# EDGAR Filing Document

**Accession Number:** 0001468091
**File Stem:** 0001468091-25-000085
**Filing Date:** 2025-8
**Character Count:** 215249
**Document Hash:** d9e4d4a0f22a1825610cbb1689d44e63
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001468091-25-000085.hdr.sgml**: 20250822

**ACCESSION NUMBER**: 0001468091-25-000085

**CONFORMED SUBMISSION TYPE**: 6-K

**PUBLIC DOCUMENT COUNT**: 83

**CONFORMED PERIOD OF REPORT**: 20250630

**FILED AS OF DATE**: 20250822

**DATE AS OF CHANGE**: 20250822

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** VEON Ltd.
- **CENTRAL INDEX KEY:** 0001468091
- **STANDARD INDUSTRIAL CLASSIFICATION:** RADIO TELEPHONE COMMUNICATIONS [4812]
- **ORGANIZATION NAME:** 06 Technology
- **EIN:** 000000000
- **STATE OF INCORPORATION:** D0
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 6-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-34694
- **FILM NUMBER:** 251244833

**BUSINESS ADDRESS:**
- **ADDRESS IS A NON US LOCATION:** YES
- **STREET 1:** INDEX TOWER (EAST TOWER)
- **STREET 2:** UNIT 1703
- **CITY:** DUBAI (DIFC)
- **PROVINCE COUNTRY:** C0
- **BUSINESS PHONE:** 971 4 433 1145

**MAIL ADDRESS:**
- **ADDRESS IS A NON US LOCATION:** YES
- **STREET 1:** INDEX TOWER (EAST TOWER)
- **STREET 2:** UNIT 1703
- **CITY:** DUBAI (DIFC)
- **PROVINCE COUNTRY:** C0

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** VimpelCom Ltd.
- **DATE OF NAME CHANGE:** 20091005

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** New Spring Co Ltd.
- **DATE OF NAME CHANGE:** 20090709

?xml version='1.0' encoding='ASCII'? vvip-20250630

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 6-K**

**Report of Foreign Private Issuer**

**Pursuant to Rule 13a-16 or 15d-16 under**

**the Securities Exchange Act of 1934**

**For the month of August 2025**

**Commission File Number 1-34694**

**VEON Ltd.**

(Translation of registrant's name into English)

**Index Tower (East Tower), Unit 1703, Dubai (DIFC), the United Arab Emirates**

(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

Form 20-F⌧&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Form 40-F□

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T

Rule 101(b)(1):□.

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T

Rule 101(b)(7): □.

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be

signed on its behalf by the undersigned, thereunto duly authorized.

---

| |
|:---|
| VEON LTD. |
| (Registrant) |

---

Date: August 22, 2025

---

| | |
|:---|:---|
| By: | /s/ Vitaly Shmakov |
| Name: | Vitaly Shmakov |
| Title: | Acting Group General Counsel |

---

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND** 

**RESULTS OF OPERATIONS**

The following discussion and analysis is based on, and should be read in conjunction with, our unaudited interim condensed

consolidated financial statements as of and for the six-month period endedJune 30, 2025 and 2024, and the related notes,

attached hereto.

References to "VEON" as well as references to "our company," "the company," "our group," "the group," "we," "us," "our" and

similar pronouns, are references to VEON Ltd. an exempted company limited by shares registered in Bermuda, and its

consolidated subsidiaries. References to VEON Ltd. are to VEON Ltd. alone. The unaudited interim condensed consolidated

financial statements as of June 30, 2025 and for the six-month period endedJune 30, 2025 and 2024 attached hereto have been

prepared in accordance with International Financial Reporting Standards ("IFRS") issued by the International Accounting

Standards Board ("IASB") and are presented in U.S. dollars. VEON Ltd. adopted IFRS as of January 1, 2009.

The discussion of our business and the telecommunications industry included herein contains references to certain terms

specific to our business, including numerous technical and industry terms. Such terms are defined in Exhibit 99.1 to our Annual

Report on Form 20-F for the year ended December 31, 2024 (our "2024 Annual Report"). For a comprehensive discussion of our

critical accounting estimates and assumptions, please refer to *<u>Note 26- Significant Accounting Policies</u>*to our audited

consolidated financial statements included in our 2024 Annual Report.

Certain amounts and percentages that appear in this document have been subject to rounding adjustments. As a result, certain

numerical figures shown as totals, including in tables, may not be exact arithmetic aggregations of the figures that precede or

follow them.

**CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS**

This document contains estimates and forward-looking statements within the meaning of Section 27A of the U.S. Securities Act

of 1933, as amended (the "Securities Act"), and Section 21E of the U.S. Securities Exchange Act of 1934, as amended (the

"Exchange Act"). Our estimates and forward-looking statements are mainly based on our current expectations and estimates of

future events and trends, which affect or may affect our businesses and operations. All statements other than statements of

historical fact are forward-looking statements. The words "may," "might," "will," "could," "would," "should," "expect," "plan,"

"anticipate," "intend," "seek," "believe," "estimate," "predict," "potential," "continue," "contemplate," "possible" and similar words

are intended to identify estimates and forward-looking statements. Although we believe that these estimates and forward-looking

statements are based upon reasonable assumptions, they are subject to numerous risks and uncertainties and are made in light

of information currently available to us. Many important factors, in addition to the factors described in this document, may

adversely affect our results as indicated in forward-looking statements. You should read this document completely and with the

understanding that our actual future results may be materially different and worse from what we expect.

Under no circumstances should the inclusion of such forward-looking statements in this document be regarded as a

representation or warranty by us or any other person with respect to the achievement of results set out in such statements or that

the underlying assumptions used will in fact be the case. Therefore, you are cautioned not to place undue reliance on these

forward-looking statements.

Our estimates and forward-looking statements may be influenced by various factors, including without limitation:

• the ongoing war in Ukraine, including: the adverse impact on the economic conditions and outlook of Ukraine; the effect of

sanctions on our supply chain, ability to transact with key counterparties, and obtain financing; the resulting volatility in the

Ukrainian hryvnia and other local currencies; our ability to operate and maintain our infrastructure; reputational harm we may

suffer from as a result of the war; and its impact on our liquidity, financial condition, our strategic partnerships and

relationships with third parties and our ability to operate as a going concern, among numerous other consequences;

• developments in the international economic conditions (including inflationary pressures and rising interest rates) and the

geopolitical environment;

• our ability to generate sufficient cash flow and raise additional capital to meet our debt service obligations, our expectations

regarding working capital, and the servicing and repayment of our indebtedness and our ability to satisfy our projected

capital requirements;

• our ability to develop new revenue streams and achieve portfolio and asset optimizations, improve customer experience and

optimize our capital structure;

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

• our goals regarding value, experience and service for our customers, as well as our ability to retain and attract customers

and to maintain and expand our market share positions;

• our ability to keep pace with technological changes to implement and execute our strategic priorities successfully and to

achieve the expected benefits from, our existing and future transactions;

• adverse global developments, including wars, terrorist attacks, natural disasters, and pandemics;

• environmental factors, including climate-related disasters such as floods, or the implementation of climate-related laws and

regulations that could impact our business and its operations and expenses;

• our plans regarding our dividend payments and policies, as well as our ability to receive dividends, distributions, loans,

transfers or other payments or guarantees from our subsidiaries;

• potential cyber-attacks or other cybersecurity threats, which may compromise confidential information or render our services

inaccessible;

• our plans to develop, provide and expand our products and services, including operational and network development,

optimization and investment, such as expectations regarding the expansion or roll-out and benefits of 4G and 5G networks,

broadband services and integrated products and services, such as fixed-mobile convergence, and digital services in the

areas of, for example, financial services, entertainment, digital advertising and healthcare;

• our expectations as to pricing for our products and services in the future, improving our ARPU and our future costs and

operating results;

• our ability to meet license requirements, to obtain, maintain, renew or extend licenses, frequency allocations and frequency

channels and to obtain related regulatory approvals;

• adverse legislative, regulatory and judicial developments which frustrate our profitability and ability to operate in our

geographies;

• our plans regarding marketing and distribution of our products and services, including customer loyalty programs;

• our expectations regarding our competitive strengths, customer demands, market trends and future developments in the

industry and markets in which we operate;

• our ability to retain key personnel.

These statements are our management's best assessment of our strategic and financial position and of future market conditions,

trends and other potential developments. While they are based on sources believed to be reliable and on our management's

current knowledge and best belief, they are merely estimates or predictions and cannot be relied upon. We cannot assure you

that future results will be achieved. The risks and uncertainties that may cause our actual results to differ materially from the

results indicated, expressed or implied in the forward-looking statements used in this document include, without limitation:

• risks relating to the ongoing war in Ukraine, such as its adverse impact on the economic conditions and outlook of Ukraine;

physical damage to property, infrastructure and assets; the effect of sanctions and export controls on our supply chain, the

ability to transact with key counterparties or to effect cash payments through affected clearing systems to bondholders<u>,</u>

obtain financing, upstream interest payments and dividends; and the ability to operate our business; the resulting volatility in

the and Ukrainian hryvnia and our other local currencies; our ability to operate and maintain our infrastructure; reputational

harm we may suffer as a result of the war, sanctions (including any reputational harm from certain of the beneficial owners of

our largest shareholder, L1T VIP Holdings S.à r.l. ("LetterOne")), being subject to sanctions that could lead to the risk of

Kyivstar's nationalization; and its impact on our liquidity, financial condition and our ability to operate as a going concern;

• risks relating to foreign currency exchange loss and other fluctuation and translation-related risks;

• risks relating to changes in political, economic and social conditions in each of the countries in which we operate and where

laws are applicable to us, such as any harm, reputational or otherwise, that may arise due to changing social norms, our

business involvement in a particular jurisdiction or an otherwise unforeseen development in science or technology;

• risks related to solvency and other cash flow issues, including our ability to raise the necessary additional capital and raise

additional indebtedness, our ability to comply with the covenants in our financing agreements, the ability of our subsidiaries

to make dividend payments, our ability to upstream cash from our subsidiaries, our ability to develop additional sources of

revenue and unforeseen disruptions in our revenue streams;

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

• risks due to the fact that we are a holding company with a number of operating subsidiaries, including our dependence on

our operating subsidiaries for cash dividends, distributions, loans and other transfers received from our subsidiaries in order

to make dividend payments, make transfers to VEON Ltd., as well as certain intercompany payments and transfers;

• risks associated with cyber-attacks or systems and network disruptions, data protection, data breaches, or the perception of

such attacks or failures in each of the countries in which we operate, including the costs associated with such events and

the reputational harm that could arise therefrom;

• risks related to the impact of export controls, international trade regulation, customs and technology regulation, on the

macroeconomic environment, our operations, our ability, and the ability of key third-party suppliers to procure goods,

software or technology necessary to provide services to our customers, particularly services related to the production and

delivery of supplies, support services, software, and equipment sourced from these suppliers;

• in each of the countries in which we operate and where laws are applicable to us, risks relating to legislation, regulation,

taxation and currency, including costs of compliance, currency and exchange controls, currency fluctuations, and abrupt

changes to laws, regulations, decrees and decisions governing the telecommunications industry and taxation, laws on

foreign investment, anti-corruption and anti-terror laws, economic sanctions, data privacy, anti-money laundering, antitrust,

national security and lawful interception and their official interpretation by governmental and other regulatory bodies and

courts;

• risks that the adjudications, administrative or judicial decisions in respect of legal challenges, license and regulatory

disputes, tax disputes or appeals may not result in a final resolution in our favor or that we are unsuccessful in our defense

of material litigation claims or are unable to settle such claims;

• risks relating to our company and its operations in each of the countries in which we operate and where laws are applicable

to us, including regulatory uncertainty regarding our licenses, regulatory uncertainty regarding our product and service

offerings and approvals or consents required from governmental authorities in relation thereto, frequency allocations and

numbering capacity, constraints on our spectrum capacity, access to additional bands of spectrum required to meet demand

for existing products and service offerings or additional spectrum required from new products and services and new

technologies, intellectual property rights protection, labor issues, interconnection agreements, equipment failures and

competitive product and pricing pressures;

• risks related to developments from competition, unforeseen or otherwise, in each of the countries in which we operate and

where laws are applicable to us, including our ability to keep pace with technological changes and evolving industry

standards;

• risks related to the activities of our strategic shareholders, lenders, employees, joint venture partners, representatives,

agents, suppliers, customers and other third parties;

• risks related to the material weakness relate to the accounting treatment and financial statement presentation for disposals

of businesses in our internal control over financial reporting that was found to exist as of December 31, 2022; if we fail to

implement and maintain effective internal control over financial reporting, we may be unable to accurately report our results

of operations, meet our reporting obligations or prevent fraud;

• risks related to the ownership of our American Depositary Shares, including those associated with VEON Ltd.'s status as a

Bermuda company and a foreign private issuer; and

These factors and the other risk factors are not necessarily all of the factors that could cause actual results to differ materially

from those expressed in any of our forward-looking statements. Other unknown or unpredictable factors also could harm our

future results. New risk factors and uncertainties emerge from time to time and it is not possible for our management to predict all

risk factors and uncertainties, nor can we assess the impact of all factors on our business or the extent to which any factor, or

combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.

The forward-looking statements included in this document are made only as of the date of the filing of this document. We cannot

assure you that any projected results or events will be achieved. Except to the extent required by law, we disclaim any obligation

to update or revise any of these forward-looking statements, whether as a result of new information, future events or otherwise,

after the date on which the statements are made or to reflect the occurrence of unanticipated events. You should refer to our

periodic and current reports filed or furnished, as applicable, with the SEC for specific risks which could cause actual results to

be significantly different from those expressed or implied by these forward-looking statements.

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**OVERVIEW**

VEON is a leading global provider of connectivity and digital services, currently headquartered in Dubai. Present in some of the

world's most dynamic markets, VEON currently provides more than 152 million customers with voice, fixed broadband, data and

digital services. VEON, through its operating companies, offers services to customers in several countries: Pakistan, Ukraine,

Kazakhstan, Uzbekistan and Bangladesh. We provide services, amongst others, under the "Jazz," "Kyivstar," "Beeline" and

"Banglalink" brands.

VEON generates revenue from the provision of voice, data, digital and other telecommunication services through a range of

wireless, fixed and broadband internet services, as well as selling equipment, infrastructure and accessories.

**BASIS OF PRESENTATION OF FINANCIAL RESULTS**

Our unaudited interim condensed consolidated financial statements attached hereto have been prepared in accordance with IAS

34 *Interim Financial Reporting*. The interim condensed consolidated financial statements attached hereto do not include all the

information and disclosures required in the annual consolidated financial statements and should be read in conjunction with the

Group's audited annual consolidated financial statements as of and for the year ended December 31, 2024.

**REPORTABLE SEGMENTS**

VEON Ltd. is the parent company of a number of operating subsidiaries and holding companies in various jurisdictions. We

organize the governance and management of our businesses on a geographical basis.

As of June 30, 2025, our reportable segments currently consist of the following five segments: Pakistan, Ukraine, Kazakhstan,

Bangladesh and Uzbekistan. Kyrgyzstan is not a reportable segment. We present our result of operations in Kyrgyzstan

separately under "Other" within our segment information disclosures. "HQ" represents transactions related to management

activities within the group in Amsterdam and Dubai and costs relating to centrally managed operations and reconciles the results

of our reportable segments and our total revenue and Adjusted EBITDA.

On March 26, 2024, VEON announced that it signed a share purchase agreement ("Kyrgyzstan SPA") for the sale of its 50.1%

indirect stake in Beeline Kyrgyzstan to CG Cell Technologies. As a result of this anticipated transaction and assessment that

control of the Kyrgyzstan operations will be transferred, as from the date of the Kyrgyzstan SPA signing, the Company classified

its Kyrgyzstan operations as held for sale. Refer to *<u>[Note 6 - Held for sale](#if3086051cc554de4a299bf794ce0579f_151)</u>*in the unaudited interim condensed consolidated

financial statements attached hereto for further details.

For more information on our reportable segments, refer to *<u>[Note 2 - Segment Information](#if3086051cc554de4a299bf794ce0579f_139)</u>*in the unaudited interim condensed

consolidated financial statements attached hereto for further details.

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**KEYDEVELOPMENTS DURING THE FIRST HALF OF 2025**

**VEON sale of its Pakistan tower portfolio to Engro Corp**

On December 5, 2024, VEON announced that it is entering into a strategic partnership with Engro Corporation Limited (**"Engro**

**Corp"**) with respect to the pooling and management of its infrastructure assets, starting in Pakistan. Under the partnership,

VEON's infrastructure assets under Deodar (Private) Limited (**"Deodar"**), a wholly owned subsidiary of VEON, will vest into

Engro Corp via a scheme of arrangement upon completion of conditions under the partnership which primarily include receipt of

regulatory approvals from relevant Government authorities in Pakistan. VEON will continue to lease Deodar's extensive

infrastructure for the provision of nationwide mobile voice and data services under a long-term partnership agreement.

On June 3, 2025, upon successful completion of the transaction after all regulatory and other approvals were obtained, control

over Deodar was assessed to be transferred to Engro Corp. Refer to *<u>[Note 5 - Significant transactions](#if3086051cc554de4a299bf794ce0579f_148)</u>*of these interim condensed

consolidated financial statements for further details.

**Appointment of new Chief Financial Officer and equity award**

On January 9, 2025, VEON announced the appointment of Burak Ozer as Group Chief Financial Officer (**"Group CFO"**),

effective January 9, 2025. Burak succeeded Joop Brakenhoff, who continues to serve VEON as an Advisor to the Group CEO.

On April 2, 2025, a service based one-off equity award of 250,000 shares was granted to Burak Ozer under the 2021 Deferred

Share Plan. 50% of the award will vest on March 31, 2026, and the remaining 50% will vest on March 31, 2027.

**Business combination agreement with Cohen Circle to list Kyivstar on Nasdaq**

On January 13, 2025, VEON and Cohen Circle Acquisition Corp. I (**"Cohen Circle"**), a special purpose acquisition company,

announced the signing of a letter of intent ("**LOI**") to enter into a business combination with the aim of indirectly listing Kyivstar on

the Nasdaq in the United States. The LOI enabled VEON and Cohen Circle to explore a business combination between VEON

Holdings B.V. and Cohen Circle with the aim of indirectly listing JSC Kyivstar (**"Kyivstar"**), a wholly owned subsidiary of VEON

Holdings B.V., on Nasdaq. VEON will continue to hold a majority stake in such publicly listed entity.

On March 18, 2025, certain subsidiaries of VEON and Cohen Circle entered into a business combination agreement (the "**BCA**").

Pursuant to the terms of the BCA, (a) VEON Amsterdam B.V. will sell VEON Holdings B.V., which includes Kyivstar and its

subsidiaries, to Kyivstar Group Ltd., a newly incorporated Bermudan company (**"Kyivstar Group"**), in exchange for common

shares of Kyivstar Group and a loan note equal to the amount of funds held in Cohen Circle's trust account, as of the time

immediately before the closing of the business combination (after taking into account any funds which have been withdrawn from

the trust account to pay those shareholders of Cohen Circle who have elected to have their shares redeemed prior to closing) (b)

Cohen Circle will merge with a subsidiary of Kyivstar Group, and Cohen Circle shall survive as a wholly owned subsidiary of

Kyivstar Group. Following the completion of the business combination, it is expected that the common shares and warrants of

Kyivstar Group, the parent company of JSC Kyivstar, are expected to be listed on Nasdaq under the ticker symbols KYIV and

KYIVW, respectively. The Kyivstar Listing is expected to occur in the third quarter of 2025 and is subject to the approval of Cohen

Circle's shareholders and other customary closing conditions. Following the completion of the business combination, VEON is

expected to continue to hold a majority stake in Kyivstar Group.

On April 8, 2025, VEON further announced it had successfully completed the reorganization of VEON Holdings B.V. and finalized

its consent solicitation process, first announced on January 13, 2025. The reorganization involved a legal demerger in the

Netherlands, as a result of which VEON Holdings B.V. is now holds only JSC Kyivstar, its subsidiaries and related assets.

VEON's other core businesses have been transferred to newly formed Dutch entities.

On June 5, 2025, VEON announced the public filing of a registration statement on Form F-4 (**"Registration Statement"**) with

the U.S. Securities and Exchange Commission (**"SEC"**) in connection with the listing of Kyivstar Group on Nasdaq. On the same

day, Kyivstar Group announced its unaudited financial and operating results for the first quarter ended March 31, 2025.

For developments after the reporting period, refer to*<u>[Note 15 - Events after the reporting period](#if3086051cc554de4a299bf794ce0579f_184)</u>*of these interim condensed

consolidated financial statements.

**VEON appoints new members to the Group Executive Committee**

On January 16, 2025, VEON announced the additional appointment to its Group Executive Committee (**"GEC"**) by appointing

two operating company Chief Executive Officers ("**CEO's**"), Aamir Ibrahim, CEO of Jazz and the Chair of Mobilink Bank in

Pakistan, and Yevgen Nastradin, CEO of Beeline Kazakhstan, effective January 1, 2025, in addition to their country CEO

responsibilities.

**VEON proceeds with Share Buyback Program**

VEON's Board of Directors approved a share buyback program of up to US$100 million on July 31, 2024. On March 24, 2025,

VEON commenced the second phase of its previously announced share buyback program with respect to the Company's ADS.

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

This second phase of the buyback will be in the amount of up to US$35 million. The second phase of the share buyback program

was launched after completion of the US$30 million first phase on January 27, 2025.

On June 16, 2025, VEON announced that it would commence the third phase of the share buyback program with respect to

VEON's ADS in the amount of up to US$35 million after the successful completion of the second phase on May 21, 2025.

Cumulatively, all three phases of the program have resulted in the repurchase of 41,633,300 shares (which is the equivalent to

1,666,532 ADS) for a cumulative price of US$75000000. Refer to *<u>[Note 11 - Issued capital](#if3086051cc554de4a299bf794ce0579f_169)</u>*of these interim condensed

consolidated financial statements for further discussion.

**Unanimous Support from Noteholders Voting in Consent Solicitation**

On January 30, 2025, VEON announced, the successful completion of a bond consent solicitation process undertaken by VEON

Holdings (the **"VEON Holdings"**). Pursuant to this consent solicitation process, VEON secured approval from holders of its 2027

bonds (ISIN: Reg S: XS2824764521/ Rule 144A: XS2824766146) to substitute VEON Holdings with VEON Midco B.V. ("**VEON**

**MidCo**") as the Issuer and to make certain other amendments to the terms and conditions of the Issuer's Senior Unsecured

Notes due November 25, 2027. At the January 30, 2025 meeting, 95.83% of the bonds were represented, and the proposal

received unanimous support. VEON MidCo substituted VEON Holdings as the Issuer on April 8, 2025, upon completion of the

demerger.

**VEON's Kyivstar Expands Digital Portfolio with Acquisition of Uklon, Ukraine's Top Ride-Hailing Business**

On March 19, 2025, VEON announced its wholly-owned subsidiary Kyivstar signed an agreement to acquire Uklon group

(**"Uklon"**), a leading Ukrainian ride-hailing and delivery platform. Kyivstar acquired 97% of Uklon shares for a total consideration

of US$158 million upon the closing of the transaction. Kyivstar also entered into a symmetrical put and call option agreement for

the remaining 3% interest in Uklon, which may be exercised during the period beginning on the third anniversary of the Moment

of Acquisition of Ownership and ending on the tenth anniversary of the Moment of Acquisition of Ownership. The agreement was

subject to customary closing conditions and approvals that were obtained on April 2, 2025 and the acquisition was completed.

