notes | 6.9500% | USD | 700 | 700 | 06.01.2031 |
VEON MidCo B.V. | Notes | 7.4500% | USD | 700 | 700 | 06.01.2033 |
legacy notes, subject to potential conversion in new notes, but for which no further payments are due | ||||||
VEON MidCo B.V. | Legacy notes, no payments due, subject to potential conversion | 3.3750% | USD | 69 | 69 | 11.25.2027 |
TOTAL VEON HQ | 2,004 | |||||
JazzWorld | Syndicated Loan Facility | 6M KIBOR + 0.55% | PKR | 4,231 | 15 | 09.02.2026 |
JazzWorld | Loan from Habib Bank Limited | 6M KIBOR + 0.55% | PKR | 1,796 | 6 | 09.02.2026 |
JazzWorld | Syndicated Loan Facility | 6M KIBOR + 0.55% | PKR | 7,500 | 27 | 05.18.2028 |
JazzWorld | Syndicated Loan Facility | 3M KIBOR + 0.60% | PKR | 28,750 | 103 | 07.05.2031 |
JazzWorld | Loan from United Bank Limited | 3M KIBOR + 0.55% | PKR | 2,500 | 9 | 05.18.2028 |
JazzWorld | Syndicated Loan Facility | 6M KIBOR + 0.60% | PKR | 40,000 | 144 | 04.19.2032 |
JazzWorld | Loan from United Bank Limited | 6M KIBOR + 0.60% | PKR | 5,000 | 18 | 05.15.2034 |
JazzWorld | Loan from National Bank of Pakistan | 6M KIBOR + 0.60% | PKR | 5,000 | 18 | 05.15.2034 |
JazzWorld | Loan from Meezan Bank Limited | 6M KIBOR + 0.60% | PKR | 5,000 | 18 | 05.15.2034 |
JazzWorld | Syndicated Loan Facility | 6M KIBOR + 0.60% | PKR | 75,000 | 270 | 05.24.2034 |
JazzWorld | Loan from Habib Bank Limited | 6M KIBOR + 0.60% | PKR | 5,000 | 18 | 04.30.2035 |

JazzWorld | Loan from Bank Alfalah Limited | 6M KIBOR + 0.60% | PKR | 5,000 | 18 | 04.30.2035 |
JazzWorld | Loan from Faysal Bank Limited | 6M KIBOR + 0.60% | PKR | 15,000 | 54 | 05.18.2035 |
JazzWorld | Loan from Meezan Bank Limited | 6M KIBOR + 0.60% | PKR | 13,500 | 49 | 05.22.2035 |
JazzWorld | Loan from Askari Bank Limited | 6M KIBOR + 0.60% | PKR | 3,500 | 13 | 05.29.2035 |
TOTAL Jazzworld Pakistan Limited | 780 | |||||
Kyivstar Holdings B.V. | Legacy notes, no payments due, subject to potential conversion | 0.0000% | USD | 12 | 12 | 04.09.2027 |
Kyivstar Holdings B.V. | Legacy notes, no payments due, subject to potential conversion | 0.0000% | RUB | 1,139 | 14 | 06.18.2027 |
TOTAL Kyivstar Holdings B.V. | 26 | |||||
Banglalink | Syndicated Loan Facility | Average bank deposit rate + 4.25% | BDT | 2550 | 21 | 04.26.2027 |
Banglalink | Syndicated Loan Facility | 7% to 12% | BDT | 4,220 | 34 | 11.25.2028 |
Other | Short Term Facilities and Other | 215 | ||||
TOTAL Banglalink Digital Communications Ltd. | 270 | |||||
Unitel LLC | JSCB “TBC Bank” | 22.0000% - 23.0000% | UZS | 360,000 | 30 | 12.20.2030 |
Unitel LLC | Infinbank | 21.4900% | UZS | 188,871 | 16 | 12.29.2029 |
Unitel LLC | AKIB Ipoteka Bank | 22.0000% | UZS | 200,000 | 17 | 03.12.2031 |
Unitel LLC | Other | 53 | ||||
TOTAL Unitel LLC. | 116 | |||||
KaR-Tel | Loan from Forte Bank | 17.2500% - 20.5000 % | KZT | 24,126 | 50 | 01.29.2030 |
KaR-Tel | Loan from Forte Bank | 7.8000% | CNY | 108 | 16 | 04.14.2029 |
KaR-Tel | Loan from NurBank | 15.5000% - 16.5000 % | KZT | 15,123 | 31 | 09.28.2029 |
KaR-Tel | Loan from Bank RBK JSC | 20.5000% | KZT | 15,000 | 31 | 10.24.2030 |
KaR-Tel | Other | 86 | ||||
TOTAL KaR-Tel Limited Liability Partnership. | 214 | |||||
Other entities | Overdrawn accounts and other | 19 | ||||
Total VEON | 3,429 | |||||

Six-month period ended June 30, | ||
(In millions of U.S. dollars) | 2026 | 2025 |
Net cash flows from operating activities | 860 | 569 |
Net cash flows used in investing activities | (654) | (318) |
Net cash flows from / (used in) financing activities | 246 | (667) |
Net Increase / (decrease) in cash and cash equivalents | 452 | (416) |
Net foreign exchange difference | 9 | 2 |
Cash and cash equivalents classified as held for sale at the beginning of the period | — | 14 |
Cash and cash equivalents classified as held for sale at the end of the period | — | (6) |
Cash and cash equivalents at beginning of period, net of overdraft | 1,732 | 1,688 |