Refer to *<u>[Note 5 - Significant transactions](#if3086051cc554de4a299bf794ce0579f_148)</u>*of these interim condensed consolidated financial statements for further discussion.

**Sale of stake in Beeline Kyrgyzstan**

On March 26, 2024, the Company announced that it signed a share purchase agreement (**"Kyrgyzstan SPA"**) for the sale of

50.1% indirect stake in Beeline Kyrgyzstan to CG Cell Technologies, which is wholly owned by CG Corp Global32 million

Completion of the sale of VEON's stake in Beeline Kyrgyzstan, which is held by VIP Kyrgyzstan Holding AG (an indirect

subsidiary of the Company), is subject to customary regulatory approvals and preemption right of the Government of Kyrgyzstan

in relation to acquisition of the stake. The Government of Kyrgyzstan expressed its intention to exercise its preemption right in

relation to the transaction before the Kyrgyzstan SPA expiration on March 31, 2025 as discussed in *<u>[Note 5 - Significant](#if3086051cc554de4a299bf794ce0579f_148)</u>* 

*<u>[transactions](#if3086051cc554de4a299bf794ce0579f_148)</u>*and *<u>[Note 6 - Held for sale](#if3086051cc554de4a299bf794ce0579f_151)</u>*of these interim condensed consolidated financial statements. In accordance with

applicable law, VEON and the Government of Kyrgyzstan have entered into negotiations of the terms of the sale of VEON's

stake in Beeline Kyrgyzstan. Given this development, management is still committed to selling its stake in Beeline Kyrgyzstan

and negotiations are ongoing.

On August 1, 2025, a share purchase agreement was signed between Menacrest AG and Open Joint Stock Company Eldik Bank

for the sale of Beeline Kyrgyzstan operations. On August 12, 2025, VEON announced that it has completed the sale of its 50.1%

indirect stake in Sky Mobile LLC, operating under the Beeline brand in Kyrgyzstan, to Open Joint Stock Company "Eldik

Bank" ("Eldik Bank"). The transaction was completed following receipt of all necessary regulatory approvals.

**VEON Returns to Capital Markets with Successful Syndication of US$210 Term Loan**

On March 27, 2025, VEON announced the successful syndication of a 24-month, US$210 senior unsecured term loan under a

new facility agreement from a consortium of international lenders, including Industrial and Commercial Bank of China (**"ICBC"**)

Standard Bank and leading Gulf Cooperation Council (**"GCC"**) banks. The facility will bear interest at Term Secured Overnight

Funding Rate ("**SOFR**") plus 425 bps. Following the legal demerger of VEON Holding B.V, VEON Midco B.V is the substituted

borrower. The facility was fully drawn in early April 2025.

**VEON Publishes 2024 Integrated Annual Report**

On April 14, 2025, the Company announced the publication of its 2024 Integrated Annual Report (**"IAR"**), showcasing a year of

strong operational and financial performance, and commitment to positive social impact. The IAR also provided the Company's

stakeholders with essential information ahead of the 2025 Annual General Meeting of Shareholders (the **"AGM"**) held on May 8,

2025, including a summary of some of our key accomplishments during the 2024 reporting period and details of the Company's

corporate governance structure, as well as the Group's unaudited remuneration report for the year ended December 31, 2024.

**Form 20-F 2024 filed with the SEC**

The Company filed its Annual Report on Form 20-F for the year ended December 31, 2024 (the **"2024 Form 20-F"**) with the

SEC on April 25, 2025.

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**Equity award to GEC Member**

On April 28, 2025, a GEC member, was granted a Short Term Incentive (**"STI"**) equity award of 118,850 common shares under

the Deferred Share Plan ("**DSP**"). The award vested immediately upon grant. Subsequently, on July 10, 2025, the award was

modified to be a cash-settled award and settled.

**Pakistan Mobile Communication Limited bilateral credit facilities**

In April 2025, Pakistan Mobile Communication Limited **("PMCL")** signed and utilized PKR 5 billion (US$18 million) each from

bilateral facilities from Bank Alfalah Limited and Habib Bank Limited, totaling PKR 10 billion (US$36 million). Each facility has a

maturity of 10 years.

In May 2025, PMCL signed and utilized PKR 32 billion (US$113 million) from three bilateral facilities from Askari Bank Limited,

Faysal Bank Limited and Meezan Bank Limited. Each facility has a maturity of 10 years.

**Issuance of PKR Sukuk bond by PMCL**

In April 2025, PMCL issued a short-term PKR sukuk bond of PKR 15 billion (US$53 million) having a maturity of six months.

**VEON Shareholders Re-elect Board at 2025 AGM**

Following the announcement on March 31, 2025, VEON held its 2025 AGM on May 8, 2025. During the AGM, VEON's

shareholders approved the re-election of the seven directors who served on VEON's Board in the previous term. VEON

welcomed back its founder Augie K Fabela II, Andrei Gusev, Rt. Hon. Sir Brandon Lewis CBE, Duncan Perry, 70th U.S. Secretary

of State Michael R. Pompeo, Michiel Soeting and VEON Group CEO Kaan Terzioglu to the Board. Following the AGM, the new

Board held its inaugural meeting, and re-elected VEON's Founder Augie K Fabela II as the Chairman for a second term.

**Bangladesh Telecommunications Regulatory Commission Provision Release**

In May 2025, VEON has re-assessed the provision for Bangladesh Telecommunications Regulatory Commission (**"BTRC"**)

claims related to revenue sharing. Based on the regulatory reform and supported by legal opinion, a release of BDT 3.58 billion

(US$29 million) was recognized in selling, general and administrative expenses.

**Approval of the Umbrella Incentive Plan and 2025 Grants to the GEC**

In May 2025 the Remuneration Committee approved the VEON Umbrella Incentive Plan (**"Umbrella Incentive Plan"**). Following

the HQ re-designation this plan will help to establish a flexible, market-aligned framework that consolidates the Performance

Share Award and Deferred Share Award plan rule into a single plan designed to support retention, reward performance, and align

with shareholder interests.

Certain GEC members (excluding Omiyinka Doris, refer to discussion below) were granted a long-term incentive award for a total

of 8,266,750 common shares under the Umbrella Incentive Plan in May 2025. These awards are subject to a market condition

tied to an absolute share price target for a total of shares. These grants have a three-year vesting period with vesting scheduled

for December 31, 2027.

Additionally, two rotational GEC members were granted a long-term incentive award for a total of 755,825 common shares on

target under the Umbrella Incentive Plan in May 2025. These awards are subject to non-market performance condition

scorecards for their respective operating company also with a three-year vesting period ending on December 31, 2027.

**Bangladesh Finance Ordinance 2025** 

On June 2, 2025, the Bangladesh tax authorities enacted the Bangladesh Finance Ordinance 2025. This adopted new legislation

includes, amongst others, changes made to the calculation for the minimum taxes and the respective tax accounting treatment

for these minimum taxes to be adjustable against future profits and treated as advance tax payments. This change in fiscal policy

created a positive/release of selling, general and administrative expense, US$17 million impact on our consolidated income

statement that was reflected in the six-months period ended June 30, 2025.

**Islamabad High Court adverse tax judgement against PMCL Deodar**

During the quarter ended June 30, 2025, significant changes occurred in the tax environment relevant to the Deodar tax case. In

May 2025, a new Tax Laws Amendment Ordinance was enacted granting the Federal Board of Revenue ("FBR") broad

enforcement powers; subsequently, in April 2025, an adverse decision concerning another major operator in the

telecommunications industry introduced new interpretations regarding the applicability of Section 97, conditions which did not

exist as of March 31, 2025. Additionally, an adverse Islamabad High Court ruling related to PMCL Deodar was issued on June

11, 2025.

Following these developments, the Company, in line with its policy under IFRIC 23, initiated a reassessment of its uncertain tax

positions. The Company engaged external tax advisors to evaluate the impact of these new facts and circumstances. As a result,

management updated its judgment regarding the Deodar tax case, reclassifying the risk from remote to probable, and recognized

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

the related tax exposure as a provision. This reassessment constituted a change in estimate, which has been applied

prospectively as required by IAS 8 and IFRIC 23. Subsequently, the Company proactively engaged with the tax authorities,

seeking resolution via a composite settlement framework totalling US$158 million. A provision of US$36 million was already

existing on PMCL's books, resulting in an additional tax expense of US$122 million recognized in the six-month period ended

June 30, 2025.

**Changes to the GEC**

As announced on June 17, 2025, Omiyinka Doris has chosen to step aside from her role as Group General Counsel of the

Company effective July 1, 2025. Omiyinka will continue as an Advisor to the Group Chief Executive Officer and will remain

based in Amsterdam. Omiyinka Doris has voluntarily surrendered, without consideration, all rights to the 2024 grant under the

Long-Term Incentive Plan ("**LTIP**")rules. This grant covered 2,055,292 common shares and was subject to a Total Shareholder

Return performance condition, with a three-year vesting period scheduled to conclude on December 31, 2026.

Omiyinka Doris has been granted a one-time, service-based equity award under the Umbrella Plan. The new award, granted

June 17, 2025, comprises 685,000 common shares and will vest as follows: 40% on February 28, 2026, 40% on October 31,

2026, and 20% on January 31, 2027.

Vitaly Shmakov has been appointed as the Acting General Counsel effective July 1, 2025, based out of VEON Headquarters in

DIFC, Dubai.

**KEY DEVELOPMENTS AFTER THE REPORTING PERIOD**

**VEON raises USD 200 Million in Private Bond Placement**

On July 2, 2025, VEON announced that it completed the pricing of a private placement of US$200 million of senior unsecured

notes due in 2029 with institutional investors.

The Notes, issued by VEON MidCo B.V., are priced at par and have an annual interest rate of 9%. The instrument's credit rating

from S&P and Fitch is BB-. The Notes will be guaranteed by VEON Amsterdam B.V. and will rank pari passu with VEON HQ's

outstanding debt.

**Uzbekistan bilateral credit facility**

On July 4, 2025, Unitel secured a bilateral credit facility of UZS 500 billion (US$40) with a tenor of 5-years. Unitel utilized UZS

262 billion (US$21 million) from this facility through drawdowns in July 2025.

**VEON and Cohen Circle Secure Investor Commitments for Kyivstar Listing**

On July 10, 2025, VEON and Cohen Circle announced the execution of non-redemption agreements, totaling approximately

US$52 million with accredited institutional investors, including Helikon and Clearline. These commitments cover approximately

5,000,000 of Cohen Circle's Class A shares, securing the minimum US$50 million cash condition for the proposed business

combination of Kyivstar Group and Cohen Circle ("**Business Combination**"). The closing of the Business Combination is

expected to occur in the third quarter of 2025 and is subject to the approval of Cohen Circle's shareholders and other customary

closing conditions.

On August 14, 2025 - VEON closed the previously announced business combination between Kyivstar Group Ltd. and Cohen

Circle (the "Business Combination"), which will make Kyivstar Group Ltd. a U.S.-listed company. The combined company will

operate as Kyivstar Group Ltd. (the "Company"), the common shares and warrants of which are expected to start trading on the

Nasdaq Stock Market ("Nasdaq") on or about August 15, 2025 under the ticker symbols "KYIV" and "KYIVW," respectively,

making the Company the first and only pure-play Ukrainian investment opportunity in U.S. stock markets. As of the closing of the

Business Combination, VEON holds an 89.6% stake in Kyivstar Group Ltd.

Cohen Circle's shareholders approved the Business Combination at its extraordinary general meeting held on August 12, 2025.

Prior to Cohen Circle's extraordinary general meeting, holders of only 25.4% of Cohen Circle's Class A ordinary shares held by

its public shareholders had exercised their redemption rights, resulting in US$178 of transaction proceeds, including under the

previously announced non-redemption agreements with institutional investors such as Helikon and Clearline.

On August 15, 2025, VEON further announced that Kyivstar started trading on Nasdaq Stock Market ("Nasdaq") under the ticker

symbol "KYIV", this completed the transaction. Accordingly, the financial impact of the closure of the business combination along

with any impacts on the group financials will be accounted for in Q3 2025.

**Sale of stake in Beeline Kyrgyzstan**

Further to the disclosure in *<u>[Note 5 - Significant transactions](#if3086051cc554de4a299bf794ce0579f_148)</u>*, On August 1, 2025, a share purchase agreement was signed

between Menacrest AG and Open Joint Stock Company Eldik Bank for the sale of Beeline Kyrgyzstan operations. On August 12,

2025, VEON announced that it has completed the sale of its 50.1% indirect stake in Sky Mobile LLC, operating under the Beeline

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

brand in Kyrgyzstan, to Open Joint Stock Company "Eldik Bank" ("Eldik Bank"). The transaction was completed following receipt

of all necessary regulatory approvals.

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**RESULTS OF OPERATIONS**

**FINANCIAL PERFORMANCE FOR SIX MONTHS ENDED JUNE 30, 2025**

---

| | | |
|:---|:---|:---|
|  | **Six-month period** | **Six-month period** |
| *(In millions of U.S. dollars)* | **2025** | **2024** |
| Service revenues | 2013 | 1890 |
| Sale of equipment and accessories | 18 | 11 |
| Other revenue | 82 | 68 |
| **Total operating revenues** | **2113** | **1969** |
| Other operating income | 1 |  |
| Service costs | (216) | (228) |
| Cost of equipment and accessories | (17) | (12) |
| Selling, general and administrative expenses | (922) | (883) |
| Depreciation | (280) | (264) |
| Amortization | (114) | (100) |
| Impairment loss | (3) | (2) |
| Loss on disposal of non-current assets |  | (1) |
| Gain on disposal of subsidiaries, net | 497 |  |
| **Operating profit** | **1059** | **479** |
| Finance costs | (246) | (249) |
| Finance income | 20 | 22 |
| Other non-operating gain, net | 31 | 21 |
| Net foreign exchange loss | (52) | (12) |
| **Profit before tax** | **812** | **261** |
| Income taxes | (86) | (94) |
| **Profit for the period** | **726** | **167** |
| **Attributable to:** |  |  |
| The owners of the parent | 694 | 125 |
| Non-controlling interest | 32 | 42 |
|  | **726** | **167** |

---

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**TOTAL OPERATING REVENUE**

Our consolidated total operating revenues increased to US$2,113 million for the six-month period ended June 30, 2025

compared to US$1,969 million for the six-month period ended June 30, 2024. In USD terms, our consolidated total operating

revenue increased by 7.31%, while in local currency the growth is 13.4% for the six-month period ended June 30, 2025 as

compared to the six-month period ended June 30, 2024.

The increase was primarily due to the improved performance in Pakistan driven by effective repricing and increased financial

services usage and Uzbekistan from increased usage of digital services and in Ukraine from the Uklon acquisition during the

period, along with a one off impact of the December 2023 cyber-attack which resulted in lower revenue for same period in the

prior year, that resulted in a lower revenue in prior period. This improvement in total operating revenue was partially offset by the

devaluation of currencies in the countries in which we operate and lower performance in Bangladesh and Kazakhstan.

---

| | | |
|:---|:---|:---|
|  | **Six-month period ended June 30,** | **Six-month period ended June 30,** |
| *(In millions of U.S. dollars)* | **2025** | **2024** |
| Pakistan | 781 | 668 |
| Ukraine | 542 | 424 |
| Kazakhstan | 389 | 439 |
| Uzbekistan | 147 | 133 |
| Bangladesh | 228 | 282 |
| Others | 26 | 27 |
| HQ and eliminations |  | (4) |
| **Total segments** | **2113** | **1969** |

---

**OPERATING PROFIT**

Our consolidated operating profit increased to US$1,059 million for the six-month period ended June 30, 2025 compared to

US$479 million for the six-month period ended June 30, 2024, primarily due to increase in revenues in USD terms as explained

above, in addition to the gain on sale of Deodar in Pakistan, refer to *<u>[Note 5 - Significant transactions](#if3086051cc554de4a299bf794ce0579f_148)</u>* in the unaudited interim

condensed consolidated financial statements attached hereto for further details.

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**NON-OPERATING PROFITS AND LOSSES**

**Finance costs**

Our consolidated finance costs decreased to US$246 million for the six-month period endedJune 30, 2025 compared to US$249

million for the six-month period endedJune 30, 2024.This decrease is the result of the repayment of debt at VEON HQ which is

partially offset by a higher interest expense incurred by our operating companies due to a higher debt balance in 2025 as

compared to 2024.

**Finance income**

Our consolidated finance income decreased to US$20 million in the six-month period endedJune 30, 2025 compared to US$22

million in the six-month period endedJune 30, 2024, primarily due to a decrease in short-term deposits.

**Other non-operating gain, net**

Our consolidated other non-operating gain, net increased to US$31 million for the six-month period ended June 30, 2025 as

compared to US$21 million for the six-month period endedJune 30, 2024. During the current period, the net gain is driven by the

derecognition of payables for licenses in Kazakhstan and interest income on money market funds compared to last year where

the interest income on money market funds were largely off-set by losses on financial assets.

**Net foreign exchange loss**

During the six-month period ended June 30, 2025, we recognized a net foreign exchange loss of US$52 million, compared to net

foreign exchange loss of US$12 million during the six-month period endedJune 30, 2024. The change when compared to the

same period last year is primarily driven by loss on RUB denominated bonds due to appreciation of the Russian Ruble as well as

deprecation of the Bangladeshi Taka and Pakistani Rupee.

**INCOME TAX EXPENSE**

Our consolidated income tax expense was US$86 million for the six-month period ended June 30, 2025 compared to US$94

million for the six-month period ended June 30, 2024. This decrease is primarily driven by greater deferred taxable income in

various countries when compared to the same period last year.

For more information regarding income tax expenses, please refer to *<u>Note 4 - Income Taxes</u>*of our unaudited interim condensed

consolidated financial statements attached hereto.

**PROFIT FOR THE PERIOD ATTRIBUTABLE TO THE OWNERS OF THE PARENT**

Our profit for the period attributable to the owners of the parent increased to US$694 million for the six-month period ended

June 30, 2025 compared to US$125 million for the same period last year, mainly associated with the increased revenues and

gain on sale of Deodar.

**PROFIT FOR THE PERIOD ATTRIBUTABLE TO NON-CONTROLLING INTEREST**

Our profit for the period attributable to non-controlling interest decreased to US$32 million for the six-month period ended

June 30, 2025 compared to US$42 million for the six-month period ended June 30, 2024.

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**ADJUSTED EBITDA**

---

| | | |
|:---|:---|:---|
|  | **Six-month period ended June 30** | **Six-month period ended June 30** |
| *In millions of U.S. dollars* | **2025** | **2024** |
| Pakistan | 326 | 301 |
| Ukraine | 309 | 235 |
| Kazakhstan | 195 | 243 |
| Uzbekistan | 56 | 48 |
| Bangladesh | 126 | 96 |
| Others | 9 | 9 |
| HQ and eliminations | (62) | (86) |
| **Total** | **959** | **846** |

---

Our adjusted EBITDA increased to US$959 million for the six-month period ended June 30, 2025 compared to US$846 million for

the six-month period ended June 30, 2024. This is primarily due to higher revenues and release of minimum tax and regulatory

fee provision in Bangladesh which were partially offset by higher energy prices and higher personnel costs in Ukraine as well as

higher technical support costs in Kazakhstan and the devaluation of currencies in all countries we operate.

The following table provides the reconciliation of Total Adjusted EBITDA to Profit for the six-month period endedJune 30:

---

| | | |
|:---|:---|:---|
|  | **Six-month period ended June 30,** | **Six-month period ended June 30,** |
| *In millions of U.S. dollars* | **2025** | **2024** |
| **Total Adjusted EBITDA** | **959** | **846** |
| Adjustments to reconcile Total Adjusted EBITDA to profit for the period |  |  |
| Net foreign exchange loss | (52) | (12) |
| Other non-operating gain, net | 31 | 21 |
| Finance income | 20 | 22 |
| Finance costs | (246) | (249) |
| Gain on disposal of subsidiaries, net | 497 |  |
| Loss on disposal of non-current assets |  | (1) |
| Impairment loss | (3) | (2) |
| Amortization | (114) | (100) |
| Depreciation | (280) | (264) |
| Income taxes | (86) | (94) |
| **Profit for the period** | **726** | **167** |

---

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**RESULT OF REPORTABLE SEGMENTS**

**PAKISTAN**

**RESULTS OF OPERATIONS IN US$**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended June 30,** | **Six months ended June 30,** | **Six months ended June 30,** |
| *In millions of U.S. dollars (except as indicated)* | **2025** | **2024** | **2025-2024** <br>**change %**<br>|
| **Total operating revenue** | **781** | **668** | **16.9%** |
| Mobile service revenue | 702 | 597 | 17.6% |
| Fixed-line service revenue | 12 | 12 | 0.0% |
| Sales of equipment, accessories and other | 67 | 58 | 15.5% |
| **Operating expenses** | **455** | **367** | **24.0%** |
| **Adjusted EBITDA** | **326** | **301** | **8.3%** |
| **Adjusted EBITDA margin** | **41.7%** | **45.1%** | **-3.3%** |

---

**RESULTS OF OPERATIONS IN PKR**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended June 30,** | **Six months ended June 30,** | **Six months ended June 30,** |
| *In millions of PKR (except as indicated)* | **2025** | **2024** | **2025-2024** <br>**change %**<br>|
| **Total operating revenue** | **219123** | **186120** | **17.7%** |
| Mobile service revenue | 196882 | 166465 | 18.3% |
| Fixed-line service revenue | 3515 | 3522 | -0.2% |
| Sales of equipment, accessories and other | 18726 | 16133 | 16.1% |
| **Operating expenses** | **127611** | **102226** | **24.8%** |
| **Adjusted EBITDA** | **91512** | **83894** | **9.1%** |
| **Adjusted EBITDA margin** | **41.8%** | **45.1%** | **-3.3%** |

---

**SELECTED PERFORMANCE INDICATORS**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended June 30,** | **Six months ended June 30,** | **Six months ended June 30,** |
|  | **2025** | **2024** | **2025-2024** <br>**change %**<br>|
| Customers in millions | 73.8 | 71.4 | 3.4% |
| Mobile data customers in millions | 61.0 | 55.7 | 9.5% |
| ARPU in US$ | 1.2 | 1.4 | -14.3% |
| ARPU in PKR | 331.0 | 389.0 | -14.9% |

---

**TOTAL OPERATING REVENUE**

In Pakistan, total operating revenue increased by 16.9% (in USD reporting currency terms) and 17.7% (in local currency terms)

for the six-month period ended June 30, 2025 compared to the six-month period ended June 30, 2024 The increase in local

currency terms is primarily due to repricing, increased business activity in Jazz Cash and higher usage of international

interconnect services.

**ADJUSTED EBITDA**

In Pakistan, adjusted EBITDA increased by 8.3% (in USD reporting currency terms) and increased by 9.1% (in local currency

terms) for the six-month period ended June 30, 2025 compared to the six-month period ended June 30, 2024. The increase in

local currency terms is primarily due to higher revenues, as stated above, which were partially offset by higher personnel costs,

marketing spends and other operational costs.

**SELECTED PERFORMANCE INDICATORS**

As of June 30, 2025, we had 73.8 million customers in Pakistan, broadly at par compared to June 30, 2024, mainly due to focus

on retaining high value customers.

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

In Pakistan, mobile ARPU decreased by 14% (in USD reporting currency terms) and by 15% (in local currency terms) for the six-

month period ended June 30, 2024 compared to the six-month period ended June 30, 2024.

**UKRAINE**

**RESULTS OF OPERATIONS IN US$**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended June 30,** | **Six months ended June 30,** | **Six months ended June 30,** |
| *In millions of U.S. dollars (except as indicated)* | **2025** | **2024** | **2025-2024** <br>**change %**<br>|
| **Total operating revenue** | **542** | **424** | **27.8%** |
| Mobile service revenue | 508 | 394 | 28.9% |
| Fixed-line service revenue | 28 | 25 | 12.0% |
| Sales of equipment, accessories and other | 6 | 5 | 20.0% |
| **Operating expenses** | **234** | **189** | **23.8%** |
| **Adjusted EBITDA** | **309** | **235** | **31.5%** |
| **Adjusted EBITDA margin** | **57.0%** | **55.4%** | **1.6%** |

---

**RESULTS OF OPERATIONS IN UAH**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended June 30,** | **Six months ended June 30,** | **Six months ended June 30,** |
| *In millions of UAH (except as indicated)* | **2025** | **2024** | **2025-2024** <br>**change %**<br>|
| **Total operating revenue** | **22577** | **16594** | **36.1%** |
| Mobile service revenue | 21165 | 15427 | 37.2% |
| Fixed-line service revenue | 1159 | 981 | 18.1% |
| Sales of equipment, accessories and other | 254 | 186 | 36.6% |
| **Operating expenses** | **9739** | **7385** | **31.9%** |
| **Adjusted EBITDA** | **12853** | **9212** | **39.5%** |
| **Adjusted EBITDA margin** | **56.9%** | **55.5%** | **1.4%** |

---

**SELECTED PERFORMANCE INDICATORS**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended June 30,** | **Six months ended June 30,** | **Six months ended June 30,** |
|  | **2025** | **2024** | **2025-2024** <br>**change %**<br>|
| Customers in millions | 22.4 | 23.4 | -4.3% |
| Mobile data customers in millions | 16.8 | 16.9 | -0.6% |
| ARPU in US$ | 3.4 | 2.8 | 21.4% |
| ARPU in UAH | 143.0 | 108.0 | 32.4% |

---

**TOTAL OPERATING REVENUE**

In Ukraine, total operating revenue increased by 27.8% (in USD reporting currency terms) and 36.1% (in local currency terms)

for the six-month period ended June 30, 2025 compared to the six-month period ended June 30, 2024. The increase in local

currency terms is primarily due to higher repricing and increased usage of digital service bolstered by the first time consolidation,

post acquisition of Uklon in contrast with the prior period, which was negatively impacted by the December 2023 cyber-attack.

**ADJUSTED EBITDA**

In Ukraine, adjusted EBITDA increased by 31.5% (in USD reporting currency terms) and 39.5% (in local currency terms) for the

six-month period ended June 30, 2025 compared to the six months ended June 30, 2024. The increase in local currency terms is

primarily due to higher revenues partly offset by higher tariffs for utilities and higher network maintenance costs and higher

personnel costs.

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**SELECTED PERFORMANCE INDICATORS**

As of June 30, 2025, we had 22.4 million customers in Ukraine, representing a decrease of 4.3% compared to June 30, 2024.

This was primarily due to the focus on retaining high value customers.

In Ukraine, mobile ARPU Increased by 21.4% (in USD reporting currency terms) and 32.4% (in local currency terms) for the six-

month period ended June 30, 2025 compared to the six-month period ended June 30, 2024, primarily due to an increase in

mobile data usage and lower subscriber base.

**KAZAKHSTAN**

**RESULTS OF OPERATIONS IN US$**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended June 30,** | **Six months ended June 30,** | **Six months ended June 30,** |
| *In millions of U.S. dollars (except as indicated)* | **2025** | **2024** | **2025-2024** <br>**change %**<br>|
| **Total operating revenue** | **389** | **438** | **-11.2%** |
| Mobile service revenue | 328 | 343 | -4.4% |
| Fixed-line service revenue | 39 | 83 | -53.0% |
| Sales of equipment, accessories and other | 22 | 12 | 83.3% |
| **Operating expenses** | **195** | **195** | **0.0%** |
| **Adjusted EBITDA** | **195** | **243** | **-19.8%** |
| **Adjusted EBITDA margin** | **50.1%** | **55.5%** | **-5.4%** |

---

**RESULTS OF OPERATIONS IN KZT**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended June 30,** | **Six months ended June 30,** | **Six months ended June 30,** |
| *In millions of KZT (except as indicated)* | **2025** | **2024** | **2025-2024** <br>**change %**<br>|
| **Total operating revenue** | **199192** | **196712** | **1.3%** |
| Mobile service revenue | 167705 | 153992 | 8.9% |
| Fixed-line service revenue | 19906 | 37206 | -46.5% |
| Sales of equipment, accessories and other | 11582 | 5514 | 110.0% |
| **Operating expenses** | **99300** | **87473** | **13.5%** |
| **Adjusted EBITDA** | **99908** | **109250** | **-8.6%** |
| **Adjusted EBITDA margin** | **50.2%** | **55.5%** | **-5.4%** |

---

**SELECTED PERFORMANCE INDICATORS**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended June 30,** | **Six months ended June 30,** | **Six months ended June 30,** |
|  | **2025** | **2024** | **2025-2024** <br>**change %**<br>|
| Customers in millions | 11.7 | 11.4 | **2.6%** |
| Mobile data customers in millions | 10.0 | 9.8 | 2.0% |
| ARPU in US$ | 4.4 | 5.1 | -13.7% |
| ARPU in KZT | 2231.0 | 2275.0 | -1.9% |

---

**TOTAL OPERATING REVENUE**

In Kazakhstan, total operating revenue decreased by 11.2% (in USD reporting currency terms), and increased by 1.3% (in local

currency terms) for the six-month period ended June 30, 2025 compared to the six-month period ended June 30, 2024. The

increase in local currency terms is primarily due to higher mobile revenue driven by increased data usage, higher repricing, and

higher sales of devices partially offset by lower fixed services revenue post the sale of TNS+ in the third quarter of 2024.

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**ADJUSTED EBITDA**

In Kazakhstan, adjusted EBITDA decreased by 19.8% (in USD reporting currency terms) and by 8.6% (in local currency terms)

for six-month period ended June 30, 2025 compared to the six-month period ended June 30, 2024. The decrease in local

currency terms is primarily due to increased technical support from lower government subsidies as well as higher connectivity

costs and higher IT expenses, partially offset by higher revenue contribution.

**SELECTED PERFORMANCE INDICATORS**

As of June 30, 2025, we had 11.7 million customers in Kazakhstan, representing an increase of 2.6% compared to June 30,

2024. The increase is primarily associated with growth in mobile data customers on the back of 4G network expansion.

In Kazakhstan, mobile ARPU decreased by 13.7% (in USD reporting currency terms) and by 1.9% in (local currency terms) for

the six-month period ended June 30, 2025 compared to six-month period ended June 30, 2024, due to a higher subscriber base

relative to the increase in revenue.

**UZBEKISTAN**

**RESULTS OF OPERATIONS IN US$**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended June 30,** | **Six months ended June 30,** | **Six months ended June 30,** |
| *In millions of U.S. dollars (except as indicated)* | **2025** | **2024** | **2025-2024** <br>**change %**<br>|
| **Total operating revenue** | **147** | **133** | **10.5%** |
| Mobile service revenue | 146 | 133 | 9.8% |
| Sales of equipment, accessories and other | 1 |  | 203.0% |
| **Operating expenses** | **92** | **85** | **8.2%** |
| **Adjusted EBITDA** | **56** | **48** | **16.7%** |
| **Adjusted EBITDA margin** | **38.1%** | **36.1%** | **2.0%** |

---

**RESULTS OF OPERATIONS IN UZS**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended June 30,** | **Six months ended June 30,** | **Six months ended June 30,** |
| *In billions of UZS (except as indicated)* | **2025** | **2024** | **2025-2024** <br>**change %**<br>|
| **Total operating revenue** | **1897** | **1673** | **13.4%** |
| Mobile service revenue | 1884 | 1668 | 12.9% |
| Sales of equipment, accessories and other | 12 | 4 | 189.5% |
| **Operating expenses** | **1180** | **1074** | **9.9%** |
| **Adjusted EBITDA** | **719** | **603** | **19.3%** |
| **Adjusted EBITDA margin** | **37.9%** | **36.0%** | **1.9%** |

---

**SELECTED PERFORMANCE INDICATORS**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended June 30,** | **Six months ended June 30,** | **Six months ended June 30,** |
|  | **2025** | **2024** | **2025-2024** <br>**change %**<br>|
| Customers in millions | 7.8 | 8.1 | -3.7% |
| Mobile data customers in million | 6.9 | 7.3 | -5.5% |
| ARPU in US$ | 2.7 | 2.7 | 0.0% |
| ARPU in UZS | 34618.0 | 33336.0 | 3.8% |

---

**TOTAL OPERATING REVENUE**

In Uzbekistan, total operating revenue increased by 10.5% (in USD reporting currency terms) and 13.4% (in local currency

terms) for six-month period ended June 30, 2025 compared to six-month period ended June 30, 2024. The increase in local

currency terms is primarily due to the abolishment of the excise tax and higher repricing partly offset by lower subscriber base.

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**ADJUSTED EBITDA**

In Uzbekistan, adjusted EBITDA Increased by 16.7% (in USD reporting currency terms) and 19.3% (in local currency terms) for

six-month period ended June 30, 2025 compared to the six-month period ended June 30, 2024. The increase in local currency

terms is primarily driven by higher revenue contribution, partly offset by increased IT support and a higher network maintenance

costs.

**SELECTED PERFORMANCE INDICATORS**

As of June 30, 2025, we had 7.8 million customers in our Uzbekistan segment representing a decrease of 3.7% compared to

June 30, 2024. This was primarily due to the increased competition in the market and focus on high value customer retention.

In Uzbekistan, mobile ARPU increased by 3.8% (in local currency terms) for the six-month period ended June 30, 2025

compared to the six-month period ended June 30, 2024, primarily due to growth in mobile data usage and focus on retaining high

value customers. In USD terms, the mobile ARPU remained stable for the six-month period ended June 30, 2025 compared to

the six-month period ended June 30, 2024. The difference between local and USD terms was primarily due to the impact of the

exchange rate conversion from local currency to USD reporting currency.

**BANGLADESH**

**RESULTS OF OPERATIONS IN US$**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended June 30,** | **Six months ended June 30,** | **Six months ended June 30,** |
| *In millions of U.S. dollars (except as indicated)* | **2025** | **2024** | **2025-2024** <br>**change %**<br>|
| **Total operating revenue** | **228** | **282** | **-19.1%** |
| Mobile service revenue | 225 | 279 | -19.4% |
| Sales of equipment, accessories and other | 3 | 3 | —% |
| **Operating expenses** | **102** | **185** | **-44.9%** |
| **Adjusted EBITDA** | **126** | **96** | **31.3%** |
| **Adjusted EBITDA margin** | **55.3%** | **34.0%** | **21.2%** |

---

**RESULTS OF OPERATIONS IN BDT**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended June 30,** | **Six months ended June 30,** | **Six months ended June 30,** |
| *In millions of BDT (except as indicated)* | **2025** | **2024** | **2025-2024** <br>**change %**<br>|
| **Total operating revenue** | **27721** | **31468** | **-11.9%** |
| Mobile service revenue | 27390 | 31139 | -12.0% |
| Sales of equipment, accessories and other | 331 | 329 | 0.6% |
| **Operating expenses** | **12405** | **20686** | **-40.0%** |
| **Adjusted EBITDA** | **15317** | **10783** | **42.0%** |
| **Adjusted EBITDA margin** | **55.3%** | **34.3%** | **21.0%** |

---

**SELECTED PERFORMANCE INDICATORS**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended June 30,** | **Six months ended June 30,** | **Six months ended June 30,** |
|  | **2025** | **2024** | **2025-2024** <br>**change %**<br>|
| Customers in millions | 34.8 | 41.3 | -15.7% |
| Mobile data customers in millions | 21.9 | 27.2 | -19.5% |
| ARPU in US$ | 1.1 | 1.1 | —% |
| ARPU in BDT | 128.9 | 126.9 | 1.6% |

---

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**TOTAL OPERATING REVENUE**

In Bangladesh, total operating revenue decreased by 19.1% (in USD reporting currency terms) and by 11.9% (in local currency

terms) for the six-month period ended June 30, 2025 compared to the six-month period ended June 30, 2024. The decrease in

local currency terms is primarily due to lower usage of data and voice services from overall market softness.

**ADJUSTED EBITDA**

In Bangladesh, adjusted EBITDA Increased by 31.3% (in USD reporting currency terms) and by 42.0% (in local currency terms)

for the six-month period ended June 30, 2024 compared to the six-month period ended June 30, 2023. This local currency

growth was primarily driven by the release of a minimum tax provision due to change in local tax law and release of one-time

provision related to fees payable to the Bangladesh Telecommunication Regulatory Commission which was partially offset by

lower revenues.

**SELECTED PERFORMANCE INDICATORS**

As of June 30, 2025, we had 34.8 million customers in our Bangladesh segment representing a decrease of 15.7% compared to

June 30, 2024. This was primarily due to the increased competition in the market and focus on retaining high value customers.

In Bangladesh, mobile ARPU is at par (in USD reporting currency terms) and by increased by 2% (in local currency terms) for the

six-month period ended June 30, 2025 compared to the six-month period ended June 30, 2024. This Increase in local currency

terms is due to data-focused user base after shedding low-usage subscribers.

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**LIQUIDITY AND CAPITAL RESOURCES**

**WORKING CAPITAL**

As of June 30, 2025, we had negative working capital of US$421 million, compared to negative working capital of US$798 million

as of December 31, 2024. Working capital is defined as current assets less current liabilities.

The change of net working capital compared to December 31, 2024 was primarily due to a decrease in our current asset base of

US$257 million along with the decrease in current liabilities base amounting to US$634 million as of June 30, 2025. The change

in working capital is primarily driven by the repayment of bonds during the period which was partially offset by proceeds from the

sale of Deodar.

Our working capital is monitored on a regular basis by our management. Our management expects to repay our debt as it

becomes due from our operating cash flows, cash on our balance sheet or through additional borrowings. Although we have a

negative working capital, our management believes that our cash balances and available credit facilities are sufficient to meet

our short-term and foreseeable long-term cash requirements.

**BORROWINGS**

As of June 30, 2025, Borrowings amounted to US$2,919 million (December 31, 2024: US$3,348 million), of which the principal

amounts of our external indebtedness represented by bank loans and bonds amounted to US$$2,849 million, compared to

US$3,265 million as of December 31, 2024. In addition we had US$70 million (December 31, 2024: US$83 million) outstanding

related to long-term capex accounts payable.

As of June 30, 2025, VEON had the following principal amounts outstanding for interest-bearing loans and bonds as well as

overdrawn bank accounts:

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| **Entity** | **Type of debt/ original** <br>**lenders**<br>| **Interest rate** | **Debt currency** | **Outstanding debt** <br>**(mln)**<br>| **Outstanding debt** <br>**(USD mln)**<br>| **Maturity** <br>**date**<br>|
| 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 | 1014 | 1014 | 11.25.2027 |
| **legacy notes, subject to potential conversion in new notes, but for which no further payments are due** | **legacy notes, subject to potential conversion in new notes, but for which no further payments are due** | **legacy notes, subject to potential conversion in new notes, but for which no further payments are due** | **legacy notes, subject to potential conversion in new notes, but for which no further payments are due** | **legacy notes, subject to potential conversion in new notes, but for which no further payments are due** | **legacy notes, subject to potential conversion in new notes, but for which no further payments are due** | **legacy notes, subject to potential conversion in new notes, but for which no further payments are due** |
| VEON MidCo B.V. | Legacy notes, no <br>payments due, subject to <br>potential conversion<br>| 3.3750% | USD | 69 | 69 | 11.25.2027 |
| VEON Holdings B.V. | Legacy notes, no <br>payments due, subject to <br>potential conversion<br>| 0.0000% | USD | 23 | 23 | 04.09.2026 |
| VEON Holdings B.V. | Legacy notes, no <br>payments due, subject to <br>potential conversion<br>| 0.0000% | RUB | 1180 | 15 | 06.18.2026 |
| **TOTAL VEON HQ** | **TOTAL VEON HQ** |  |  |  | **1331** |  |
| PMCL | Syndicated Loan Facility | 6M KIBOR + 0.55% | PKR  | 12693 | 45 | 09.02.2026 |
| PMCL | Loan from Habib Bank <br>Limited<br>| 6M KIBOR + 0.55% | PKR  | 5388 | 19 | 09.02.2026 |
| PMCL | Syndicated Loan Facility | 6M KIBOR + 0.55% | PKR  | 11250 | 40 | 05.18.2028 |
| PMCL | Syndicated Loan Facility | 3M KIBOR + 0.60% | PKR  | 50000 | 176 | 07.05.2031 |
| PMCL | Loan from United Bank <br>Limited<br>| 3M KIBOR + 0.55% | PKR  | 3750 | 13 | 05.18.2028 |
| PMCL | Syndicated Loan Facility | 6M KIBOR + 0.60% | PKR  | 40000 | 141 | 04.19.2032 |
| PMCL | Loan from Local Banks | 6M KIBOR + 0.60% | PKR  | 15000 | 53 | 05.15.2034 |
| PMCL | Syndicated Loan Facility | 6M KIBOR + 0.60% | PKR  | 75000 | 264 | 05.24.2034 |
| PMCL | Loan from Askari Bank <br>Limited<br>| 6M KIBOR + 0.60% | PKR  | 3500 | 12 | 05.27.2035 |
| PMCL | Loan from Local Banks | 6M KIBOR + 0.60% | PKR  | 10000 | 35 | 04.30.2035 |
| PMCL | Loan from Faysal Bank <br>Limited<br>| 6M KIBOR + 0.60% | PKR  | 15000 | 53 | 05.18.2035 |
| PMCL | Loan from Meezan Bank <br>Limited<br>| 6M KIBOR + 0.60% | PKR  | 13500 | 48 | 05.22.2035 |
| PMCL | Notes | 3M KIBOR - 0.15% | PKR  | 15000 | 53 | 10.28.2025 |
| PMCL | Other |  |  |  | 23 |  |
| **TOTAL Pakistan Mobile Communications Limited** | **TOTAL Pakistan Mobile Communications Limited** | **TOTAL Pakistan Mobile Communications Limited** |  |  | **975** |  |
| Banglalink | Syndicated Loan Facility | Average bank deposit <br>rate + 4.25%<br>| BDT  | 5070 | 41 | 04.26.2027 |
| Banglalink | Syndicated Loan Facility | 7.00% to 12.00% | BDT  | 5900 | 48 | 11.25.2028 |
| Banglalink | Other |  |  |  | 140 |  |
| **TOTAL Banglalink Digital Communications Ltd.** | **TOTAL Banglalink Digital Communications Ltd.** | **TOTAL Banglalink Digital Communications Ltd.** |  |  | **229** |  |
| Unitel  | National Bank for <br>Foreign Economic <br>Activity<br>| 20.0000% - 22.0000% | UZS  | 391233 | 31 | 10.09.2027 |
| Unitel | Hamkorbank AKB | 25.8000% | UZS  | 200000 | 16 | 11.10.2026 |
| Unitel | Huawei |  |  |  | 90 |  |
| **TOTAL Unitel LLC.** | **TOTAL Unitel LLC.** |  |  |  | **137** |  |
| KaR-Tel  | Loan from Forte Bank | 17.2500% - 18.5000% | KZT  | 10383 | 20 | 11.13.2026 |
| KaR-Tel  | Loan from NurBank | 15.5000% - 16.5000% | KZT  | 21000 | 40 | 09.28.2029 |
| KaR-Tel  | Loan from Forte Bank | 19.2500% - 20.5000% | KZT  | 12000 | 23 | 01.29.2030 |
| KaR-Tel  | Other |  |  | 73 | 82 |  |
| **TOTAL KaR-Tel Limited Liability Partnership.** | **TOTAL KaR-Tel Limited Liability Partnership.** |  |  |  | **165** |  |
| Other entities | Overdrawn accounts and other | Overdrawn accounts and other | Overdrawn accounts and other |  | **12** |  |
| **Total VEON** | **Total VEON** |  |  |  | **2849** |  |

---

\* The table does not include long-term capex accounts payable of US$70 million.

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

VEON's contractual obligations primarily relate to capital commitments for property, plant, and equipment and intangible assets,

bank loans and bonds, as well as lease liabilities. We did not have any off-balance sheet arrangements that have or are

reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenue or expenses,

results of operations, liquidity, capital expenditures or capital resources that are material to investors.

**INTERIM CONSOLIDATED CASH FLOW SUMMARY**

---

| | | |
|:---|:---|:---|
|  | **Six-month period ended June 30,** | **Six-month period ended June 30,** |
| *(In millions of U.S. dollars)* | **2025** | **2024** |
| Net cash flows from operating activities | 569 | 470 |
| Net cash flows used in investing activities | (318) | (546) |
| Net cash flows used in financing activities | (667) | (916) |
| Net decrease in cash and cash equivalents | (416) | (992) |
| Net foreign exchange difference | 2 | (13) |
| 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) | (35) |
| Cash and cash equivalents at beginning of period | 1688 | 1902 |
| **Cash and cash equivalents at end of period, net of overdraft** | **1282** | **862** |

---

For more details, see the interim condensed consolidated statement of cash flows in our unaudited interim condensed

consolidated financial statements.

**OPERATING ACTIVITIES**

During the six-month period endedJune 30, 2025, net cash flows from operating activities increased to US$569 million from

US$470 million during the six-month period endedJune 30, 2024. The movement in operating activities mainly relates to the

positive movement in working capital changes in addition to the higher operating profits that was partially offset by the increased

tax outflows.

**INVESTING ACTIVITIES**

During the six-month period endedJune 30, 2025, net cash outflows for investing activities was US$318 million compared to net

cash outflows of US$546 million for the same period last year. The change was mainly associated with proceeds from Sale of

Deodar that was offset by the acquisition of Uklon.

**Acquisitions and Disposals**

For information regarding our acquisitions and disposals, see *<u>[Note 5 - Significant transactions](#if3086051cc554de4a299bf794ce0579f_148)</u>, <u>[Note 7 - Property and Equipment](#if3086051cc554de4a299bf794ce0579f_154)</u>*

and *<u>[Note 8 - Intangible Assets](#if3086051cc554de4a299bf794ce0579f_157)</u>*to our unaudited interim condensed consolidated financial statements attached hereto.