Cash and cash equivalents at end of period, net of overdraft | 2,193 | 1,282 |


Six-month period ended June 30, | ||
(In millions of U.S. dollars) | 2026 | 2025 |
Cash outflows for the purchase of property, plant and equipment and intangible assets | 477 | 424 |
Adjusted for: | ||
Cash outflow for purchase of licenses | — | (1) |
Difference in timing between accrual and payment for capital expenditures (excluding licenses and right-of- use assets) | (141) | (58) |
Capital expenditures (excluding licenses and right-of-use assets) * | 336 | 365 |

VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 1 |
1 | ||
2 | ||
3 | ||
4 | ||
5 | ||
6 | ||
7 | ||
8 | ||
9 | ||
10 | ||
11 | ||
12 | ||
13 | ||
14 | ||
15 | ||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 2 |
Six-month period | Three-month period | |||||||||
(In millions of U.S. dollars, except per share amounts) | Note | 2026 | 2025 | 2026 | 2025 | |||||
Revenue * | 2 | |||||||||
Cost of services, equipment and accessories * | ( | ( | ( | ( | ||||||
Selling, general and administrative expenses | ( | ( | ( | ( | ||||||
Depreciation | 6 | ( | ( | ( | ( | |||||
Amortization | 7 | ( | ( | ( | ( | |||||
Impairment loss | ( | ( | ( | ( | ||||||
Gain on disposal of non-current assets | ||||||||||
Gain on disposal of subsidiaries, net | 5 | |||||||||
Other operating income | ||||||||||
Operating profit | ||||||||||
Finance costs | ( | ( | ( | ( | ||||||
Finance income | ||||||||||
Other non-operating (loss)/ gain, net | 8 | ( | ( | |||||||
Net foreign exchange gain/ (loss) | ( | ( | ( | |||||||
Profit before tax | ||||||||||
Income taxes | 4 | ( | ( | ( | ( | |||||
Profit for the period | ||||||||||
Attributable to: | ||||||||||
The owners of the parent | ||||||||||
Non-controlling interest | ||||||||||
Basic and diluted earnings per share attributable to ordinary equity holders of the parent | $ | $ | $ | $ | ||||||
Weighted average common shares outstanding: | ||||||||||
for basic earnings per share (in millions) | ||||||||||
for diluted earnings per share (in millions) | ||||||||||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 3 |
Six-month period | Three-month period | |||||||||
(In millions of U.S. dollars) | Note | 2026 | 2025 | 2026 | 2025 | |||||
Profit for the period | ||||||||||
Items that may be reclassified to profit or loss | ||||||||||
Foreign currency translation | ( | ( | ( | |||||||
Reclassification of accumulated foreign currency translation reserve to income statement upon disposal of subsidiary | 5 | ( | ( | ( | ( | |||||
Net loss on cash flow hedges | ( | |||||||||
Items that will not be reclassified to profit or loss | ||||||||||
Fair value re-measurement of financial instruments | ( | ( | ||||||||
Other | ||||||||||
Other comprehensive loss for the period, net of tax | ( | ( | ( | ( | ||||||
Total comprehensive income for the period, net of tax | ||||||||||
Attributable to: | ||||||||||
The owners of the parent | ||||||||||
Non-controlling interest | ||||||||||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 4 |
(In millions of U.S. dollars) | Note | June 30, 2026 | December 31, 2025 | |||
Assets | ||||||
Non-current assets | ||||||
Property and equipment | 6 | |||||
Intangible assets | 7 | |||||
Investments and derivatives | 8 | |||||
Deferred tax assets | ||||||
Loans to customers * | ||||||
Other assets * | ||||||
Total non-current assets | ||||||
Current assets | ||||||
Inventories | ||||||
Trade and other receivables * | ||||||
Investments and derivatives | 8 | |||||
Current income tax assets | ||||||
Loans to customers * | ||||||
Other assets | ||||||
Cash and cash equivalents | 9 | |||||
Total current assets | ||||||
Total assets | ||||||
Equity and liabilities | ||||||
Equity | ||||||
Equity attributable to equity owners of the parent | ||||||
Non-controlling interest | ||||||
Total equity | ||||||