**FINANCING ACTIVITIES**

During the six-month period endedJune 30, 2025, net cash outflows from financing activities was US$667 million compared to

net cash outflows of US$916 million during the six-month period endedJune 30, 2024. The lower outflow during the current

period is driven by lower repayment and higher proceeds of debt as compared to the same period last year.

During the six-month period endedJune 30, 2025, we raised US$562 million, net of fees (2024: US$361 million) and repaid

US$1,161 million (2024: US$1,271 million) under various debt facilities and leases.

For information regarding changes to our debt portfolio during the six-month period endedJune 30, 2025, see*<u>[Note 9 -](#if3086051cc554de4a299bf794ce0579f_163)</u>* 

*<u>[Investments, debt and derivatives](#if3086051cc554de4a299bf794ce0579f_163)</u>*to our unaudited interim condensed consolidated financial statements attached hereto.

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**FUTURE LIQUIDITY AND CAPITAL REQUIREMENTS**

During the six-month period endedJune 30, 2025, our capital expenditures excluding licenses and right-of-use assets (**"CAPEX**

**exc. licenses and ROU"**) were US$365 million compared to US$303 million in the six-month period endedJune 30, 2024. The

increase was primarily due to investments in high-speed network and acceleration in the network deployment program when

compared with the same period last year.

We expect that CAPEX exc. licenses and ROU in 2025 will mainly consist of investing in high-speed data networks to capture

mobile data growth, including the continued roll-out of 4G/LTE networks in Bangladesh, Pakistan, Kazakhstan and Ukraine. We

expect these expenditures to continue to be significant throughout the remainder of 2025.

While our medium-term plan for capital expenditures (excluding licenses and right-of-use assets) is to invest in high-speed data

networks to continue to capture mobile data growth, including the continued roll-out of 4G/LTE networks in Pakistan, Ukraine and

Bangladesh, and upgrade of our 3G networks in Bangladesh, the ongoing war in Ukraine has caused us to reconsider our capital

outlay to ensure we have sufficient liquidity for maintenance capital expenditures and other key operational spend while at the

same time servicing our indebtedness. As a result, capital expenditures that are more discretionary in nature may be put on hold

until the impact of the ongoing war in Ukraine, and particularly its effects on our liquidity and financial profile, becomes more

certain.

Management anticipates that the funds necessary to meet our current and expected capital requirements in the foreseeable

future (including with respect to any possible acquisitions) will continue to come from:

• Cash we currently hold;

• Operating cash flows;

• Proceeds from the sale of net assets classified as held for sale;

• Borrowings under syndicated bank financings, including credit lines currently available to us; and

• Issuances of debt securities on local and international capital markets, with international capital markets expected to be

reestablished as a viable funding source.

Following the onset of the war in Ukraine, our ability to generate cash to service our indebtedness has been materially impaired,

due to restrictive currency controls in Ukraine, and the development of sanctions in connection with the war. The availability of

external financing depends on many factors, including, but not limited to, the success of our operations, contractual restrictions,

the financial position of international and local banks, the willingness of international and local banks to lend to our companies

(including as a result of any sanctions concerns) and the liquidity and strength of international and local capital markets. Due to

the adverse impact the ongoing war between Russia and Ukraine has had on us, the terms of such external financing may be

less favorable than our existing financing. Furthermore, our ability to raise additional capital and the cost of raising such

additional capital is affected by the strength of our credit rating by rating agencies, which is currently below the credit rating that

we had when the current VEON Holdings financings were originally established.

As of June 30, 2025, VEON had approximately US$206 of cash held at the level of its headquarters ("HQ"), which was deposited

with international banks and invested in money market funds, and which is fully accessible at HQ. In addition, VEON's operating

companies had a total cash position equivalent to US$1,076 of which US$326 related to banking operations in Pakistan.

However, there can be no assurance that our existing cash balances and available credit lines will be sufficient over time to

service our existing indebtedness, including to address our upcoming bond maturities.

Below is the reconciliation of capital expenditures (excluding licenses and right-of-use assets) to cash flows used to Purchase of

property, plant and equipment and intangible assets:

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

---

| | | |
|:---|:---|:---|
|  | **Six-month period ended June 30,** | **Six-month period ended June 30,** |
| *(In millions of U.S. dollars)* | **2025** | **2024** |
| Capital expenditures (excluding licenses and right-of-use assets) \* | 365 | 303 |
| *Adjusted for:* |  |  |
| Additions of licenses | 1 | 38 |
| Difference in timing between accrual and payment for capital expenditures (excluding licenses and right-of-<br>use assets)<br>| 58 | 116 |
| **Purchase of property, plant and equipment and intangible assets** | **424** | **457** |

---

\**Excluding licenses and right-of-use assets, refer to <u>[Note 2 - Segment information](#if3086051cc554de4a299bf794ce0579f_139)</u> of our unaudited interim condensed consolidated financial*

*statements.*

![veon-logo-yellow-cmyk-2022 jpeg.jpg](vvip-20250630_g1.jpg)

**QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK**

We are exposed to market risk from adverse movements in foreign currency exchange rates and changes in interest rates on our

obligations.

As of June 30, 2025, the currency exposure risks for our Group were in relation to the Pakistani rupee, the Bangladeshi taka, the

Ukrainian hryvnia, the Kazakh tenge and the Uzbek som, because the majority of our cash flows from operating activities in

Pakistan, Bangladesh, Ukraine, Kazakhstan and Uzbekistan are denominated in each of these functional currencies,

respectively, while our debt, if not incurred in or hedged to the aforementioned currencies, is primarily denominated in U.S.

dollars.

As of June 30, 2025, we held approximately 48% of our cash and bank deposits in U.S. dollars, compared to 39% as of

December 31, 2024, in order to hedge against the risk of functional currency devaluation. To reduce balance sheet currency

mismatches, we hold part of our debt in Pakistani rupee, Bangladeshi taka and other currencies, as well as selectively enter into

foreign exchange derivatives. Nonetheless, if the U.S. dollar value of the Bangladeshi taka, Pakistani rupee, Uzbekistani som,

Ukrainian hryvnia or the Kazakh tenge were to dramatically decline, it could negatively impact our ability to repay or refinance our

U.S. dollar denominated indebtedness as well as could adversely affect our financial condition and results of operations.

In accordance with our policies, we do not enter into any treasury transactions of a speculative nature. Our treasury function has

developed risk management policies that establish guidelines for limiting foreign currency exchange rate risk.

As of June 30, 2025, 56% of our Group's total debt was fixed rate debt.

Unaudited interim condensed

consolidated financial statements

**VEON Ltd.**

As of and for the six and three-month periods

ended June 30, 2025

**VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025<sub>1</sub>

**TABLE OF CONTENTS**

---

| | | |
|:---|:---|:---|
| <u>[Interim condensed consolidated income statement](#if3086051cc554de4a299bf794ce0579f_109)</u> | <u>[Interim condensed consolidated income statement](#if3086051cc554de4a299bf794ce0579f_109)</u> | [2](#if3086051cc554de4a299bf794ce0579f_109) |
| <u>[Interim condensed consolidated statement of comprehensive income](#if3086051cc554de4a299bf794ce0579f_112)</u> | <u>[Interim condensed consolidated statement of comprehensive income](#if3086051cc554de4a299bf794ce0579f_112)</u> | [3](#if3086051cc554de4a299bf794ce0579f_112) |
| <u>[Interim condensed consolidated statement of financial position](#if3086051cc554de4a299bf794ce0579f_115)</u> | <u>[Interim condensed consolidated statement of financial position](#if3086051cc554de4a299bf794ce0579f_115)</u> | [4](#if3086051cc554de4a299bf794ce0579f_115) |
| <u>[Interim condensed consolidated statement of changes in equity](#if3086051cc554de4a299bf794ce0579f_118)</u> | <u>[Interim condensed consolidated statement of changes in equity](#if3086051cc554de4a299bf794ce0579f_118)</u> | [5](#if3086051cc554de4a299bf794ce0579f_118) |
| <u>[Interim condensed consolidated statement of cash flows](#if3086051cc554de4a299bf794ce0579f_121)</u> | <u>[Interim condensed consolidated statement of cash flows](#if3086051cc554de4a299bf794ce0579f_121)</u> | [7](#if3086051cc554de4a299bf794ce0579f_121) |
| <u>[General information about the Group](#if3086051cc554de4a299bf794ce0579f_127)</u> | <u>[General information about the Group](#if3086051cc554de4a299bf794ce0579f_127)</u> | [8](#if3086051cc554de4a299bf794ce0579f_127) |
| 1 | <u>[General information](#if3086051cc554de4a299bf794ce0579f_130)</u> | [8](#if3086051cc554de4a299bf794ce0579f_130) |
| <u>[Operating activities of the Group](#if3086051cc554de4a299bf794ce0579f_136)</u> | <u>[Operating activities of the Group](#if3086051cc554de4a299bf794ce0579f_136)</u> | [12](#if3086051cc554de4a299bf794ce0579f_136) |
| 2 | <u>[Segment information](#if3086051cc554de4a299bf794ce0579f_139)</u> | [12](#if3086051cc554de4a299bf794ce0579f_139) |
| 3 | <u>[Share-based payments](#if3086051cc554de4a299bf794ce0579f_142)</u> | [15](#if3086051cc554de4a299bf794ce0579f_142) |
| 4 | <u>Income taxes</u> | [17](#if3086051cc554de4a299bf794ce0579f_549755816897) |
| <u>[Investing activities of the Group](#if3086051cc554de4a299bf794ce0579f_145)</u> | <u>[Investing activities of the Group](#if3086051cc554de4a299bf794ce0579f_145)</u> | [18](#if3086051cc554de4a299bf794ce0579f_145) |
| 5 | <u>[Significant transactions](#if3086051cc554de4a299bf794ce0579f_148)</u> | [18](#if3086051cc554de4a299bf794ce0579f_148) |
| 6 | <u>[Held for sale](#if3086051cc554de4a299bf794ce0579f_151)</u> | [22](#if3086051cc554de4a299bf794ce0579f_151) |
| 7 | <u>[Property and equipment](#if3086051cc554de4a299bf794ce0579f_154)</u> | [23](#if3086051cc554de4a299bf794ce0579f_154) |
| 8 | <u>[Intangible assets](#if3086051cc554de4a299bf794ce0579f_157)</u> | [24](#if3086051cc554de4a299bf794ce0579f_157) |
| <u>[Financing activities of the Group](#if3086051cc554de4a299bf794ce0579f_160)</u> | <u>[Financing activities of the Group](#if3086051cc554de4a299bf794ce0579f_160)</u> | [25](#if3086051cc554de4a299bf794ce0579f_160) |
| 9 | <u>[Investments, debt and derivatives](#if3086051cc554de4a299bf794ce0579f_163)</u> | [25](#if3086051cc554de4a299bf794ce0579f_163) |
| 10 | <u>[Cash and cash equivalents](#if3086051cc554de4a299bf794ce0579f_166)</u> | [29](#if3086051cc554de4a299bf794ce0579f_166) |
| 11 | <u>[Issued capital](#if3086051cc554de4a299bf794ce0579f_169)</u> | [30](#if3086051cc554de4a299bf794ce0579f_169) |
| 12 | <u>[Dividends paid and proposed](#if3086051cc554de4a299bf794ce0579f_172)</u> | [31](#if3086051cc554de4a299bf794ce0579f_172) |
| <u>[Additional information](#if3086051cc554de4a299bf794ce0579f_175)</u> | <u>[Additional information](#if3086051cc554de4a299bf794ce0579f_175)</u> | [32](#if3086051cc554de4a299bf794ce0579f_175) |
| 13 | <u>[Related parties](#if3086051cc554de4a299bf794ce0579f_178)</u> | [32](#if3086051cc554de4a299bf794ce0579f_178) |
| 14 | <u>[Risks, commitments, contingencies and uncertainties](#if3086051cc554de4a299bf794ce0579f_181)</u> | [33](#if3086051cc554de4a299bf794ce0579f_181) |
| 15 | <u>[Events after the reporting period](#if3086051cc554de4a299bf794ce0579f_184)</u> | [33](#if3086051cc554de4a299bf794ce0579f_184) |
| 16 | <u>[Basis of preparation of the interim condensed consolidated financial statements](#if3086051cc554de4a299bf794ce0579f_187)</u> | [35](#if3086051cc554de4a299bf794ce0579f_187) |

---

**VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025<sub>2</sub>

**INTERIM CONDENSED CONSOLIDATED INCOME STATEMENT**

for the six and three-month periods ended June 30:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  | **Six-month period** | **Six-month period** | **Three-month period** | **Three-month period** |
| *(In millions of U.S. dollars, except per share amounts)* | **Note** | **2025** | **2024** | **2025** | **2024** |
| Service revenues |  | 2013 | 1890 | 1033 | 987 |
| Sale of equipment and accessories |  | 18 | 11 | 12 | 6 |
| Other revenue |  | 82 | 68 | 42 | 34 |
| **Total operating revenues** | 2 | **2113** | **1969** | **1087** | **1027** |
| Other operating income |  | 1 |  | 1 |  |
| Service costs |  | (216) | (228) | (94) | (115) |
| Cost of equipment and accessories |  | (17) | (12) | (10) | (6) |
| Selling, general and administrative expenses |  | (922) | (883) | (464) | (446) |
| Depreciation |  | (280) | (264) | (142) | (130) |
| Amortization |  | (114) | (100) | (54) | (50) |
| Impairment loss |  | (3) | (2) | (1) | (1) |
| Loss on disposal of non-current assets |  |  | (1) |  | (1) |
| Gain on disposal of subsidiaries, net | 6 | 497 |  | 497 |  |
| **Operating profit** |  | **1059** | **479** | **820** | **278** |
| Finance costs |  | (246) | (249) | (127) | (117) |
| Finance income |  | 20 | 22 | 10 | 11 |
| Other non-operating gain, net |  | 31 | 21 | 1 | 6 |
| Net foreign exchange loss |  | (52) | (12) | (22) | (36) |
| **Profit before tax** |  | **812** | **261** | **682** | **142** |
| Income taxes | 4 | (86) | (94) | (74) | (53) |
| **Profit for the period** |  | **726** | **167** | **608** | **89** |
| **Attributable to:** |  |  |  |  |  |
| The owners of the parent |  | 694 | 125 | 595 | 68 |
| Non-controlling interest |  | 32 | 42 | 13 | 21 |
|  |  | **726** | **167** | **608** | **89** |
| **Basic and diluted earnings per share attributable to ordinary equity holders** <br>**of the parent** | **Basic and diluted earnings per share attributable to ordinary equity holders** <br>**of the parent** | **$0.39** | **$0.07** | **$0.34** | **$0.04** |

---

*The accompanying notes are an integral part of these interim condensed consolidated financial statements.*

**VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025<sub>3</sub>

**INTERIM CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME**

for the six and three-month periods ended June 30:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  | **Six-month period** | **Six-month period** | **Three-month period** | **Three-month period** |
| *(In millions of U.S. dollars)* | **Note** | **2025** | **2024** | **2025** | **2024** |
| **Profit for the period** |  | **726** | **167** | **608** | **89** |
| *Items that may be reclassified to profit or loss* |  |  |  |  |  |
| Foreign currency translation |  | 9 | (76) | (18) | (58) |
| Reclassification of accumulated foreign currency translation reserve to <br>income statement upon disposal of subsidiary<br>| 6 | (454) |  | (454) |  |
| *Items that will not be reclassified to profit or loss* |  |  |  |  |  |
| Fair value re-measurement of financial instruments |  | 7 | (6) | 8 | (4) |
| **Other comprehensive loss for the period, net of tax** |  | **(438)** | **(82)** | **(464)** | **(62)** |
| **Total comprehensive income for the period, net of tax** |  | **288** | **85** | **144** | **27** |
| **Attributable to:** |  |  |  |  |  |
| The owners of the parent |  | 256 | 45 | 135 | 11 |
| Non-controlling interests |  | 32 | 40 | 9 | 16 |
|  |  | **288** | **85** | **144** | **27** |

---

*The accompanying notes are an integral part of these interim condensed consolidated financial statements.*

**VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025<sub>4</sub>

**INTERIM CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION**

as of:

---

| | | | |
|:---|:---|:---|:---|
| *(In millions of U.S. dollars)* | **Note** | **June 30,** <br>**2025**<br>| **December** <br>**31, 2024**<br>|
| **Assets** |  |  |  |
| **Non-current assets** |  |  |  |
| Property and equipment | 7 | 3446 | 3016 |
| Intangible assets | 8 | 1553 | 1510 |
| Investments and derivatives | 9 | 218 | 65 |
| Deferred tax assets |  | 422 | 368 |
| Other assets |  | 179 | 177 |
| **Total non-current assets** |  | **5818** | **5136** |
| **Current assets** |  |  |  |
| Inventories |  | 17 | 15 |
| Trade and other receivables |  | 516 | 463 |
| Investments and derivatives | 9 | 504 | 357 |
| Current income tax assets |  | 41 | 63 |
| Other assets |  | 211 | 241 |
| Cash and cash equivalents | 10 | 1282 | 1689 |
| **Total current assets** |  | **2571** | **2828** |
| **Assets classified as held for sale** | 6 | **74** | **72** |
| **Total assets** |  | **8463** | **8036** |
| **Equity and liabilities** |  |  |  |
| **Equity** |  |  |  |
| Equity attributable to equity owners of the parent |  | 1306 | 1099 |
| Non-controlling interests |  | 190 | 158 |
| **Total equity** |  | **1496** | **1257** |
| **Non-current liabilities** |  |  |  |
| Debt and derivatives | 9 | 3852 | 3028 |
| Provisions |  | 43 | 48 |
| Deferred tax liabilities |  | 26 | 27 |
| Other liabilities |  | 18 | 22 |
| **Total non-current liabilities** |  | **3939** | **3125** |
| **Current liabilities** |  |  |  |
| Trade and other payables |  | 1334 | 1276 |
| Debt and derivatives | 9 | 1061 | 1666 |
| Provisions |  | 71 | 73 |
| Current income tax payables |  | 104 | 179 |
| Other liabilities |  | 422 | 432 |
| **Total current liabilities** |  | **2992** | **3626** |
| Liabilities associated with assets held for sale | 6 | 36 | 28 |
| **Total equity and liabilities** |  | **8463** | **8036** |

---

*The accompanying notes are an integral part of these interim condensed consolidated financial statements.*

**VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025<sub>5</sub>

**INTERIM CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY**

for the six-month period ended June 30, 2025:

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent |  |  |
| *(In millions of U.S. dollars)* | Note | Number of<br>shares<br>outstanding<br>| Issued<br>capital<br>| Capital<br>Surplus<br>| Other<br>capital<br>reserves<br>| Accumulated<br>deficit<br>| Foreign<br>currency<br>translation<br>| Total | Non-<br>controlling<br>interests<br>| Total<br>equity<br>|
| **As of December 31, 2024** |  | **1765484059** | **2** | **12753** | **(1953)** | **(3530)** | **(6173)** | **1099** | **158** | **1257** |
| Profit for the period |  |  |  |  |  | 694 |  | 694 | 32 | 726 |
| Transfer from OCI to income statement on <br>disposal of subsidiary<br>| 6 |  |  |  |  |  | (454) | (454) |  | (454) |
| Other comprehensive income |  |  |  |  | 7 |  | 9 | 16 |  | 16 |
| **Total comprehensive income / (loss)** |  |  |  |  | 7 | 694 | (445) | 256 | 32 | 288 |
| Share repurchases | 11 | (36639125) |  |  | (68) |  |  | (68) |  | (68) |
| Other | 3 |  |  |  | 19 |  |  | 19 |  | 19 |
| **As of June 30, 2025** |  | **1728844934** | **2** | **12753** | **(1995)** | **(2836)** | **(6618)** | **1306** | **190** | **1496** |

---

for the six-month period ended June 30, 2024:

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent |  |  |
| *(In millions of U.S. dollars)* | Note | Number of<br>shares<br>outstanding<br>| Issued<br>capital<br>| Capital<br>Surplus<br>| Other<br>capital<br>reserves<br>| Accumulated<br>deficit<br>| Foreign<br>currency<br>translation<br>| Total | Non-<br>controlling<br>interests<br>| Total<br>equity<br>|
| **As of December 31, 2023**  |  | **1755964785** | **2** | **12753** | **(1968)** | **(3939)** | **(5990)** | **858** | **213** | **1071** |
| Profit for the period  |  |  |  |  |  | 125 |  | 125 | 42 | 167 |
| Other comprehensive loss |  |  |  |  | (6) | (2) | (72) | (80) | (2) | (82) |
| **Total comprehensive income / (loss)** |  |  |  |  | (6) | 123 | (72) | 45 | 40 | 85 |
| Dividends declared | 12 |  |  |  |  |  |  |  | (39) | (39) |
| Other |  | 10354070 |  |  | 2 | (1) |  | 1 |  | 1 |
| **As of June 30, 2024** |  | **1766318855** | **2** | **12753** | **(1972)** | **(3817)** | **(6062)** | **904** | **214** | **1118** |

---

**VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025<sub>6</sub>

for the three-month period June 30, 2025:

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent |
| *(In millions of U.S. dollars)* | Note | Number of<br>shares<br>outstanding<br>| Issued<br>capital<br>| Capital<br>Surplus<br>| Other<br>capital<br>reserves<br>| Accumulated<br>deficit<br>| Foreign<br>currency<br>translation<br>| Total | Non-<br>controlling<br>interests<br>| Total<br>equity<br>|
| **As of April 1, 2025** |  | **1752489609** | **2** | **12753** | **(1967)** | **(3431)** | **(6150)** | **1207** | **181** | **1388** |
| Profit for the period |  |  |  |  |  | 595 |  | 595 | 13 | 608 |
| Transfer from OCI to income statement on <br>disposal of subsidiary<br>|  |  |  |  |  |  | (454) | (454) |  | (454) |
| Other comprehensive income / (loss) |  |  |  |  | 8 |  | (14) | (6) | (4) | (10) |
| **Total comprehensive income / (loss)** |  |  |  |  | 8 | 595 | (468) | 135 | 9 | 144 |
| Share repurchases | 11 | (23644675) |  |  | (44) |  |  | (44) |  | (44) |
| Other | 3 |  |  |  | 8 |  |  | 8 |  | 8 |
| **As of June 30, 2025** |  | **1728844934** | **2** | **12753** | **(1995)** | **(2836)** | **(6618)** | **1306** | **190** | **1496** |

---

for the three-month period June 30, 2024:

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  |  | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent | Attributable to equity owners of the parent |
| *(In millions of U.S. dollars)* | Note | Number of<br>shares<br>outstanding<br>| Issued<br>capital<br>| Capital<br>Surplus<br>| Other<br>capital<br>reserves<br>| Accumulated<br>deficit<br>| Foreign<br>currency<br>translation<br>| Total | Non-<br>controlling<br>interests<br>| Total<br>equity<br>|
| **As of April 1, 2024** |  | **1755964785** | **2** | **12753** | **(1966)** | **(3882)** | **(6011)** | **896** | **237** | **1133** |
| Profit for the period |  |  |  |  |  | 68 |  | 68 | 21 | 89 |
| Other comprehensive loss |  |  |  |  | (3) | (3) | (51) | (57) | (5) | (62) |
| **Total comprehensive income / (loss)** |  |  |  |  | (3) | 65 | (51) | 11 | 16 | 27 |
| Dividends declared | 12 |  |  |  |  |  |  |  | (39) | (39) |
| Other |  | 10354070 |  |  | (3) |  |  | (3) |  | (3) |
| **As of June 30, 2024** |  | **1766318855** | **2** | **12753** | **(1972)** | **(3817)** | **(6062)** | **904** | **214** | **1118** |

---

*The accompanying notes are an integral part of these interim condensed consolidated financial statements.*

**VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025<sub>7</sub>

**INTERIM CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS**

for the six-month period ended June 30:

---

| | | | |
|:---|:---|:---|:---|
|  |  | **Six-month period** | **Six-month period** |
| *(In millions of U.S. dollars)* | **Note** | **2025** | **2024** |
| **Operating activities** |  |  |  |
| Profit before tax |  | 812 | 261 |
| *Non-cash adjustments to reconcile profit before tax to net cash flows* |  |  |  |
| Depreciation, amortization and impairment loss |  | 397 | 366 |
| Loss on disposal of non-current assets |  |  | 1 |
| Gain on disposal of subsidiaries, net |  | (497) |  |
| Finance costs |  | 246 | 249 |
| Finance income |  | (20) | (22) |
| Other non-operating gain, net |  | (31) | (21) |
| Net foreign exchange loss |  | 52 | 12 |
| Changes in trade and other receivables and prepayments |  | (98) | (63) |
| Changes in inventories |  | (3) | (5) |
| Changes in trade and other payables |  | 79 | (17) |
| Changes in provisions, pensions and other |  | 48 | 41 |
| Interest paid |  | (192) | (220) |
| Interest received |  | 20 | 18 |
| Income tax paid |  | (244) | (130) |
| **Net cash flows from operating activities** |  | **569** | **470** |
| **Investing activities** |  |  |  |
| Purchase of property, plant and equipment |  | (357) | (341) |
| Purchase of intangible assets |  | (67) | (116) |
| Payment on deposits |  | (20) | (29) |
| Receipts from / Investment (in) financial assets |  | 31 | (131) |
| Acquisition of a subsidiary, net of cash acquired | 5 | (141) |  |
| Proceeds from sales of share in subsidiaries, net of cash | 5 | 280 |  |
| Proceeds from sales of property, plant and equipment |  | 4 | 101 |
| Outflows on loans granted |  | (48) | (29) |
| Other proceeds from investing activities, net |  |  | (1) |
| **Net cash used in investing activities** |  | **(318)** | **(546)** |
| **Financing activities** |  |  |  |
| Proceeds from borrowings, net of fees paid \* |  | 562 | 361 |
| Repayment of debt |  | (1161) | (1271) |
| Dividends paid to non-controlling interests |  |  | (6) |
| Share repurchases | 11 | (68) |  |
| **Net cash used in financing activities** |  | **(667)** | **(916)** |
| Net decrease in cash and cash equivalents |  | (416) | (992) |
| Net foreign exchange difference |  | 2 | (13) |
| Cash and cash equivalents classified as held for sale at the beginning of the period | 6 | 14 |  |
| Cash and cash equivalents classified as held for sale at the end of the period | 6 | (6) | (35) |
| Cash and cash equivalents at beginning of the period, net of overdrafts \*\* |  | 1688 | 1902 |
| **Cash and cash equivalents at end of the period, net of overdrafts** | **10** | **1282** | **862** |

---

*\*Fees paid for borrowings were US$6 (2024: US$7).*

*\*\*Overdrawn account at the beginning of the presented period was US$1 (2024: Nil).*

*The accompanying notes are an integral part of these interim condensed consolidated financial statements.*

**VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025<sub>8</sub>

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**GENERAL INFORMATION ABOUT THE GROUP**

 **1GENERAL INFORMATION**

VEON Ltd. (**"VEON"**, the **"Company"** and together with its consolidated subsidiaries, the **"Group"** or **"we"**) was incorporated in

Bermuda on June 5, 2009. The registered office of VEON is Victoria Place, 31 Victoria Street, Hamilton HM 10, Bermuda.

VEON's headquarters and the principal place of business are currently located at Unit 1703 Index Tower (East Tower), Dubai

(DIFC), the United Arab Emirates.

VEON generates revenue from the provision of voice, data, digital and other telecommunication services through a range of

wireless, fixed and broadband internet services, as well as selling equipment, infrastructure and accessories.

The interim condensed consolidated financial statements are presented in United States dollars (**"U.S. dollar"** or **"US$"**). In

these notes, U.S. dollar amounts are presented in millions, except for share and per share (or American Depository Shares

(**"ADS"**)) amounts and as otherwise indicated.

VEON's ADSs and common shares are listed on the Nasdaq Capital Market (**"Nasdaq"**).

Due to the ongoing war in Ukraine, material uncertainties have been identified that may cast significant doubt on the Company's

ability to continue as a going concern which are discussed in detail in *<u>[Note 16 - Basis of Preparation of the Interim condensed](#if3086051cc554de4a299bf794ce0579f_187)</u>* 

*<u>[consolidated financial statements](#if3086051cc554de4a299bf794ce0579f_187)</u>*of these interim condensed consolidated financial statements.

The interim condensed consolidated financial statements do not include all the information and disclosures required in the annual

consolidated financial statements and should be read in conjunction with the Group's audited annual consolidated financial

statements as of and for the year ended December 31, 2024 as included in the Annual Report on the Form 20-F filed on April 25,

2025. Certain information included in these interim condensed consolidated financial statements was derived from the 2024

Form 20-F.

**Major developments during the six-month period ended June 30, 2025**

**VEON sale of its Pakistan tower portfolio to Engro Corp**

On December 5, 2024, VEON announced that it is entering into a strategic partnership with Engro Corporation Limited (**"Engro**

**Corp"**) with respect to the pooling and management of its infrastructure assets, starting in Pakistan. Under the partnership,

VEON's infrastructure assets under Deodar (Private) Limited (**"Deodar"**), a wholly owned subsidiary of VEON, will vest into

Engro Corp via a scheme of arrangement upon completion of conditions under the partnership which primarily include receipt of

regulatory approvals from relevant Government authorities in Pakistan. VEON will continue to lease Deodar's extensive

infrastructure for the provision of nationwide mobile voice and data services under a long-term partnership agreement.

On June 3, 2025, upon successful completion of the transaction after all regulatory and other approvals were obtained, control

over Deodar was assessed to be transferred to Engro Corp. Refer to *<u>[Note 5 - Significant transactions](#if3086051cc554de4a299bf794ce0579f_148)</u>*of these interim condensed

consolidated financial statements for further details.

**Appointment of new Chief Financial Officer and equity award**

On January 9, 2025, VEON announced the appointment of Burak Ozer as Group Chief Financial Officer (**"Group CFO"**),

effective January 9, 2025. Burak succeeded Joop Brakenhoff, who continues to serve VEON as an Advisor to the Group CEO.

On April 2, 2025, a service based one-off equity award of 250,000 shares was granted to Burak Ozer under the 2021 Deferred

Share Plan. 50% of the award will vest on March 31, 2026, and the remaining 50% will vest on March 31, 2027.

**Business combination agreement with Cohen Circle to list Kyivstar on Nasdaq**

On January 13, 2025, VEON and Cohen Circle Acquisition Corp. I (**"Cohen Circle"**), a special purpose acquisition company,

announced the signing of a letter of intent ("**LOI**") to enter into a business combination with the aim of indirectly listing Kyivstar on

the Nasdaq in the United States. The LOI enabled VEON and Cohen Circle to explore a business combination between VEON

Holdings B.V. and Cohen Circle with the aim of indirectly listing JSC Kyivstar (**"Kyivstar"**), a wholly owned subsidiary of VEON

Holdings B.V., on Nasdaq. VEON will continue to hold a majority stake in such publicly listed entity.

On March 18, 2025, certain subsidiaries of VEON and Cohen Circle entered into a business combination agreement (the "**BCA**").

Pursuant to the terms of the BCA, (a) VEON Amsterdam B.V. will sell VEON Holdings B.V., which includes Kyivstar and its

subsidiaries, to Kyivstar Group Ltd., a newly incorporated Bermudan company (**"Kyivstar Group"**), in exchange for common

shares of Kyivstar Group and a loan note equal to the amount of funds held in Cohen Circle's trust account, as of the time

immediately before the closing of the business combination (after taking into account any funds which have been withdrawn from

**VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025<sub>9</sub>

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

the trust account to pay those shareholders of Cohen Circle who have elected to have their shares redeemed prior to closing) (b)

Cohen Circle will merge with a subsidiary of Kyivstar Group, and Cohen Circle shall survive as a wholly owned subsidiary of

Kyivstar Group. Following the completion of the business combination, it is expected that the common shares and warrants of

Kyivstar Group, the parent company of JSC Kyivstar, are expected to be listed on Nasdaq under the ticker symbols KYIV and

KYIVW, respectively. The Kyivstar Listing is expected to occur in the third quarter of 2025 and is subject to the approval of Cohen

Circle's shareholders and other customary closing conditions. Following the completion of the business combination, VEON is

expected to continue to hold a majority stake in Kyivstar Group.

On April 8, 2025, VEON further announced it had successfully completed the reorganization of VEON Holdings B.V. and finalized

its consent solicitation process, first announced on January 13, 2025. The reorganization involved a legal demerger in the

Netherlands, as a result of which VEON Holdings B.V. is now holds only JSC Kyivstar, its subsidiaries and related assets.

VEON's other core businesses have been transferred to newly formed Dutch entities.

On June 5, 2025, VEON announced the public filing of a registration statement on Form F-4 (**"Registration Statement"**) with

the U.S. Securities and Exchange Commission (**"SEC"**) in connection with the listing of Kyivstar Group on Nasdaq. On the same

day, Kyivstar Group announced its unaudited financial and operating results for the first quarter ended March 31, 2025.

For developments after the reporting period, refer to*<u>[Note 15 - Events after the reporting period](#if3086051cc554de4a299bf794ce0579f_184)</u>*of these interim condensed

consolidated financial statements.

**VEON appoints new members to the Group Executive Committee**

On January 16, 2025, VEON announced the additional appointment to its Group Executive Committee (**"GEC"**) by appointing

two operating company Chief Executive Officers ("**CEO's**"), Aamir Ibrahim, CEO of Jazz and the Chair of Mobilink Bank in

Pakistan, and Yevgen Nastradin, CEO of Beeline Kazakhstan, effective January 1, 2025, in addition to their country CEO

responsibilities.

**VEON proceeds with Share Buyback Program**

VEON's Board of Directors approved a share buyback program of up to US$100 on July 31, 2024. On March 24, 2025, VEON

commenced the second phase of its previously announced share buyback program with respect to the Company's ADS. This

second phase of the buyback will be in the amount of up to US$35. The second phase of the share buyback program was

launched after completion of the US$30 first phase on January 27, 2025.

On June 16, 2025, VEON announced that it would commence the third phase of the share buyback program with respect to

VEON's ADS in the amount of up to US$35 after the successful completion of the second phase on May 21, 2025. Cumulatively,

all three phases of the program have resulted in the repurchase of 41,633,300 shares (which is the equivalent to 1,666,532 ADS)

for a cumulative price of US$75. Refer to *<u>[Note 11 - Issued capital](#if3086051cc554de4a299bf794ce0579f_169)</u>*of these interim condensed consolidated financial statements

for further discussion.

**Unanimous Support from Noteholders Voting in Consent Solicitation**

On January 30, 2025, VEON announced, the successful completion of a bond consent solicitation process undertaken by VEON

Holdings (the **"VEON Holdings"**). Pursuant to this consent solicitation process, VEON secured approval from holders of its 2027

bonds (ISIN: Reg S: XS2824764521/ Rule 144A: XS2824766146) to substitute VEON Holdings with VEON Midco B.V. ("**VEON**

**MidCo**") as the Issuer and to make certain other amendments to the terms and conditions of the Issuer's Senior Unsecured

Notes due November 25, 2027. At the January 30, 2025 meeting, 95.83% of the bonds were represented, and the proposal

received unanimous support. VEON MidCo substituted VEON Holdings as the Issuer on April 8, 2025, upon completion of the

demerger.

**VEON's Kyivstar Expands Digital Portfolio with Acquisition of Uklon, Ukraine's Top Ride-Hailing Business**

On March 19, 2025, VEON announced its wholly-owned subsidiary Kyivstar signed an agreement to acquire Uklon group

(**"Uklon"**), a leading Ukrainian ride-hailing and delivery platform. Kyivstar acquired 97% of Uklon shares for a total consideration

of US$158 upon the closing of the transaction. Kyivstar also entered into a symmetrical put and call option agreement for the

remaining 3% interest in Uklon, which may be exercised during the period beginning on the third anniversary of the Moment of

Acquisition of Ownership and ending on the tenth anniversary of the Moment of Acquisition of Ownership. The agreement was

subject to customary closing conditions and approvals that were obtained on April 2, 2025 and the acquisition was completed.

Refer to *<u>[Note 5 - Significant transactions](#if3086051cc554de4a299bf794ce0579f_148)</u>*of these interim condensed consolidated financial statements for further discussion.

**Sale of stake in Beeline Kyrgyzstan**

On March 26, 2024, the Company announced that it signed a share purchase agreement (**"Kyrgyzstan SPA"**) for the sale of

50.1% indirect stake in Beeline Kyrgyzstan to CG Cell Technologies, which is wholly owned by CG Corp Global. Completion of

the sale of VEON's stake in Beeline Kyrgyzstan, which is held by VIP Kyrgyzstan Holding AG (an indirect subsidiary of the

Company), is subject to customary regulatory approvals and preemption right of the Government of Kyrgyzstan in relation to

**VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025<sub>10</sub>

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

acquisition of the stake. The Government of Kyrgyzstan expressed its intention to exercise its preemption right in relation to the

transaction before the Kyrgyzstan SPA expiration on March 31, 2025 as discussed in *<u>[Note 5 - Significant transactions](#if3086051cc554de4a299bf794ce0579f_148)</u>*and *<u>[Note 6](#if3086051cc554de4a299bf794ce0579f_151)</u>* 

*<u>[- Held for sale](#if3086051cc554de4a299bf794ce0579f_151)</u>*of these interim condensed consolidated financial statements. In accordance with applicable law, VEON and the

Government of Kyrgyzstan have entered into negotiations of the terms of the sale of VEON's stake in Beeline Kyrgyzstan. Given

this development, management is still committed to selling its stake in Beeline Kyrgyzstan and negotiations are ongoing. Refer to

*<u>[Note 15 - Events after the reporting period](#if3086051cc554de4a299bf794ce0579f_184)</u> for further developments*

**VEON Returns to Capital Markets with Successful Syndication of US$210 Term Loan**

On March 27, 2025, VEON announced the successful syndication of a 24-month, US$210 senior unsecured term loan under a

new facility agreement from a consortium of international lenders, including Industrial and Commercial Bank of China (**"ICBC"**)

Standard Bank and leading Gulf Cooperation Council (**"GCC"**) banks. The facility will bear interest at Term Secured Overnight

Funding Rate ("**SOFR**") plus 425 bps. Following the legal demerger of VEON Holding B.V, VEON Midco B.V is the substituted

borrower. The facility was fully drawn in early April 2025.

**VEON Publishes 2024 Integrated Annual Report**

On April 14, 2025, the Company announced the publication of its 2024 Integrated Annual Report (**"IAR"**), showcasing a year of

strong operational and financial performance, and commitment to positive social impact. The IAR also provided the Company's

stakeholders with essential information ahead of the 2025 Annual General Meeting of Shareholders (the **"AGM"**) held on May 8,

2025, including a summary of some of our key accomplishments during the 2024 reporting period and details of the Company's

corporate governance structure, as well as the Group's unaudited remuneration report for the year ended December 31, 2024.

**Form 20-F 2024 filed with the SEC**

The Company filed its Annual Report on Form 20-F for the year ended December 31, 2024 (the **"2024 Form 20-F"**) with the

SEC on April 25, 2025.

**Equity award to GEC Member**

On April 28, 2025, a GEC member, was granted a Short Term Incentive (**"STI"**) equity award of 118,850 common shares under

the Deferred Share Plan ("**DSP**"). The award vested immediately upon grant. Subsequently, on July 10, 2025, the award was

modified to be a cash-settled award and settled.

**Pakistan Mobile Communication Limited bilateral credit facilities**

In April 2025, Pakistan Mobile Communication Limited **("PMCL")** signed and utilized PKR 5 billion (US$18) each from bilateral

facilities from Bank Alfalah Limited and Habib Bank Limited, totaling PKR 10 billion (US$36). Each facility has a maturity of 10

years.

In May 2025, PMCL signed and utilized PKR 32 billion (US$113) from three bilateral facilities from Askari Bank Limited, Faysal

Bank Limited and Meezan Bank Limited. Each facility has a maturity of 10 years.

**Issuance of PKR Sukuk bond by PMCL**

In April 2025, PMCL issued a short-term PKR sukuk bond of PKR 15 billion (US$53) having a maturity of six months.

**VEON Shareholders Re-elect Board at 2025 AGM**

Following the announcement on March 31, 2025, VEON held its 2025 AGM on May 8, 2025. During the AGM, VEON's

shareholders approved the re-election of the seven directors who served on VEON's Board in the previous term. VEON

welcomed back its founder Augie K Fabela II, Andrei Gusev, Rt. Hon. Sir Brandon Lewis CBE, Duncan Perry, 70th U.S. Secretary

of State Michael R. Pompeo, Michiel Soeting and VEON Group CEO Kaan Terzioglu to the Board. Following the AGM, the new

Board held its inaugural meeting, and re-elected VEON's Founder Augie K Fabela II as the Chairman for a second term.

**Bangladesh Telecommunications Regulatory Commission Provision Release**

In May 2025, VEON has re-assessed the provision for Bangladesh Telecommunications Regulatory Commission (**"BTRC"**)

claims related to revenue sharing. Based on the regulatory reform and supported by legal opinion, a release of BDT 3.58 billion

(US$29) was recognized in selling, general and administrative expenses.

**Approval of the Umbrella Incentive Plan and 2025 Grants to the GEC**

In May 2025 the Remuneration Committee approved the VEON Umbrella Incentive Plan (**"Umbrella Incentive Plan"**). Following

the HQ re-designation this plan will help to establish a flexible, market-aligned framework that consolidates the Performance

Share Award and Deferred Share Award plan rule into a single plan designed to support retention, reward performance, and align

with shareholder interests.

Certain GEC members (excluding Omiyinka Doris, refer to discussion below) were granted a long-term incentive award for a total

of 8,266,750 common shares under the Umbrella Incentive Plan in May 2025. These awards are subject to a market condition

**VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025<sub>11</sub>

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

tied to an absolute share price target for a total of shares. These grants have a three-year vesting period with vesting scheduled

for December 31, 2027.

Additionally, two rotational GEC members were granted a long-term incentive award for a total of 755,825 common shares on

target under the Umbrella Incentive Plan in May 2025. These awards are subject to non-market performance condition

scorecards for their respective operating company also with a three-year vesting period ending on December 31, 2027.

**Bangladesh Finance Ordinance 2025** 

On June 2, 2025, the Bangladesh tax authorities enacted the Bangladesh Finance Ordinance 2025. This adopted new legislation

includes, amongst others, changes made to the calculation for the minimum taxes and the respective tax accounting treatment

for these minimum taxes to be adjustable against future profits and treated as advance tax payments. This change in fiscal policy

created a positive/release of selling, general and administrative expense, US$17 impact on our consolidated income statement

that was reflected in the six-months period ended June 30, 2025.

**Islamabad High Court adverse tax judgement against PMCL Deodar**

During the quarter ended June 30, 2025, significant changes occurred in the tax environment relevant to the Deodar tax case. In

May 2025, a new Tax Laws Amendment Ordinance was enacted granting the Federal Board of Revenue ("FBR") broad

enforcement powers; subsequently, in April 2025, an adverse decision concerning another major operator in the

telecommunications industry introduced new interpretations regarding the applicability of Section 97, conditions which did not

exist as of March 31, 2025. Additionally, an adverse Islamabad High Court ruling related to PMCL Deodar was issued on June

11, 2025.

Following these developments, the Company, in line with its policy under IFRIC 23, initiated a reassessment of its uncertain tax

positions. The Company engaged external tax advisors to evaluate the impact of these new facts and circumstances. As a result,

management updated its judgment regarding the Deodar tax case, reclassifying the risk from remote to probable, and recognized

the related tax exposure as a provision. This reassessment constituted a change in estimate, which has been applied

prospectively as required by IAS 8 and IFRIC 23. Subsequently, the Company proactively engaged with the tax authorities,

seeking resolution via a composite settlement framework totalling US$158. A provision of US$36 was already existing on PMCL's

books, resulting in an additional tax expense of US$122 recognized in the six-month period ended June 30, 2025.

**Changes to the GEC**

As announced on June 17, 2025, Omiyinka Doris has chosen to step aside from her role as Group General Counsel of the

Company effective July 1, 2025. Omiyinka will continue as an Advisor to the Group Chief Executive Officer and will remain

based in Amsterdam. Omiyinka Doris has voluntarily surrendered, without consideration, all rights to the 2024 grant under the

Long-Term Incentive Plan ("**LTIP**")rules. This grant covered 2,055,292 common shares and was subject to a Total Shareholder

Return performance condition, with a three-year vesting period scheduled to conclude on December 31, 2026.

Omiyinka Doris has been granted a one-time, service-based equity award under the Umbrella Plan. The new award, granted

June 17, 2025, comprises 685,000 common shares and will vest as follows: 40% on February 28, 2026, 40% on October 31,

2026, and 20% on January 31, 2027.

Vitaly Shmakov has been appointed as the Acting General Counsel effective July 1, 2025, based out of VEON Headquarters in

DIFC, Dubai.

For other significant investing and financing activities during the six-month period ended June 30, 2025, refer to the sections

"Investing activities of the Group" and "Financing activities of the Group" included here within.

**VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025<sub>12</sub>

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**OPERATING ACTIVITIES OF THE GROUP**

**2SEGMENT INFORMATION**

Management analyzes the Company's operating segments separately because of different economic environments and stages

of development in different geographical areas, requiring different investment and marketing strategies.

Management evaluates the performance of the Company's segments on a regular basis, primarily based on earnings before

interest, tax, depreciation, amortization, impairment, gain / loss on disposals of non-current assets, other non-operating gains /

losses and share of profit / loss of joint ventures and associates (**"Adjusted EBITDA"**) along with assessing the capital

expenditures excluding certain costs such as those for telecommunication licenses and right-of-use assets (**"CAPEX excl.**

**licenses and ROU"**). Management does not analyze assets or liabilities by reportable segments.

Reportable segments in accordance with IFRS 8, *Operating Segments*, consist of Pakistan, Ukraine, Kazakhstan, Uzbekistan

and Bangladesh.

We also present our results of operations for "Others" and "HQ and eliminations" separately, although these are not reportable

segments. "Others" represents our operations in Kyrgyzstan (refer to *<u>[Note 6 - Held for sale](#if3086051cc554de4a299bf794ce0579f_151)</u>*of these interim condensed

consolidated financial statements) and "HQ and eliminations" represents transactions related to management activities within the

Group.