Non-current liabilities | ||||||
Debt and derivatives | 8 | |||||
Provisions | ||||||
Deferred tax liabilities | ||||||
Other liabilities | ||||||
Total non-current liabilities | ||||||
Current liabilities | ||||||
Trade and other payables | ||||||
Debt and derivatives | 8 | |||||
Provisions | ||||||
Current income tax payables | ||||||
Other liabilities | ||||||
Total current liabilities | ||||||
Liabilities associated with assets held for sale | 5 | |||||
Total equity and liabilities |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 5 |
Attributable to equity owners of the parent | ||||||||||||||||||||
(In millions of U.S. dollars) | Note | Number of shares outstanding | Issued capital | Capital Surplus | Other capital reserves | Accumulated deficit | Foreign currency translation | Total | Non- controlling interest | Total equity | ||||||||||
As of December 31, 2025 | ( | ( | ( | |||||||||||||||||
Profit for the period | — | — | — | — | — | |||||||||||||||
Transfer from OCI to income statement on disposal of subsidiary | 5 | — | — | — | — | — | ( | ( | — | ( | ||||||||||
Other comprehensive loss | — | — | — | ( | — | ( | ( | ( | ( | |||||||||||
Total comprehensive income / (loss) | — | — | — | ( | ( | |||||||||||||||
Share repurchases | 10 | ( | — | — | ( | — | — | ( | — | ( | ||||||||||
Sale of non-controlling interest | 8 | — | — | — | ( | — | ||||||||||||||
Share issuance under ADG resolution | 8 | — | — | — | — | — | ||||||||||||||
Share-based payments and others | 3 | — | — | — | — | — | ||||||||||||||
As of June 30, 2026 | ( | ( | ( | |||||||||||||||||
Attributable to equity owners of the parent | ||||||||||||||||||||
(In millions of U.S. dollars) | Note | Number of shares outstanding | Issued capital | Capital Surplus | Other capital reserves | Accumulated deficit | Foreign currency translation | Total | Non- controlling interest | Total equity | ||||||||||
As of December 31, 2024 | ( | ( | ( | |||||||||||||||||
Profit for the period | — | — | — | — | — | |||||||||||||||
Transfer from OCI to income statement on disposal of subsidiary | 5 | — | — | — | — | — | ( | ( | — | ( | ||||||||||
Other comprehensive income | — | — | — | — | — | |||||||||||||||
Total comprehensive income / (loss) | — | — | — | ( | ||||||||||||||||
Share repurchases | 10 | ( | — | — | ( | — | — | ( | — | ( | ||||||||||
Share-based payments and others | 3 | — | — | — | — | — | — | |||||||||||||
As of June 30, 2025 | ( | ( | ( | |||||||||||||||||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 6 |
Attributable to equity owners of the parent | ||||||||||||||||||||
(In millions of U.S. dollars) | Note | Number of shares outstanding | Issued capital | Capital Surplus | Other capital reserves | Accumulated deficit | Foreign currency translation | Total | Non- controlling interest | Total equity | ||||||||||
As of April 1, 2026 | ( | ( | ( | |||||||||||||||||
Profit for the period | — | — | — | — | — | |||||||||||||||
Transfer from OCI to income statement on disposal of subsidiary | 5 | — | — | — | — | — | ( | ( | — | ( | ||||||||||
Other comprehensive income / (loss) | — | — | — | — | ( | ( | ( | ( | ||||||||||||
Total comprehensive income / (loss) | — | — | — | ( | ||||||||||||||||
Share repurchases | ( | — | — | ( | — | — | ( | — | ( | |||||||||||
Share-based payments and others | 3 | — | — | — | — | — | ||||||||||||||
As of June 30, 2026 | ( | ( | ( | |||||||||||||||||
Attributable to equity owners of the parent | ||||||||||||||||||||
(In millions of U.S. dollars) | Note | Number of shares outstanding | Issued capital | Capital Surplus | Other capital reserves | Accumulated deficit | Foreign currency translation | Total | Non- controlling interest | Total equity | ||||||||||
As of April 1, 2025 | ( | ( | ( | |||||||||||||||||
Profit for the period | — | — | — | — | — | |||||||||||||||