Financial information by reportable segment for the six and three-month periods ended June 30, is presented in the following

tables. Inter-segment transactions are not material and are made on terms which are comparable to transactions with third

parties.

**For the six-month period ended June 30:**

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Service revenue** | **Service revenue** | **Service revenue** | **Service revenue** | **Sale of equipment** <br>**and accessories** | **Sale of equipment** <br>**and accessories** | **Other revenue** | **Other revenue** | **Total Revenue** | **Total Revenue** |
|  | **Mobile** | **Mobile** | **Fixed** | **Fixed** | **Sale of equipment** <br>**and accessories** | **Sale of equipment** <br>**and accessories** | **Other revenue** | **Other revenue** | **Total Revenue** | **Total Revenue** |
|  | **2025** | **2024** | **2025** | **2024** | **2025** | **2024** | **2025** | **2024** | **2025** | **2024** |
| Pakistan | 702 | 597 | 12 | 13 | 2 | 5 | 65 | 53 | 781 | 668 |
| Ukraine | 508 | 394 | 28 | 25 |  |  | 6 | 5 | 542 | 424 |
| Kazakhstan | 328 | 343 | 39 | 83 | 14 | 6 | 8 | 7 | 389 | 439 |
| Uzbekistan | 146 | 133 |  |  | 1 |  |  |  | 147 | 133 |
| Bangladesh | 225 | 279 |  |  |  |  | 3 | 3 | 228 | 282 |
| Others | 25 | 27 |  |  |  |  | 1 |  | 26 | 27 |
| HQ and eliminations |  | (2) |  | (2) | 1 |  | (1) |  |  | (4) |
| **Total** | **1934** | **1771** | **79** | **119** | **18** | **11** | **82** | **68** | **2113** | **1969** |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Selling, General and** <br>**Administrative Expenses \*** | **Selling, General and** <br>**Administrative Expenses \*** | **Adjusted** <br>**EBITDA** | **Adjusted** <br>**EBITDA** | **CAPEX** <br>**exc. licenses and ROU \*\*** | **CAPEX** <br>**exc. licenses and ROU \*\*** |
|  | **2025** | **2024** | **2025** | **2024** | **2025** | **2024** |
| Pakistan | 370 | 301 | 326 | 301 | 91 | 71 |
| Ukraine | 183 | 142 | 309 | 235 | 152 | 85 |
| Kazakhstan | 128 | 131 | 195 | 243 | 68 | 50 |
| Uzbekistan | 72 | 72 | 56 | 48 | 37 | 57 |
| Bangladesh | 94 | 137 | 126 | 96 | 12 | 35 |
| Others | 12 | 14 | 9 | 9 | 3 | 7 |
| HQ and eliminations | 63 | 86 | (62) | (86) | 2 | (2) |
| **Total** | **922** | **883** | **959** | **846** | **365** | **303** |

---

*\* Upon adoption of IFRIC agenda decision in July 2024, on the disclosure of revenues and expenses for reportable segments related to*

*application of requirements of IFRS 8, the Company has included Selling, general and administrative expenses by reportable segment, including*

*comparative information.*

**VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025<sub>13</sub>

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

*\*\* This includes additions on property, plant and equipment of US$800 (2024: US$361), intangible assets of US$58 (2024: US$38) after*

*deducting additions in licenses of US$1 (2024: US$0), right-of-use assets of US$471 (2024: US$96), and additions in the period which were*

*prepaid of US$21 (2024: nil).*

**For the three-month period ended June 30:**

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Service revenue** | **Service revenue** | **Service revenue** | **Service revenue** | **Sale of equipment** <br>**and accessories** | **Sale of equipment** <br>**and accessories** | **Other revenue** | **Other revenue** | **Total Revenue** | **Total Revenue** |
|  | **Mobile** | **Mobile** | **Fixed** | **Fixed** | **Sale of equipment** <br>**and accessories** | **Sale of equipment** <br>**and accessories** | **Other revenue** | **Other revenue** | **Total Revenue** | **Total Revenue** |
|  | **2025** | **2024** | **2025** | **2024** | **2025** | **2024** | **2025** | **2024** | **2025** | **2024** |
| Pakistan | 355 | 312 | 6 | 7 | 1 | 3 | 33 | 26 | 395 | 348 |
| Ukraine | 268 | 220 | 14 | 14 |  |  | 3 | 3 | 285 | 237 |
| Kazakhstan | 167 | 176 | 21 | 42 | 10 | 3 | 4 | 5 | 202 | 226 |
| Uzbekistan | 73 | 67 |  |  | 1 |  |  |  | 74 | 67 |
| Bangladesh | 115 | 140 |  |  |  |  | 2 | 2 | 117 | 142 |
| Others | 13 | 13 |  |  |  |  | 1 |  | 14 | 13 |
| HQ and eliminations | 1 | (2) |  | (2) |  |  | (1) | (2) |  | (6) |
| **Total** | **992** | **926** | **41** | **61** | **12** | **6** | **42** | **34** | **1087** | **1027** |

---

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Selling, General and** <br>**Administrative Expenses \*** | **Selling, General and** <br>**Administrative Expenses \*** | **Adjusted** <br>**EBITDA** | **Adjusted** <br>**EBITDA** | **CAPEX** <br>**exc. licenses and ROU \*\*** | **CAPEX** <br>**exc. licenses and ROU \*\*** |
|  | **2025** | **2024** | **2025** | **2024** | **2025** | **2024** |
| Pakistan | 188 | 156 | 164 | 158 | 57 | 52 |
| Ukraine | 93 | 73 | 166 | 140 | 95 | 57 |
| Kazakhstan | 66 | 67 | 100 | 125 | 44 | 30 |
| Uzbekistan | 37 | 36 | 29 | 24 | 28 | 17 |
| Bangladesh | 40 | 63 | 88 | 52 | 5 | 21 |
| Others | 6 | 7 | 5 | 4 | 1 | 5 |
| HQ and eliminations | 34 | 44 | (32) | (43) | 2 | (2) |
| **Total** | **464** | **446** | **520** | **460** | **232** | **180** |

---

*\* Upon adoption of IFRIC agenda decision in July 2024, on the disclosure of revenues and expenses for reportable segments related to*

*application of requirements of IFRS 8, the Company has included Selling, general and administrative expenses by reportable segment, including*

*comparative information.*

*\*\* This includes additions on property, plant and equipment of US$607 (2024: US$210), intangible assets of US$39 (2024: US$24) after*

*deducting additions in right-of-use assets of US$411 (2024: US$54), and additions in the period which were prepaid of US$3 (2024: nil).*

**VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025<sub>14</sub>

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

The following table provides the reconciliation of Total Adjusted EBITDA to Profit before tax for thesix and three-month periods

ended June 30:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Six-month period** | **Six-month period** | **Three-month period** | **Three-month period** |
|  | **2025** | **2024** | **2025** | **2024** |
| **Total Adjusted EBITDA** | **959** | **846** | **520** | **460** |
| *Adjustments to reconcile Total Adjusted EBITDA to Profit before tax*  |  |  |  |  |
| Net foreign exchange loss | (52) | (12) | (22) | (36) |
| Other non-operating gain, net | 31 | 21 | 1 | 6 |
| Finance income | 20 | 22 | 10 | 11 |
| Finance costs | (246) | (249) | (127) | (117) |
| Gain on disposal of subsidiaries, net | 497 |  | 497 |  |
| Loss on disposal of non-current assets |  | (1) |  | (1) |
| Impairment loss | (3) | (2) | (1) | (1) |
| Amortization | (114) | (100) | (54) | (50) |
| Depreciation | (280) | (264) | (142) | (130) |
| **Profit before tax** | **812** | **261** | **682** | **142** |

---

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 15 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**3SHARE-BASED PAYMENTS**

The following table sets forth the total share-based payment expense for the six and three-month periods ended June 30 in

relation to all directors and employees of the Company.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Six-month period** | **Six-month period** | **Three-month period** | **Three-month period** |
|  | **2025** | **2024** | **2025** | **2024** |
| Equity-settled share-based payment expense | 17 | 12 | 7 | 8 |
| Cash-settled share-based payment expense | 2 | 5 | 2 | 4 |
| **Total share-based compensation expense** | **19** | **17** | **9** | **12** |

---

The following table sets forth the total share-based payment liability in relation to all directors and employees of the Company.

---

| | | |
|:---|:---|:---|
|  | **June 30, 2025** | **December 31,** <br>**2024**<br>|
| Current liability | 7 | 6 |
| Non-current liability | 6 | 9 |
| **Total liability for share-based payments** | **13** | **15** |

---

**Umbrella Incentive Plan**

In May 2025 the Remuneration Committee approved the Umbrella Incentive Plan. Following the HQ re-designation, this plan will

help to establish a flexible, market-aligned framework that consolidates the Long Term Incentive Plan (**"LTIP"**)and Deferred

Share Award Plan (**"DSP"**) rule into a single plan designed to support retention, reward performance, and align with shareholder

interests.

On May 14, 2025, certain GEC members (excluding General Counsel), Leadership team and certain OpCo Executives were

granted long term incentive award of 12,604,100 equity-settled and 245,950 cash-settled common shares under the Umbrella

Plan. These awards are subject to a market condition tied to an absolute share price target for a total of shares related to a

performance period of January 1, 2025 to December 31, 2027, being the vesting date. The fair value of the awards with market

performance condition was determined using the Monte Carlo simulation that takes into account the likelihood of the

performance condition being satisfied.

The following table sets forth the principal assumptions applied by VEON in determining the fair value of equity settled share-

based payment instruments with market performance conditions as of grant date and for cash-settled awards with market

performance conditions remeasured at June 30, 2025:

---

| | | |
|:---|:---|:---|
| **Assumptions affecting inputs to fair value model** | **Equity-settled** | **Cash-settled** |
| Annual risk-free rates of return and discount rates (%) | 4.05% | 3.69% |
| Long-term dividend yield (%) | —% | —% |
| Volatility of share price (%) | 50.24% | 45.04% |
| Share price (p)\* | $1.96 | $1.84 |

---

*\* To ensure data consistency, all awards were converted to VEON common share price equivalents.*

On May 20, 2025, two rotational GEC members and one OpCo Executive were granted long term incentive awards of 755,825

equity-settled and 191,300 cash-settled common shares respectively on target under the Umbrella Incentive Plan. These awards

are subject to non-market performance condition linked with scorecards for their respective OpCo related to a performance

period of January 1, 2025 to December 31, 2027, being the vesting date.

Additionally, on June 17, 2025, a special equity-settled award of 685,000 common shares was granted to a former member of the

GEC. The award is subject to service-based vesting conditions, with 40% vesting on February 28, 2026, 40% vesting on October

31, 2026, and the remaining 20% vesting on January 31, 2027.

For awards with non-market performance and service conditions, the fair value of the awards is determined by reference to the

price of the underlying common share on the measurement date.

**Deferred Share Plan**

On April 2, 2025, a service based one-off equity-settled award of 250,000 shares was granted to the Group Chief Financial

Officer (**"GCFO"**), under the DSP. The award will be vested 50% on March 31, 2026 and the remaining 50% on March 31, 2027.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 16 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

On April 28, 2025, eligible employees excluding key management personnel received an equity-settled award of 336,600

common shares and cash-settled award of 72,350 common shares as a part of their HQ Long Term Incentive ("LTI") 2024 'Main'

and 'Match' award. Under this plan, eligible participant employees may receive 75% of their annual performance bonus payout in

cash and 25% in the form of a 'Main' equity grant, which vests immediately upon grant. The participant employees are eligible to

receive a 'Match' equity award equal in value to the Main Award, which is subject to a two-year vesting period and subject to the

employee's continued active employment at the time of vesting.

Also, on April 28, 2025, certain key management personnel received an equity-settled award of 725,125 common shares as a

part of their 50% annual performance bonus converted into share-based grant, which vested immediately upon grant. These

shares are subject to a two-year restriction period.

For the awards issued under DSP, the fair value is determined by reference to the price of the underlying common share on the

measurement date.

**Long-Term Incentive Plan**

On June 17, 2025, a former member of the GEC irrevocably and unconditionally surrendered an equity-settled Long Term

Incentive award of 2,055,292 common shares granted in 2024 for no consideration. This has resulted in cancellation of award

and cause it to lapse with immediate effect.

**Share-based payments to non-employees**

Refer to *<u>[Note 13 - Related parties](#if3086051cc554de4a299bf794ce0579f_178)</u>*of these interim condensed consolidated financial statements for specific disclosures related to

the Impact Investments agreement.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 17 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**4INCOME TAXES**

Income tax expense is the total of the current and deferred income taxes. Current income tax is the expected tax expense,

payable or receivable on taxable income or loss for the period, using tax rates enacted or substantially enacted at the reporting

date, and any adjustment to tax payable or receivable in respect of previous years. Deferred income tax is the tax asset or

liability resulting from a difference in income recognition between enacted or substantively enacted local tax law and group IFRS

accounting.

Income tax expense consisted of the following for the six and three-month periods ended June 30:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Six-month period** | **Six-month period** | **Three-month period** | **Three-month period** |
|  | **2025** | **2024** | **2025** | **2024** |
| Current income taxes | (220) | (147) | (168) | (90) |
| Deferred income taxes | 134 | 53 | 94 | 37 |
| **Income taxes** | **(86)** | **(94)** | **(74)** | **(53)** |
| Effective tax rate | (10.6)% | (36.0)% | (10.9)% | (37.3)% |

---

In December 2024, VEON Ltd. redomiciled from The Netherlands with a statutory tax rate of 25.8% to Dubai, United Arab

Emirates which has a statutory tax rate of 9%.

The difference between the statutory tax rate in Dubai, United Arab Emirates (9%) and the effective corporate income tax rate for

the Group in the six and three-month periods ended June 30, 2025 (10.6)% and (10.9)%, is primarily driven by high tax rate

jurisdictions of the operating companies for the group. For the period ending June 30, 2025 and in accordance with IAS 34.15

and IAS 12 Income Taxes, the income tax expense for the period reflects the impact of a tax settlement in Pakistan (refer*<u>[Note 1-](#if3086051cc554de4a299bf794ce0579f_130)</u>* 

*<u>[general information](#if3086051cc554de4a299bf794ce0579f_130)</u>*) and the associated recognition of a deferred tax asset pertaining to the closing of the Deodar transaction

(refer <u>[Note 5 - significant transactions](#if3086051cc554de4a299bf794ce0579f_148)</u>). These items offset in the current period; however, their gross impact is significant, and in

the absence of such offset, the effective tax rate would have differed from that reported.

**Global Minimum Tax**

The Group is in scope of the enacted Pillar Two legislation and has performed an assessment of the Group's exposure to Pillar

Two income taxes. The assessment of the potential exposure to Pillar Two income taxes is based on the most recent tax filings,

country-by-country reporting and financial statements for the constituent entities in the Group. Based on the assessment, the

Pillar Two effective tax rates in the majority of jurisdictions in which the Group operates are above 15%.

As of June, 2025, the Group has accumulated US$8,772 of tax losses and US$406 of other tax attributes in various jurisdictions

which can be carried-forward and utilized for Pillar Two purposes in the future.

The Group has applied the International Accounting Standards (**"IAS"**) 12 exception to recognizing and disclosing information

about deferred tax assets and liabilities related to Pillar Two income taxes.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 18 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**INVESTING ACTIVITIES OF THE GROUP**

**5SIGNIFICANT TRANSACTIONS**

**During the six-month period ended June 30, 2025**

**VEON announces sale of stake in Beeline Kyrgyzstan**

On March 26, 2024, VEON announced that it signed the Kyrgyzstan SPA for the sale of its 50.1% indirect stake in Beeline

Kyrgyzstan to CG Cell Technologies, which is wholly owned by CG Corp Global for cash consideration of US$32. Completion of

the sale of VEON's stake in Beeline Kyrgyzstan, which is held by VIP Kyrgyzstan Holding AG (an indirect subsidiary of the

Company), is subject to customary regulatory approvals and preemption right of the Government of Kyrgyzstan in relation to

acquisition of the stake. As a result of this anticipated transaction and assessment that control of the Kyrgyzstan operations will

be transferred, as from the date of the Kyrgyzstan SPA signing, the Company classified its Kyrgyzstan operations as held for

sale. Following the classification as held for sale, the Company no longer accounts for depreciation and amortization for

Kyrgyzstan operations.

The Government of Kyrgyzstan expressed its intention to exercise its pre-emption right in relation to the transaction before the

SPA expiration on March 31, 2025. In accordance with the applicable law, VEON and the Government of Kyrgyzstan have

entered into negotiations of the terms of the sale of VEON's stake in Beeline Kyrgyzstan. Based on current negotiations,

Menacrest AG (an indirect subsidiary of the Company that was previously included in the disposal group) will now act as the

seller of the Beeline Kyrgyzstan operations*.* As the additional time to complete the sale was not expected when the Company

initially classified this asset group as held for sale, management is still committed to selling its stake in Beeline Kyrgyzstan, and a

new SPA will be signed for the sale owing to expiration of original SPA. Once the final regulatory approvals are obtained, the SPA

will be signed, and the transaction will be completed. The Company meets the exception criteria under IFRS 5, *Non-current*

*Assets Held for Sale and Discontinued Operations*, as the delay was caused by events beyond the Company's control and the

Company meets the original criteria for held for sale classification for its Kyrgyzstan operations as of June 30, 2025.

Refer to *<u>[Note 6 - Held for sale](#if3086051cc554de4a299bf794ce0579f_151)</u>*of these interim condensed consolidated financial statements for the detailed breakdown of the

assets and liabilities held for sale relating to the Kyrgyzstan operations and *<u>[Note 15 - Events after the reporting period](#if3086051cc554de4a299bf794ce0579f_184)</u>* for further

developments.

**Sale of Med Cable Limited**

On March 31, 2025, VEON signed a SPA for the sale of its 100% stake in Med Cable Limited to Algérie Telecom Europe, S.A.U.

for a consideration of US$1. Completion of the sale of VEON's stake in Med Cable Limited, which is held by VEON Algeria

Holdings B.V. (an indirect subsidiary of the Company), is subject to conditions specified in the SPA. As a result of this anticipated

transaction and assessment that control of Med Cable Limited will be transferred, as from the date of the SPA signing, the

Company classified Med Cable Limited as held for sale.

Refer to *<u>[Note 6 - Held for sale](#if3086051cc554de4a299bf794ce0579f_148)</u>*of these interim condensed consolidated financial statements for the details of the assets and

liabilities held for sale relating to Med Cable Limited.

**Acquisition of Uklon**

On March 19, 2025, VEON announced its wholly-owned subsidiary Kyivstar had signed an agreement to acquire Uklon group

("**Uklon**"), a leading Ukrainian ride-hailing and delivery platform. This strategic acquisition marks Kyivstar's expansion into a new

area of digital consumer services in line with VEON's digital operator strategy. Kyivstar acquired 97% of Uklon shares for a total

consideration of US$158 upon the closing of the transaction. The agreement was subject to customary closing conditions and

approvals that were obtained on April 2, 2025, the date the acquisition was completed.

The fair values of identifiable assets and liabilities of Uklon at the date of acquisition were:

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 19 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

---

| | |
|:---|:---|
|  | **April 2, 2025** |
| **Non-current assets** |  |
| Intangible assets | 56 |
| **Current assets** |  |
| Trade and other receivables | 2 |
| Cash and cash equivalents | 12 |
| **Non-current liabilities** |  |
| Deferred tax liability | (8) |
| **Current liabilities** |  |
| Trade and employee related payables | (5) |
| Other current liabilities | (3) |
| **Fair value of identifiable net assets** | **54** |
| **Goodwill resulting from acquisition** | **104** |
| **Purchase consideration** | **158** |

---

The following table shows the details of purchase consideration at the acquisition date:

---

| | |
|:---|:---|
|  | **April 2, 2025** |
| Cash paid \* | 141 |
| Fair value of contingent consideration | 15 |
| Put option liability | 2 |
| **Total purchase consideration** | **158** |

---

*\* Total cash consideration consisted of US$129 for the acquisition of 97% of Uklon Group's shares and a US$12 payment to settle employee*

*awards.*

The following table shows the details of cash outflow during the six months endedJune 30, 2025:

---

| | |
|:---|:---|
|  | **June 30, 2025** |
| Cash consideration | 146 |
| Less: balances acquired |  |
| Cash and cash equivalents | (12) |
| Net outflow of cash - investing activities | 134 |

---

Contingent consideration of US$11 was recognized at the acquisition date at fair value with US$2 being paid subsequent to the

reporting period. US$9 is payable upon fulfillment of certain conditions under the share purchase agreement ("**SPA**"). The

possible outcomes range from nil to US$9, with management assessing full payment as highly probable.

Employees bonuses contingent consideration liability related to the portion attributable to pre-acquisition service, recognized at

the acquisition date at fair value, resulted from the replacement of share-based payment rewards with new bonuses liability that

is payable upon fulfillment of certain conditions under the SPA. The possible outcomes range from nil to US$4, with management

assessing full payment as highly probable.

As part of the agreement, Kyivstar entered into a symmetrical put and call option agreement for the remaining 3% interest in

Uklon. The put and call options may be exercised from April 2, 2028 through April 2, 2035. As a result, on the acquisition date,

VEON determined that it had a present ownership interest in the remaining 3% interest in Uklon and has accounted for the call

and put option as part of the consideration transferred and therefore, no non-controlling interest was recognized. Accordingly, the

option has been recorded as a financial liability at the present value of the amounts payable on exercise with subsequent

changes recognized in condensed consolidated income statement.

The fair value of the customer base was determined to be US$32 with an estimated useful life of10years. The fair value of the

customer base was determined using the multi-period excess earnings. The multi-period excess earnings approach involves

forecasting the net earnings expected to be generated by the asset, reducing them by appropriate returns on contributory assets,

and then discounting the resulting net cash flows to a present value using an appropriate discount rate.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 20 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

The fair value of the trademark was determined to be US$17 with an estimated useful life of 10 years. The fair value of the

trademark was determined using the relief-from-royalty method under the income approach. This involves forecasting avoided

royalties, reducing them by taxes and discounting the resulting net cash flows to a present value using an appropriate discount

rate.

The fair value of the developed technology intangible asset was determined to be US$7 with an estimated useful life of 3 years.

The fair value of the developed technology was determined using the replacement cost approach. In the replacement cost

approach, the fair value of an asset is based on the cost of a market participant to reconstruct a substitute asset of comparable

utility, adjusted for any obsolescence.

The fair value of acquired trade and other receivables is US$2, which is very close to the gross contractual amount, as a loss

allowance is insignificant.

The significant goodwill recognized from the acquisition of Uklon can be attributed to several factors, including Uklon's strong

brand value and established customer relationships, which enhance Kyivstar's market position. Additionally, the integration of

Uklon's services is expected to create operational synergies, leading to cost savings and improved service offerings. The

acquisition also allows for market expansion and increased subscriber growth potential, while Uklon's technological expertise

contributes to innovative capabilities. Overall, the goodwill reflects the anticipated future economic benefits arising from these

elements. The goodwill will not be deductible for tax purposes.

There were no transactions recognized separately from the acquisition of assets and assumption of liabilities in the business

combination.

From the date of acquisition, Uklon contributed US$22 of revenue and US$6 profit before tax to VEON. If the acquisition had

taken place at the beginning of the year, the contribution to revenue would have been US$41 and contribution to the profit before

tax for VEON would have been US$10. These amounts have been calculated using Uklon's results and adjusting them for:

• differences in the accounting policies between VEON and Uklon, and

• additional amortization that would have been charged on the assumption that the fair value adjustments to intangible

assets had applied from January 1, 2025, together with their consequential tax effects.

Acquisition-related costs of US$0.5 are included in selling, general and administrative expenses in the interim condensed

combined income statement, and in operating cash flows in the interim condensed combined statement of cash flows.

The accounting for purchase of Uklon is provisional as the valuation of certain intangible assets, trade and other receivables,

current and non-current liabilities and residual goodwill related to this acquisition is not complete. The fair values assigned to

tangible and intangible assets acquired and liabilities assumed are preliminary based on management's estimates and

assumptions and may be subject to change as additional information is obtained within the measurement period (not to exceed

12 months from the acquisition date ending April 2, 2026).

**VEON sale of its Pakistan tower portfolio to Engro Corp** 

On December 5, 2024, VEON announced that it is entering into a strategic partnership with Engro Corporation Limited (**"Engro**

**Corp"**) with respect to the pooling and management of its infrastructure assets, starting in Pakistan. Under the partnership,

VEON's infrastructure assets under Deodar (Private) Limited (**"Deodar"**), a wholly owned subsidiary of VEON, will vest into

Engro Corp via a scheme of arrangement upon completion of conditions under the partnership which primarily include receipt of

regulatory approvals from relevant Government authorities in Pakistan. VEON will continue to lease Deodar's extensive

infrastructure for the provision of nationwide mobile voice and data services under a long-term partnership agreement.

On April 30, 2025, based on the expected closing conditions of the transaction, management assessed that the sale of Deodar is

considered to be highly probable and therefore, the assets and liabilities of Deodar were classified as held for sale. Following the

classification as held for sale, the Company did not account for depreciation and amortization expenses of Deodar's assets.

On June 3, 2025, upon successful completion of the transaction after all regulatory and other approvals were obtained, control

over Deodar was assessed to be transferred to Engro Corp. As per the terms of the agreement, total consideration was

US$562.5 out of which US$187.5 was paid upfront and remaining was to be paid in US$20 equal monthly installments over the

period of 19 months from date of completion. The deferred sale consideration was discounted and recognized at present value

resulting in total consideration to be recorded at the date of completion for US$547.5.

PMCL and Engro Corp also entered into a Master Tower Agreement ("MTA") under which VEON leased back the extensive part

of the sold Deodar's infrastructure assets for an initial non-cancellable lease term of 12 years. Overall, lease liabilities in the

amount of US$633 and, as a result of the sale-and-leaseback arrangements, retained right-of-use assets together with the

service component in the amount of US$333 were recognized. The portion of the gain attributable to the retained use of the sold

assets, amounting to US$300, will have an impact on profit or loss in later periods by way of lower depreciation of the capitalized

right-of-use assets. Furthermore, US$454 of the cumulative amount of the exchange differences gains related to Deodar foreign

operations recognized in other comprehensive income was reclassified from equity to consolidated income statement upon

disposal and net deferred tax assets of US$109 were recognized in the consolidated statement of financial position. Overall, a

gain on sale of subsidiary of US$502 was recognized as disclosed in table below.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 21 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

The following table shows the results for the Deodar sale transaction that are accounted for in these financials as of June 30:

---

| | |
|:---|:---|
|  | **2025** |
| Sale consideration  | 548 |
| Carrying amount of net assets at disposal \* | (200) |
| **Gain on sale before reclassification of foreign currency translation reserve and sale and lease back implication** | **348** |
| Right of use assets recognized | **333** |
| Lease liabilities recognized | (633) |
| Reclassification of foreign currency translation reserve | 454 |
| **Gain on disposal** | **502** |
| Deferred tax asset, net | 109 |

---

*\* Net assets include US$7 relating to cash and cash equivalents at disposal.*

The following table shows the assets and liabilities disposed on June 3, 2025 relating to Deodar operations as of:

---

| | |
|:---|:---|
|  | **June 3, 2025** |
| **Non-current assets** |  |
| Property and equipment | 92 |
| Goodwill | 58 |
| Deferred tax assets | 65 |
| Other non-current assets | 1 |
| **Current assets** |  |
| Trade and other receivables | 357 |
| Other current assets | 65 |
| **Total assets disposed** | **638** |
| **Non-current liabilities** |  |
| Debt and derivatives | 27 |
| Other non-current liabilities | 9 |
| **Current liabilities** |  |
| Trade and other payables | 388 |
| Debt and derivatives | 14 |
| **Total liabilities disposed** | **438** |

---

**Sale of VEON Wholesale Services B.V.**

On March 7, 2025, VEON signed a SPA for the sale of its 100% stake in VEON Wholesale Services B.V. ("**VWS**") to H & Suliman

Consulting LLC for a consideration of US$3. Completion of the sale of VEON's stake in VWS, which is held by VEON Amsterdam

B.V. (an indirect subsidiary of the Company), was subject to conditions specified in the SPA and on April 2, 2025, the control of

VWS was transferred to H & Suliman Consulting LLC and the Company recorded a loss on sale of subsidiary of US$5.

**During the six-month period ended June 30, 2024**

**Sale of TNS+ in Kazakhstan**

On May 28, 2024, VEON announced that it signed a share purchase agreement ("TNS+ SPA") for the sale of its 49% stake in

Kazakh wholesale telecommunications infrastructure services provider, TNS Plus LLP ("TNS+"), included within the Kazakhstan

operating segment, to its joint venture partner, the DAR group of companies for total consideration of US$138 As a result of this

anticipated transaction and assessment that control of TNS+ will be transferred, as from the date of the TNS+ SPA signing, the

Company classified its TNS+ operations as held for sale and thereafter, the Company no longer accounted for depreciation and

amortization for TNS+ operations. The closing of the transaction was subject to customary regulatory approvals in Kazakhstan

which were subsequently obtained. Subsequent to the period end, the sale was completed on September 30, 2024 and the

Company recognized a US$66 gain on disposal of TNS+, which includes the recycling of currency translation reserve in the

amount of US$44. In November 2024, the Company received US$38 of the total consideration and the remaining US$100 was

received in February 2025.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 22 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**6HELD FOR SALE**

As disclosed in *<u>[Note 5 - Significant transactions](#if3086051cc554de4a299bf794ce0579f_148)</u>*of these interim condensed consolidated financial statements, the following table

provides the details over assets and liabilities classified as held-for-sale as of:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Assets held-for-sale** | **Assets held-for-sale** | **Liabilities held-for-sale** | **Liabilities held-for-sale** |
|  | **June 30, 2025** | **December 31, 2024** | **June 30, 2025** | **December 31, 2024** |
| Kyrgyzstan | 74 | 72 | 32 | 28 |
| Medcable |  |  | **4** | **—** |
| **Total assets and liabilities held for sale** | **74** | **72** | **36** | **28** |

---

The following table shows the assets and liabilities classified as held-for-sale relating to the Kyrgyzstan operations as of:

---

| | | |
|:---|:---|:---|
|  | **June 30, 2025** | **December 31, 2024** |
| **Non-current assets** |  |  |
| Property and equipment | 38 | 34 |
| Intangible assets excl. goodwill | 11 | 11 |
| Other non-current assets | 3 | 3 |
| **Other current assets** |  |  |
| Inventories | 1 | 1 |
| Trade and other receivables | 9 | 4 |
| Cash and cash equivalents | 5 | 14 |
| Other current assets | 7 | 5 |
| **Total assets held for sale** | **74** | **72** |
| **Non-current liabilities** |  |  |
| Debt and derivatives | 7 | 7 |
| Other non-current liabilities |  | 1 |
| **Current liabilities** |  |  |
| Trade and other payables | 16 | 12 |
| Other non-financial liabilities | 9 | 8 |
| **Total liabilities held for sale** | **32** | **28** |

---

Net assets of the held for sale operations of Kyrgyzstan include US$99 of cumulative currency translation losses as of June 30,

2025, which is accumulated in equity through other comprehensive income and will be recycled through the consolidated income

statement upon the completion of the sale.

The fair value less cost of disposal (**"FVLCD"**) for the Kyrgyzstan operations as of June 30, 2025 was based on the sales

consideration from the negotiations with the Government of Kyrgyzstan (Level 2 in the fair value hierarchy). The fair value

exceeded the carrying value of the Kyrgyzstan CGU as of June 30, 2025, therefore no impairment was recorded. There were no

triggering events indicating any impairment or decline in the fair value of Kyrgyzstan operations subsequent to its measurement

as held for sale.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 23 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**7PROPERTY AND EQUIPMENT**

The following table summarizes the movement in the net book value of property and equipment for the six-month period ended

June 30:

---

| | | |
|:---|:---|:---|
|  | **2025** | **2024** |
| **Balance as of January 1** | **3016** | **2898** |
| Additions | 800 | 361 |
| Modifications and re-assessments | 53 | 36 |
| Disposals | (16) | (22) |
| Divestment and reclassification as held for sale | (96) | (66) |
| Depreciation | (280) | (264) |
| (Impairment) / reversal of impairment | (3) | (1) |
| Currency translation | (21) | (95) |
| Transfers | (7) | (1) |
| **Balance as of June 30** | **3446** | **2846** |

---

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 24 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**8INTANGIBLE ASSETS**

The following table summarizes the movement in the net book value of intangible assets, including goodwill for thesix-month

period endedJune 30:

---

| | | |
|:---|:---|:---|
|  | **2025** | **2024** |
| **Balance as of January 1** | **1510** | **1619** |
| Acquisition | 162 |  |
| Additions | 58 | 38 |
| Disposals and write offs |  | (3) |
| Divestment and reclassification to held for sale | (58) | (8) |
| Amortization | (114) | (100) |
| Currency translation | (15) | (34) |
| Transfers | 10 | 2 |
| **Balance as of June 30** | **1553** | **1514** |

---

**Goodwill**

Included within total intangible asset movements for the six-month period ended June 30, 2025, as shown above, are the

following movements in goodwill for the group, per cash generating unit ("**CGU**"):

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **CGU** | **June 30,** <br>**2025**<br>| **Currency** <br>**translation**<br>| **Divestments** | **Acquisitions** | **January 1,** <br>**2025**<br>|
| Pakistan | 122 | (3) | (58) |  | 183 |
| Kazakhstan | 113 | 1 |  |  | 112 |
| Uzbekistan | 29 |  |  |  | 29 |
| Ukraine | 118 |  |  | 104 | 14 |
| **Total** | **382** | **(2)** | **(58)** | **104** | **338** |

---

*\* For acquisitions* and divestments, *refer to <u>[Note 5 - Significant transactions](#if3086051cc554de4a299bf794ce0579f_148)</u> of these interim condensed consolidated financial*

*statements for further details.*

**Impairment losses in 2025**

The Company performed annual impairment testing of goodwill and for non-goodwill CGUs also tested assets for impairment as

of September 30, 2024 and subsequently assessed for indicators of impairment or reversal of impairment as of June 30, 2025.

CGU Bangladesh is a non-goodwill CGU and therefore not subject to mandatory annual impairment testing. However, the CGU

has limited headroom and is continuously monitored. We therefore performed valuation sensitivity tests to assess if a further

impairment or reversal of impairment was required. Based on the assessment performed, we concluded that no impairment nor

reversal was identified for CGU Bangladesh or any CGU.

**Impairment losses in 2024**

The Company performed annual impairment testing of goodwill and for non-goodwill CGUs also tested assets for impairment as

of September 30, 2023 and subsequently assessed for indicators of impairment or reversal of impairment as of June 30, 2024.

CGU Bangladesh is a non-goodwill CGU and therefore not subject to mandatory annual impairment testing. However, the CGU

has limited headroom and is continuously monitored. We therefore performed valuation sensitivity tests to assess if a further

impairment or reversal of impairment was required. Based on the assessment performed, we concluded that no impairment nor

reversal was identified for CGU Bangladesh or any CGU.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 25 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**FINANCING ACTIVITIES OF THE GROUP**

**9INVESTMENTS, DEBT AND DERIVATIVES**

The Company holds the following investments and derivative assets:

---

| | | |
|:---|:---|:---|
|  | **June 30,** <br>**2025**<br>| **December** <br>**31, 2024 \***<br>|
| **At fair value** |  |  |
| Other investments | 37 | 30 |
|  | **37** | **30** |
| **At amortized cost** |  |  |
| Security deposits and cash collateral | 135 | 117 |
| Bank deposits | 2 | 2 |
| Deferred consideration from sale of subsidiary | 363 | 101 |
| Other investments | 185 | 172 |
|  | **685** | **392** |
| **Total investments and derivatives** | **722** | **422** |
| Non-current | 218 | 65 |
| Current | 504 | 357 |

---

*\* Certain prior period comparatives have been represented to conform with the current year presentation.*

**Security deposits and cash collateral**

Security deposits and cash collateral measured at amortized cost mainly consist of restricted bank deposits of US$27 (2024:

US$32) and restricted cash of US$87 (2024: US$63), which are mainly held at our banking operations in Pakistan and our

operating companies in Ukraine.

**Deferred consideration from sale of subsidiary**

This includes US$363 deferred consideration for the sale of Deodar (2024: US$101 related to deferred consideration for the sale

of the Company's stake in TNS+).

**Other Investments**

Other investments at fair value are measured at fair value through other comprehensive income and relate to investments held in

Pakistan US$4 (2024: US$4) and Bangladesh US$33 (2024: US$26). As a result of revaluations, a US$7 gain was recorded

during the period.

Other investments at amortized cost include a US$82 (2024: US$69) loan granted by VIP Kazakhstan Holding AG to minority

shareholder Crowell Investments Limited, nil (2024: US$30) USD denominated local sovereign bonds held by our operating

company in Ukraine with tenors of 3-6 months, US$27 (2024: US$27) investment in Pakistan sovereign bonds and US$67 (2024:

US$42) short term repo lending at our banking operations in Pakistan.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 26 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

The Company holds the following debt and derivative liabilities:

---

| | | |
|:---|:---|:---|
|  | **June 30,** <br>**2025**<br>| **December** <br>**31, 2024**<br>|
| **At fair value** |  |  |
| Contingent consideration | 13 |  |
|  | **13** | **—** |
| **At amortized cost** |  |  |
| Borrowing, of which | 2919 | 3348 |
| i) Principal amount outstanding | 2849 | 3265 |
| ii) Other Borrowings | 70 | 83 |
| Interest accrued | 59 | 57 |
| Discounts and unamortized fees | (20) | (12) |
| **Bank loans and bonds** | **2958** | **3393** |
| Lease liabilities | 1710 | 1030 |
| Other financial liabilities | 232 | 271 |
|  | **4900** | **4694** |
| **Total debt and derivatives** | **4913** | **4694** |
| Non-current | 3852 | 3028 |
| Current | 1061 | 1666 |

---

Other borrowings include long-term capex accounts payables of US$70 (2024: US$83).

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 27 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**Significant changes in financial assets and financial liabilities**

There is no other significant increase in financial assets except for the one already disclosed in tables and notes above in this

section, while the increase in lease liabilities resulted in higher financial liabilities during the six-month period ended June 30,

2025. Furthermore, there were no changes in risk management policies as disclosed in the Group's audited annual consolidated

financial statements as of and for the year ended December 31, 2024.

**Financing activities during the six-month period ended June 30, 2025**

**KaR-Tel Limited Liability Partnership credit facilities**

On January 29, 2025, KaR-Tel Limited Liability Partnership (**"KaR-Tel"**) signed a new bilateral credit facility agreement with

Forte Bank JSC of KZT22.5 billion (US$43) with a maturity of 5 years. The interest rate on this facility is National Bank of

Kazakhstan base rate plus 4%, with the interest being fixed until maturity for each tranche drawn under the facility. Kar-Tel

utilized KZT12 billion (US$24) from this facility during February and March 2025.

**Unanimous Support from Noteholders Voting in Consent Solicitation**

On January 30, 2025, VEON announced the successful completion of a bond consent solicitation process undertaken by VEON

Holdings. Pursuant to this consent solicitation process, VEON secured approval from holders of its 2027 bonds (ISIN: Reg S:

XS2824764521/ Rule 144A: XS2824766146) to substitute VEON Holdings with VEON MidCo as the Issuer and to make certain

other amendments to the terms and conditions of the Issuer's Senior Unsecured Notes due November 25, 2027. At the January

30, 2025 meeting, 95.83% of the bonds were represented, and the proposal received unanimous support. VEON MidCo

substituted VEON Holdings as the Issuer on April 8, 2025, upon completion of the demerger.

**VEON Returns to Capital Markets with Successful Syndication of US$210 Term Loan**

On March 27, 2025, VEON announced the successful syndication of a 24 months, US$210 senior unsecured term loan under a

new facility agreement from a consortium of international lenders, including ICBC Standard Bank and leading GCC banks. The

facility will bear interest at Term SOFR plus 425 bps. Following the legal demerger of VEON Holding B.V, VEON Midco B.V is the

substituted borrower. The facility was fully drawn in early April 2025.

**Pakistan Mobile Communication Limited bilateral credit facilities**

In April 2025, PMCL signed and utilized PKR 5 billion (US$18) each from bilateral facilities from Bank Alfalah Limited and Habib

Bank Limited, totaling PKR 10 billion (US$36). Each facility has a maturity of 10 years.

In May 2025, PMCL signed and utilized PKR 32 billion (US$113) from three bilateral facilities from Askari Bank Limited, Faysal

Bank Limited and Meezan Bank Limited. Each facility has a maturity of 10 years.

**Issuance of PKR Sukuk bond by PMCL**

In April 2025, PMCL issued a short-term PKR sukuk bond of PKR 15 billion (US$53) having a maturity of 6 months.

**Repayment of VEON Holdings 4.00% Senior Notes:**

On April 9, 2025, VEON Holdings repaid its outstanding 4.00% Senior Notes amounting to US$472 at their maturity date.

**Repayment of VEON Holdings 6.30% (RUB) Senior Notes:**

On June 18, 2025, VEON Holdings repaid its outstanding 6.30% (RUB) Senior Notes amounting to RUB7.84 billion (US$100) at

their maturity date.

**Financing activities during the six-month period ended June 30, 2024**

**Banglalink Digital Communications Ltd. ("BDCL") syndicated credit facility**

Banglalink Digital Communications Ltd. **("BDCL")** utilized remaining BDT 3 billion (US$27) under existing syndicate credit facility

of BDT 8 billion (US$73) during January 2024 and February 2024

**Repayment of Revolving Credit Facility ("RCF")**

For the US$1,055 Revolving Credit Facility (**"RCF"**), US$250 of commitments maturing in March 2024 were repaid during

February 2024, and in March 2024, the remaining amounts outstanding and commitments of US$805, originally due in March

2025, were repaid in March 2024 and the RCF was cancelled.

**Issuance of PKR bond by Pakistan Mobile Communication Limited**

In April 2024, PMCL issued short term PKR bond of PKR 15 billion (US$52) with a maturity of six months. Coupon rate is 3

months Karachi Interbank Offered Rate (KIBOR) plus 25 bps per annum.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 28 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**PMCL syndicated credit facility**

In May 2024, PMCL secured a syndicated credit facility of up to PKR 75 billion (US$270) including green shoe option of PKR

15 billion with a tenure of 10 years. PMCL withdrew currently committed amount of PKR 43 billion (US$154) from this facility

through drawdowns in May and June 2024 with a further PKR 22 billion (US$78) drawn in July 2024.

**PMCL Bilateral credit facilities**

In May 2024, PMCL utilized PKR 15 billion (US$54) from three other bilateral ten years credit facilities of PKR 5 billion (US$18)

each.

**VEON Holdings B.V consent solicitations to noteholders**

In April 2024, VEON launched a consent solicitation process to its noteholders, seeking their consent for certain proposals

regarding its notes. The most notable proposals were to extend the deadline for the provision of audited consolidated financial

statements of VEON Holdings for the years ended 2023 and 2024 on a reasonable best effort by December 31, 2024 and by

December 31, 2025, respectively, and to halt further payments of principal or interest on the notes of the relevant series that

remain outstanding.

Consent was achieved on the April 2025, June 2025, and November 2027 notes and VEON Holdings subsequently issued new

notes for April 2025, June 2025, and November 2027 to the noteholders ("New Notes") who participated in the consent process.

The original notes ("Old Notes") were exchanged for the new notes and subsequently (economically) cancelled. For the

September 2025 and September 2026 notes VEON Holdings was unable to achieve consent; however, VEON Holdings

subsequently redeemed these notes in June 2024 (Refer to the Make Whole call section below).

VEON Holdings has continued and will need to continue to provide the remaining holders of Old Notes maturing in April 2025,

June 2025 and November 2027 further opportunities to convert their old notes into corresponding New April 2025, June 2025

and November 2027 notes.

As of June 30, 2024, of the New April 2025, June 2025 and November 2027 Notes US$1,551 were outstanding and there were

US$134 of remaining Old Notes subject to potential conversion to New Notes.

Following further conversions in July and August 2024, US$20 equivalent of April 2025, June 2025 and November 2027 Old

Notes exchanged for New Notes. As of August 28, 2024, the equivalent amount of New Notes outstanding is US$1,565 and the

remaining Old Notes that are subject to potential conversion to New Notes is US$113.

VEON Holdings is not required to make any further principal or coupon payments under these Old Notes.

**Make-whole call**

In June 2024, VEON Holdings executed an early redemption of the September 2025 and September 2026 notes. These notes

were fully repaid on June 18, 2024. Aggregate cash outflow including premium was RUB 5 billion (US$53).

**Fair values**

The carrying amounts of all financial assets and liabilities are equal to or approximate their respective fair values as shown in the

table above within this note, with the exception of:

• 'Bank loans and bonds, including interest accrued', for which fair value is equal to US$2,778 at June 30, 2025

(December 31, 2024: US$3,157); and

• 'Lease liabilities', for which fair value has not been determined.

Fair values are estimated based on quoted market prices for our bonds, derived from market prices or by discounting contractual

cash flows at the rate applicable for the instruments with similar maturity and risk profile. Observable inputs (Level 2) used in

valuation techniques include interbank interest rates, bond yields, swap curves, basis swap spreads, foreign exchange rates and

credit default spreads.

On a quarterly basis, the Company reviews if there are any indicators for a possible transfer between fair value hierarchy levels.

This depends on how the Company is able to obtain the underlying inputs when assessing the fair valuations. During the six-

month period endedJune 30, 2025, there were no transfers between Level 1, Level 2 and Level 3 fair value measurements.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 29 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**10CASH AND CASH EQUIVALENTS**

Cash and cash equivalents consisted of the following items:

---

| | | |
|:---|:---|:---|
|  | **June 30,** <br>**2025**<br>| **December** <br>**31, 2024**<br>|
| Cash at banks and on hand | 719 | 889 |
| Short-term deposits with original maturity of less than three months | 563 | 800 |
| **Cash and cash equivalents\*** | **1282** | **1689** |
| **Less overdrafts** | **—** | **(1)** |
| **Cash and cash equivalents, net of overdrafts** <br>**(as presented in the consolidated statement of cash flows)**<br>| **1282** | **1688** |

---

*\* Cash and cash equivalents include an amount of US$326 (2024: US$242) relating to banking operations in Pakistan. Customer deposits*

*balance of US*

*$676 (2024: US$556) is included in the 'Trade and other payables'.*

Cash and cash equivalent balances as of June 30, 2025 and December 31, 2024 exclude restricted cash and deposits held

within the group. Cash balances as of June 30, 2025 include investments in money market funds of US$$40 (December 31,

2024: US$$98).