Transfer from OCI to income statement on disposal of subsidiary | — | — | — | — | — | ( | ( | — | ( | |||||||||||
Other comprehensive income / (loss) | — | — | — | — | ( | ( | ( | ( | ||||||||||||
Total comprehensive income / (loss) | — | — | — | ( | ||||||||||||||||
Share repurchases | 10 | ( | — | — | ( | — | — | ( | — | ( | ||||||||||
Share-based payments and others | 3 | — | — | — | — | — | — | |||||||||||||
As of June 30, 2025 | ( | ( | ( | |||||||||||||||||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 7 |
Six-month period | ||||||
(In millions of U.S. dollars) | Note | 2026 | 2025 | |||
Operating activities | ||||||
Profit before tax | ||||||
Non-cash adjustments to reconcile profit before tax to net cash flows | ||||||
Depreciation, amortization and impairment loss | ||||||
Gain on disposal of non-current assets | ( | |||||
Gain on disposal of subsidiaries, net | ( | ( | ||||
Finance costs | ||||||
Finance income | ( | ( | ||||
Other non-operating loss/ (gain), net | ( | |||||
Net foreign exchange (gain)/ loss | ( | |||||
Changes in trade and other receivables and prepayments | ( | ( | ||||
Changes in inventories | ( | |||||
Changes in trade and other payables | ||||||
Changes in provisions, pensions and other | ||||||
Interest paid | ( | ( | ||||
Interest received | ||||||
Income tax paid | ( | ( | ||||
Net cash flows from operating activities | ||||||
Investing activities | ||||||
Purchase of property, plant and equipment | ( | ( | ||||
Purchase of intangible assets | ( | ( | ||||
Payment / (receipt) on deposits | ( | |||||
Investment (in)/ receipts from financial assets | ( | |||||
Acquisition of subsidiaries, net of cash acquired | 5 | ( | ( | |||
Proceeds from sales of subsidiaries, net of cash | 5 | |||||
Proceeds from sales of property, plant and equipment | ||||||
Outflows on loans granted | ( | ( | ||||
Net cash used in investing activities | ( | ( | ||||
Financing activities | ||||||
Proceeds from borrowings, net of fees paid * | ||||||
Repayment of debt *** | ( | ( | ||||
Repayment of lease liabilities *** | ( | ( | ||||
Proceeds from sale of non-controlling interest | 8 | |||||
Share repurchases | 10 | ( | ( | |||
ADG resolution | 8 | ( | ||||
Net cash flows from / (used in) financing activities | ( | |||||
Net Increase / (decrease) in cash and cash equivalents | ( | |||||
Net foreign exchange difference | ||||||
Cash and cash equivalents classified as held for sale at the beginning of the period | ||||||
Cash and cash equivalents classified as held for sale at the end of the period | ( | |||||
Cash and cash equivalents at beginning of the period, net of overdrafts ** | ||||||
Cash and cash equivalents at end of the period, net of overdrafts | 9 | |||||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 8 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 9 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 10 |
Telecommunication and infrastructure *** | Digital | Total Revenue ** | ||||||
Digital financial services * | Other digital services *** | |||||||
2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |
Pakistan | ||||||||
Ukraine | ||||||||
Kazakhstan | ||||||||
Uzbekistan | ||||||||
Bangladesh | ||||||||
HQ, eliminations and Others | ||||||||
Total | ||||||||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 11 |
Selling, General and Administrative Expenses | Adjusted EBITDA | CAPEX exc. licenses and ROU * | ||||||
2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |||
Pakistan | ||||||||
Ukraine | ||||||||
Kazakhstan | ||||||||
Uzbekistan | ||||||||
Bangladesh | ||||||||
HQ, eliminations and Others | ( | ( | ||||||
Total | ||||||||
Telecommunication and infrastructure *** | Digital | Total Revenue ** | ||||||
Digital financial services * | Other digital services *** | |||||||
2026 | 2025 | 2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |
Pakistan | ||||||||
Ukraine | ||||||||