As of June 30, 2025, US$455 (2024: US$437) of cash at the level of Ukraine was subject to currency restrictions that limited

ability to upstream the cash or make certain payments outside the country, but these balances are otherwise freely available to

the Ukrainian operations.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 30 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**11ISSUED CAPITAL**

The following table details the common shares of the Company as of:

---

| | | |
|:---|:---|:---|
|  | **June 30, 2025** | **December 31, 2024** |
| Authorized common shares (nominal value of US$0.001 per share) | 1849190667 | 1849190667 |
| Issued shares, including 120,345,733 (2024: 83,706,608) shares held by a subsidiary of the Company | 1849190667 | 1849190667 |

---

The holders of common shares are, subject to our by-laws and Bermuda law, generally entitled to enjoy all the rights attaching to

common shares. The common share to ADS ratio is 25:1.

VEON's Board of Directors approved a share buyback program of up to US$100 on July 31, 2024. On December 9, 2024, VEON

announced that its Board of Directors approved the commencement of the first phase of its share buyback program with respect

to VEON Ltd.'s ADS. The first phase of the share buyback program was for an amount of up to US$30 and was completed on

January 27, 2025. An aggregate of 17,370,400 shares were repurchased, of which 12,346,225 were repurchased for US$23

during thesix-month period ended June 30, 2025.

In March 2025, VEON commenced its second phase of the share buyback program and up to US$35 of shares was approved to

be repurchased and was completed on May 21, 2025. During the six-month period ended June 30, 2025, a total of 18,300,375

shares were repurchased related to the second phase for a total of US$35.

On June 16, 2025, VEON announced that it would shortly commence the third phase of the share buyback program and up to

US$35 was approved. During the six-month period ended June 30, 2025, a total of 5,992,525 shares were repurchased related

to the third phase for a total of US$10.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 31 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**12DIVIDENDS PAID AND PROPOSED**

There were no dividends declared by VEON Ltd. to owners of the equity, in the six-month period ended June 30, 2025 and June

30, 2024, respectively.

The Company makes appropriate tax withholding of up to 15% when dividends are paid to the Company's share depository, The

Bank of New York Mellon.

There were nil and US$39 dividends declared by subsidiaries within the VEON Group to non-controlling interests in the six-

month period ended June 30, 2025 and June 30, 2024, respectively.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 32 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**ADDITIONAL INFORMATION**

**13RELATED PARTIES**

**For the six-month period ended June 30, 2025**

**Key management personnel compensation**

Two cash settled awards of 500,000 and 273,825 shares were awarded in April 2024 under the DSP to a current Board Member.

In February 2025, the awards, which vested in April 2024 and June 2024 with planned release date of one year after the vesting

date, were agreed to be released and settled at an earlier date before March 15, 2025. The awards were settled by way of gross

cash payment of US$1 to the Board Member as a full and final settlement.

In March 2025, an equity-settled award of 1,644,025 shares granted to GEC member in March 2023 under the DSP, vested after

meeting the required service condition of two years.

On April 2, 2025, a service based one-off equity award of 250,000 shares was granted to the GCFO, under the DSP. The award

will be vested 50% on March 31, 2026, and the remaining 50% on March 31, 2027.

On April 28, 2025, the General Counsel received an equity-settled award of 118,850 common shares as a part of her 50% STI

2024 converted into share-based grant, which vested immediately upon grant. These shares are subject to a 2-year restriction

period.

On May 14, 2025, certain GEC members (excluding General Counsel) were granted long term incentive awards of 8,266,750

common shares under the Umbrella Incentive Plan. These awards are subject to a market condition tied to an absolute share

price target for a total of shares with a performance period of January 1, 2025 to December 31, 2027, being the vesting date.

Additionally on May 20, 2025, two rotational GEC members were granted long term incentive awards of 755,825 common shares

on target under the Umbrella Incentive Plan. These awards are subject to non-market performance condition scorecards for their

respective OpCo related to a performance period of January 1, 2025 to December 31, 2027, being the vesting date.

On June 17, 2025, the General Counsel irrevocably and unconditionally surrendered an equity-settled award originally granted in

2024 of 2,055,292 common shares, issued under Long-Term Incentive Plan, for no consideration. This has resulted in

cancellation of the award and caused it to lapse with immediate effect. On the same date, a special equity-settled award of

685,000 common shares was granted to the General Counsel under the Umbrella Incentive Plan. The award is subject to

service-based vesting conditions, with 40% vesting on February 28, 2026, 40% vesting on October 31, 2026, and the remaining

20% vesting on January 31, 2027.

**Other related parties**

On June 7, 2024, the Company entered into a letter agreement as amended on August 1, 2024 (the **"2024 Agreement"**) with

Impact Investments which will provide strategic support and board advisory services to the Company and Kyivstar. Michael

Pompeo, who was appointed to the Board of Directors of the Company on May 31, 2024, serves as Executive Chairman of

Impact Investments. He was re-appointed on May 8, 2025 on the Board of Directors of the Company in the 2025 AGM.

As of June 30, 2025, US$0.3 of expense has been recognized related to the monthly cash payments and US$2 of expense has

been recognized related to share-based payment expense related to the 2024 Agreement.

On June 7, 2025, the second tranche of Warrant A for a value of US$2 worth of shares (based on the 90-day average closing

price of VEON ADS) or 1,087,855 common shares (equal to 43,514 ADS) vested.

**For the six-month period ended June 30, 2024**

**Key management personnel compensation**

In January 2024, Group Chief Executive Officer ("GCEO") was granted 3,201,250 common shares (equal to 128,050 ADSs)

under the Company's 2021 Long-Term Incentive Plan ("LTIP"). In July 2024, these shares vested after meeting the required

performance objectives whereby a portion was settled in cash and the remaining shares are expected to be transferred in 2025.

In April 2024, the GCEO vested 1,431,220 equity-settled common shares (equal to 57,249 ADSs) under the 2021 Deferred Share

Plan ("DSP") for Short-Term Incentive ("STI") 2023, which were transferred to the GCEO in June 2024. In June 2024, the GCEO

also received 2,393,275 common shares (equal to 95,731 ADSs) related to 3,662,240 common shares (equal to 146,490 ADSs)

that had vested in September 2023 under the DSP. The remaining 1,268,965 common shares (equal to 50,759 ADSs) were

withheld for tax purposes.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 33 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

In April 2024, 10,457,359 equity-settled awards in common shares in the Company (equal to 418,294 ADSs) were granted to the

GEC under the LTIP. The vesting of these shares is linked to the VEON shares' relative Target Shareholder Return ("TSR")

performance against VEON's peer group which will be assessed at the end of the three-year performance period, on December

31, 2026.

In April 2024, the GCFO at the time was granted and immediately vested in 434,549 equity settled common shares (equal to

17,382 ADSs) under the DSP for successfully completing key projects. Additionally, 520,519 equity-settled common shares in the

Company (equal to 20,821 ADSs) were granted and vested immediately under the same plan for STI 2023. In June 2024, the

GCFO received 482,325 common shares (equal to 19,293 ADSs), while 472,743 common shares (equal to 18,910 ADSs) were

withheld for tax purposes related to the April 2024 grants. Also, in June 2024, the GCFO received 52,550 common shares (equal

to 2,102 ADSs) related to 104,047 common shares (equal to 4,162 ADSs) that vested in December 2023 under the DSP. The

remaining 51,497 common shares (equal to 2,060 ADSs) were withheld for tax purposes.

In April 2024, the General Counsel ("GC") was granted and immediately vested in372,470 equity-settled awards in common

shares (equal to 14,899 ADSs) under the DSP for successfully completing key projects. Additionally, 288,703 equity-settled

awards in common shares (equal to 11,485 ADSs) were granted and vested immediately under the DSP in April 2024 for STI

2023. In June 2024, 333,900 common shares (equal to 13,356 ADSs) of the vested awards were transferred to the GC at the

time while 327,273 common shares (equal to 13,091 ADSs) were withheld for tax purposes.

In April 2024, VEON granted a total of 1,821,475 equity-settled awards and 3,095,300 cash-settled awards in common shares

(equal to 72,859 and 123,812 ADSs, respectively) under the DSP to its current and former Board of Directors. By June 2024,

1,648,225 of the equity-settled common shares (equal to 65,929 ADSs) were vested and transferred to the Board members and

173,250 common shares (equal to 6,930 ADSs) were withheld for tax purposes.

**14RISKS, COMMITMENTS, CONTINGENCIES AND UNCERTAINTIES**

Other than disclosed elsewhere in these interim condensed consolidated financial statements and as disclosed in our audited

annual consolidated financial statements for 2024 as filed in the Form 20-F on April 25, 2025, there were no material changes to

risks, commitments, contingencies and uncertainties that occurred during the six-month period ended June 30, 2025.

**15EVENTS AFTER THE REPORTING PERIOD**

**VEON raises USD 200 Million in Private Bond Placement**

On July 2, 2025, VEON announced that it completed the pricing of a private placement of US$200 of senior unsecured notes due

in 2029 with institutional investors.

The Notes, issued by VEON MidCo B.V., are priced at par and have an annual interest rate of 9%. The instrument's credit rating

from S&P and Fitch is BB-. The Notes will be guaranteed by VEON Amsterdam B.V. and will rank pari passu with VEON HQ's

outstanding debt.

**Uzbekistan bilateral credit facility**

On July 4, 2025, Unitel secured a bilateral credit facility of UZS 500 billion (US$40) with a tenor of 5-years. Unitel utilized UZS

262 billion (US$21) from this facility through drawdowns in July 2025.

**VEON and Cohen Circle Secure Investor Commitments for Kyivstar Listing**

On July 10, 2025, VEON and Cohen Circle announced the execution of non-redemption agreements, totaling approximately

US$52 with accredited institutional investors, including Helikon and Clearline. These commitments cover approximately

5,000,000 of Cohen Circle's Class A shares, securing the minimum US$50 cash condition for the proposed business combination

of Kyivstar Group and Cohen Circle ("**Business Combination**"). The closing of the Business Combination is expected to occur

in the third quarter of 2025 and is subject to the approval of Cohen Circle's shareholders and other customary closing conditions.

On August 14, 2025 - VEON closed the previously announced business combination between Kyivstar Group Ltd. and Cohen

Circle (the "Business Combination"), which will make Kyivstar Group Ltd. a U.S.-listed company. The combined company will

operate as Kyivstar Group Ltd. (the "Company"), the common shares and warrants of which are expected to start trading on the

Nasdaq Stock Market ("Nasdaq") on or about August 15, 2025 under the ticker symbols "KYIV" and "KYIVW," respectively,

making the Company the first and only pure-play Ukrainian investment opportunity in U.S. stock markets. As of the closing of the

Business Combination, VEON holds an 89.6% stake in Kyivstar Group Ltd.

Cohen Circle's shareholders approved the Business Combination at its extraordinary general meeting held on August 12, 2025.

Prior to Cohen Circle's extraordinary general meeting, holders of only 25.4% of Cohen Circle's Class A ordinary shares held by

its public shareholders had exercised their redemption rights, resulting in US$178 of transaction proceeds, including under the

previously announced non-redemption agreements with institutional investors such as Helikon and Clearline.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 34 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

On August 15, 2025, VEON further announced that Kyivstar started trading on Nasdaq Stock Market ("Nasdaq") under the ticker

symbol "KYIV", this completed the transaction. Accordingly, the financial impact of the closure of the business combination along

with any impacts on the group financials will be accounted for in Q3 2025.

**Sale of stake in Beeline Kyrgyzstan**

Further to the disclosure in *<u>[Note 5 - Significant transactions](#if3086051cc554de4a299bf794ce0579f_148)</u>*, On August 1, 2025, a share purchase agreement was signed

between Menacrest AG and Open Joint Stock Company Eldik Bank for the sale of Beeline Kyrgyzstan operations. On August 12,

2025, VEON announced that it has completed the sale of its 50.1% indirect stake in Sky Mobile LLC, operating under the Beeline

brand in Kyrgyzstan, to Open Joint Stock Company "Eldik Bank" ("Eldik Bank"). The transaction was completed following receipt

of all necessary regulatory approvals.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 35 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

**16BASIS OF PREPARATION OF THE INTERIM CONDENSED CONSOLIDATED**

**FINANCIAL STATEMENTS**

**BASIS OF PREPARATION**

The interim condensed consolidated financial statements for the six and three-month periods ended June 30, 2025 have been

prepared in accordance with IAS 34 *Interim Financial Reporting* as issued by the International Accounting Standards Board

(**"IASB"**).

The preparation of these interim condensed consolidated financial statements has required management to apply accounting

policies and methodologies based on complex and subjective judgments, estimates based on past experience and assumptions

determined to be reasonable and realistic based on the related circumstances. The use of these judgments, estimates and

assumptions affects the amounts reported in the statement of financial position, income statement, statement of cash flows,

statement of changes in equity, as well as the notes. The final amounts for items for which estimates and assumptions were

made in the consolidated financial statements may differ from those reported in these statements due to the uncertainties that

characterize the assumptions and conditions on which the estimates are based.

**Going Concern**

As of August 22, 2025, hostilities continue in Ukraine. Currently, we have 23 million subscribers in Ukraine, where they are

supported by 4,200 employees. VEON's priority is to protect the safety and well-being of our employees and their families. We

have developed and, in some cases, implemented additional contingency plans to relocate work and/or personnel who are

integral to the provision of essential communication services to other geographies and add new locations, as appropriate. As of

June 18, 2025, most of our Ukraine subsidiary's employees remain in the country. As of August 22, 2025, millions of people have

fled Ukraine and the country has sustained significant damage to infrastructure and assets.

The war has resulted in events and conditions that may cast significant doubt on the Company's ability to continue as a going

concern:

• We may need to record future impairment charges in Ukraine or CGUs, which could be material, if the war continues or

escalates and/or due to macroeconomic conditions.

• Based on the current state of affairs, the Company currently has sufficient liquidity to satisfy its current obligations at

least over the next twelve months from the issuance of these interim condensed consolidated financial statements

without the need of additional financing. Cash on hand was US$376 as of July 31, 2025. However, these continue to be

uncertain times and it is not possible to predict with certainty how certain developments will impact our liquidity position,

non-financial provisions in our debt agreements, and our equity levels on a regular and continuous basis both at the

group and operating company levels.

• As of August 22, 2025, the Company continues to conclude that neither VEON Ltd. nor any of its subsidiaries is

targeted by sanctions imposed by any of the United States, European Union (and individual EU member states) and the

United Kingdom. However, the interpretation and enforcement of these new sanctions and counter-sanctions may result

in unanticipated outcomes and could give rise to material uncertainties, which could complicate our business decisions.

For example, to protect U.S. foreign policy and national security interests, the U.S. government has broad discretion to

at times impose a broad range of extraterritorial **"secondary"** sanctions under which non-U.S. persons carrying out

certain activities may be penalized or designated as sanctioned parties, even if the activities have no ties, contact with,

or nexus to the United States or the U.S. financial system at all. These secondary sanctions could be imposed on the

Company or any of the Company's subsidiaries if they were to engage in activity that the U.S. government determined

was undertaken knowingly and rose to the level of material or significant support to, for, or on behalf of certain

sanctioned parties.

• Ukraine has also implemented and may implement further sanctions or measures on individuals or entities with close

ties to Russia, which may negatively impact Kyivstar if VEON is considered by local Ukrainian authorities as being a

company controlled by sanctioned persons. In October 2023, VEON received notification from its local custodian that

the following percentages of the corporate rights in our Ukrainian subsidiaries have been frozen: (i) 47.85% of Kyivstar,

(ii) 100% of Ukraine Tower Company, (iii) 100% of Kyivstar.Tech, and (iv) 69.99% of Helsi Ukraine. On November 29,

2024, the Shevchenkivskyi District Court of Kyiv ruled in favor of a request to unfreeze 47.85% of VEON's corporate

rights in Kyivstar and 100% of VEON's corporate rights in its other Ukrainian subsidiaries (Ukraine Tower Company,

Kyivstar.Tech and Helsi). The decision fully removes the restrictions on VEON's corporate rights imposed by Ukrainian

courts on its wholly owned Kyivstar and the other Ukrainian subsidiaries noted above.

• If further measures are adopted and applied in relation to our Ukrainian subsidiary, this could lead to the involuntary

deconsolidation of our Ukrainian operations, and could trigger certain financial covenants or non-financial provisions in

our debt agreements, requiring accelerated repayment, potentially triggering a cross-default across other debt

agreements and negatively impact our liquidity.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 36 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

Management has taken actions to address the events and conditions that may cast significant doubt on the Company's ability to

continue as a going concern:

• We have implemented business continuity plans to address known contingency scenarios to ensure that we have

adequate processes and practices in place to protect the safety of our people and to handle potential impacts to our

operations in Ukraine.

• In the period from January to July 2025, the Company successfully re-entered the capital markets with raising two

funding rounds of US$210 (senior unsecured term loan) and US$200 through private placements and repaid the 2025

maturing bonds in amount of US$585. This has improved the liquidity position of the Company and confirmed investors

credit appetite while demonstrating VEON's ability to access the capital markets.

• Management actively monitors the Company's liquidity position, our non-financial provisions in our debt agreements,

and our equity levels on a regular and continuous basis both at the group and operating company levels and should

they reach a level considered at-risk, management will take actions to ensure our liquidity position is sufficient and our

non-financial provisions in our debt agreements are met.

• On October 30, 2023, VEON announced that two appeals were filed with the relevant Kyiv courts, challenging the

freezing of the corporate rights in Kyivstar and Ukraine Tower Company, noting that corporate rights in Kyivstar and

Ukraine Tower Company belong exclusively to VEON, and that their full or partial freezing or seizure directly violates the

rights of VEON and its international debt and equity investors, and requesting the lifting of the freezing of its corporate

rights in Kyivstar and Ukraine Tower Company. In December 2023, the court rejected the Company's appeals. On June

4, 2024, the CEO of VEON, in his capacity as a shareholder of VEON, filed a motion with Shevchenkivskiy District Court

of Kyiv requesting cancellation of the freeze of corporate rights in the VEON group's subsidiary Ukraine Tower

Company. On June 26, 2024, the motion was supplemented to request cancellation of the freezing of corporate rights in

the VEON group's other Ukrainian subsidiaries: Kyivstar, Kyivstar.Tech and Helsi Ukraine. VEON continued its

significant government affairs efforts to protect our assets in Ukraine. On November 29, 2024, the Shevchenkivskyi

District Court of Kyiv ruled in favor of the request to unfreeze 47.85% of VEON's corporate rights in Kyivstar and 100%

of VEON's corporate rights in its other Ukrainian subsidiaries. After the successful lifting of the court freeze of Kyivstar's

shares, VEON is working with its local custodian to remove all remaining restrictions on Kyivstar and its Ukrainian

subsidiaries corporate rights. VEON is pursing steps to meet the conditions required by the local custodian to lift the

stipulated freeze.

• On January 13, 2025, VEON announced the signing of a letter of intent to indirectly list Kyivstar operations on Nasdaq

in the United States extending the efforts to strengthen the Ukraine investment. On March 18, 2025, it was further

announced that VEON Ltd. and Cohen Circle announced the signing of the BCA that will result in the listing of Kyivstar,

the leading digital operator in Ukraine, on Nasdaq in the United States. On April 8, 2025, VEON further announced it

had successfully completed the reorganization of VEON Holdings B.V. and finalized its consent solicitation process.

These steps pave the way for the proposed business combination with Cohen Circle, which is expected to lead to the

common shares and warrants of Kyivstar Group, being listing on Nasdaq. As disclosed in *<u>[Note 15 - Events after the](#if3086051cc554de4a299bf794ce0579f_184)</u>* 

*<u>[reporting period](#if3086051cc554de4a299bf794ce0579f_184)</u>,* as a result of successful completion of the Business Combination with Cohen Circle as announced on

August 15, 2025, and resultant listing of the Kyivstar, the Company raised US$178, further strengthening its liquidity

position.

• Management is actively monitoring any new developments in applicable sanctions to ensure that we continue to be in

compliance and to evaluate any potential impact on the Company's financial performance, operations, and governance.

Management has actively engaged with sanctions authorities where appropriate. Management is engaging with

authorities in Ukraine to address any concerns they have about the ownership and management of Kyivstar and to

provide all necessary assurances to confirm that Russian nationals, including any beneficial owners of LetterOne, do

not participate in the management of Kyivstar nor are they able to derive any benefits from VEON's assets in Ukraine.

The accompanying interim condensed consolidated financial statements have been prepared on a going concern basis. In

accordance with IAS 1, Presentation of Financial Statements, the Company has determined that the aforementioned conditions

and events, considered in the aggregate, may cast significant doubt about the Company's ability to continue as a going concern

for at least 12 months after the date these interim condensed consolidated financial statements were authorized for issuance.

Management expects the actions it has taken or will take will mitigate the risk associated with the identified events and

conditions. However, given the uncertainty and exogenous nature of the ongoing war and potential future imposed sanctions as

well as potential new counter-sanctions, and given the possible future imposition of external administration over our Ukrainian

operations in particular, management concluded that a material uncertainty remains related to events or conditions that may cast

significant doubt on the Company's ability to continue as a going concern, such that it may be unable to realize its assets and

discharge its liabilities in the normal course of business.

The listing of Kyivstar on Nasdaq and heightened investor interest, potential peace negotiations, the Company's successful debt

servicing and access to financial markets all positively contribute to the going concern assessment. Management will continue to

closely monitor developments in these areas.

---

| | |
|:---|:---|
| **VEON Ltd** \| Unaudited interim condensed consolidated financial statements as of and for the periods ended June 30, 2025 | 37 |

---

**<u>[**Table of Contents**](#if3086051cc554de4a299bf794ce0579f_106)</u>**

Notes to the interim condensed consolidated financial statements

*(in millions of U.S. dollars unless otherwise stated)*

As a U.S. SEC registrant, the Company is required to have its financial statements audited in accordance with Public Company

Accounting Oversight Board (**"PCAOB"**) standards. References in these IFRS financial statements to matters that may cast

significant doubt about the Company's ability to continue as a going concern also raise substantial doubt as contemplated by the

PCAOB standards.

**NEW STANDARDS, INTERPRETATIONS AND AMENDMENTS ADOPTED BY THE GROUP**

The accounting policies adopted in the preparation of the interim condensed consolidated financial statements are consistent

with those followed in the preparation of the Group's audited annual consolidated financial statements as of and for the year

ended December 31, 2024.

A number of new and amended standards became effective as of January 1, 2025, which did not have a material impact on

VEON financial statements. The Group has not early adopted any other standards, interpretations or amendments that have

been issued but have not yet become effective.

Amsterdam, August 22, 2025

VEON Ltd.