Kazakhstan | ||||||||
Uzbekistan | ||||||||
Bangladesh | ||||||||
HQ, eliminations and Others | ||||||||
Total | ||||||||
Selling, General and Administrative Expenses | Adjusted EBITDA | CAPEX exc. licenses and ROU * | ||||||
2026 | 2025 | 2026 | 2025 | 2026 | 2025 | |||
Pakistan | ||||||||
Ukraine | ||||||||
Kazakhstan | ||||||||
Uzbekistan | ||||||||
Bangladesh | ||||||||
HQ, eliminations and Others | ( | ( | ||||||
Total | ||||||||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 12 |
Six-month period | Three-month period | |||||
2026 | 2025 | 2026 | 2025 | |||
Total Adjusted EBITDA | ||||||
Adjustments to reconcile Total Adjusted EBITDA to Profit for the period | ||||||
Income taxes | ( | ( | ( | ( | ||
Net foreign exchange gain/ (loss) | ( | ( | ( | |||
Other non-operating (loss)/ gain, net | ( | ( | ||||
Finance income | ||||||
Finance costs | ( | ( | ( | ( | ||
Gain on disposal of subsidiaries, net | ||||||
Gain on disposal of non-current assets | ||||||
Impairment loss | ( | ( | ( | ( | ||
Amortization | ( | ( | ( | ( | ||
Depreciation | ( | ( | ( | ( | ||
Profit for the period | ||||||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 13 |
Six-month period | Three-month period | |||||||
2026 | 2025 | 2026 | 2025 | |||||
Equity-settled share-based payment expense | ||||||||
Cash-settled share-based payment expense | ||||||||
Total share-based compensation expense | ||||||||
June 30, 2026 | December 31, 2025 | |
Current liability | ||
Non-current liability | ||
Total liability for share-based payments |
Assumptions affecting inputs to fair value model | Equity-settled |
Annual risk-free rates of return and discount rates (%) | |
Long-term dividend yield (%) | |
Volatility of share price (%) | |
Share price (p) | $ |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 14 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 15 |
Six-month period | Three-month period | ||||||
2026 | 2025 | 2026 | 2025 | ||||
Current income taxes | ( | ( | ( | ( | |||
Deferred income taxes | |||||||
Income taxes | ( | ( | ( | ( | |||
Effective tax rate | |||||||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 16 |
February 10, 2026 | |
Non-current assets | |
Intangible assets | |
Current assets | |
Cash and cash equivalents | |
Other current assets | |
Fair value of identifiable net assets | |
Goodwill resulting from acquisition | |
Purchase consideration |
June 30, 2026 | |
Cash outflow, net of cash acquired | |
Cash consideration | |
Less: balances acquired | |
Cash and cash equivalents | ( |
Net outflow of cash - investing activities |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 17 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 18 |
May 26, 2026 | |
Non-current assets | |
Property and equipment | |
Intangible assets | |
Deferred tax assets | |
Current assets | |
Trade receivables and other assets | |
Cash and cash equivalents | |
Current liabilities | ( |
Non-current liabilities | |
Deferred tax liability | ( |
Other non-current liabilities | ( |
Fair value of identifiable net assets | |
Goodwill resulting from acquisition | |
Purchase consideration |
June 30, 2026 | |
Cash outflow, net of cash acquired | |
Cash consideration | |
Less: balances acquired | |
Cash and cash equivalents | ( |
Net outflow of cash - investing activities |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 19 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 20 |
April 2, 2025 | |
Non-current assets | |
Intangible assets | |
Current assets | |
Trade and other receivables | |
Cash and cash equivalents | |
Non-current liabilities | |
Deferred tax liability | ( |
Current liabilities | |
Trade and employee related payables | ( |
Other current liabilities | ( |
Fair value of identifiable net assets | |
Goodwill resulting from acquisition | |
Purchase consideration |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 21 |
April 2, 2025 | |
Cash paid * | |
Fair value of contingent consideration | |
Put option liability | |
Total purchase consideration |
June 30, 2025 | |
Cash consideration | |
Less: balances acquired | |
Cash and cash equivalents | ( |
Net outflow of cash - investing activities |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 22 |
2025 | |
Sale consideration | |
Carrying amount of net assets at disposal * | ( |
Gain on sale before reclassification of foreign currency translation reserve and sale and lease back implication | |
Right of use assets recognized | |
Lease liabilities recognized | ( |
Reclassification of foreign currency translation reserve | |
Gain on disposal | |
Deferred tax asset, net |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 23 |
June 3, 2025 | |
Non-current assets | |
Property and equipment | |
Goodwill | |
Deferred tax assets | |
Other non-current assets | |
Current assets | |
Trade and other receivables | |
Other current assets | |
Total assets disposed | |
Non-current liabilities | |
Debt and derivatives | |
Other non-current liabilities | |
Current liabilities | |
Trade and other payables | |
Debt and derivatives | |
Total liabilities disposed |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 24 |
2026 | 2025 | ||
Balance as of January 1 | |||
Acquisitions | |||
Additions * | |||
Modifications and re-assessments * | |||
Disposals | ( | ( | |
Divestment and reclassification as held for sale | ( | ( | |
Depreciation | ( | ( | |
(Impairment) / reversal of impairment | ( | ( | |
Currency translation | ( | ( | |
Transfers | ( | ||
Balance as of June 30 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 25 |
2026 | 2025 | ||
Balance as of January 1 | |||
Acquisition * | |||
Additions ** | |||
Divestment and reclassification to held for sale | ( | ||
Amortization | ( | ( | |
Currency translation | ( | ( | |
Transfers | ( | ||
Balance as of June 30 * |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 26 |
June 30, 2026 | December 31, 2025 | |||
At fair value | ||||
Other equity investments | ||||
At amortized cost | ||||
Security deposits and cash collateral | ||||
Bank deposits | ||||
Deferred consideration from sale of subsidiary | ||||
Other investments | ||||
Total investments and derivatives | ||||
Non-current | ||||
Current |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 27 |
June 30, 2026 | December 31, 2025 | |||
At fair value | ||||
Derivatives designated as cash flow hedge | ||||
Derivative relating to ADG resolution | ||||
Warrants | ||||
At amortized cost | ||||
Borrowings, of which | ||||
i) Principal amount outstanding | ||||
ii) Other Borrowings | ||||
Interest accrued | ||||
Discounts and unamortized fees | ( | ( | ||
Bank loans and bonds | ||||
Lease liabilities | ||||
Other financial liabilities | ||||
Total debt and derivatives | ||||
Non-current | ||||
Current |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 28 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 29 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 30 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 31 |
June 30, 2026 | December 31, 2025 | |||
Cash at banks and on hand | ||||
Short-term deposits with original maturity of less than three months | ||||
Cash and cash equivalents, net of overdrafts * (as presented in the consolidated statement of cash flows) |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 32 |
June 30, 2026 | December 31, 2025 | |||
Authorized common shares (nominal value of US$ | ||||
Issued shares, including Company | ||||
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 33 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 34 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 35 |
VEON Ltd | Unaudited interim condensed consolidated financial statements as of and for the six and three-month periods ended June 30, 2026 | 36 |