Enento Group Oyj
OMXH:ENENTO
Income Statement
Earnings Waterfall
Enento Group Oyj
Income Statement
Enento Group Oyj
| Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Interest Expense |
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
|
| Revenue |
146
N/A
|
149
+2%
|
150
+1%
|
150
+0%
|
151
+1%
|
153
+1%
|
159
+4%
|
161
+1%
|
164
+2%
|
165
+1%
|
166
+1%
|
168
+1%
|
168
0%
|
167
0%
|
163
-2%
|
160
-2%
|
156
-3%
|
153
-2%
|
152
-1%
|
151
0%
|
150
-1%
|
151
+0%
|
151
+0%
|
151
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(23)
|
(24)
|
(24)
|
(24)
|
(25)
|
(26)
|
(26)
|
(27)
|
|
| Gross Profit |
124
N/A
|
126
+2%
|
127
+1%
|
128
+0%
|
129
+1%
|
130
+1%
|
136
+4%
|
137
+1%
|
140
+2%
|
141
+1%
|
142
+1%
|
144
+1%
|
143
0%
|
143
0%
|
139
-3%
|
136
-2%
|
132
-2%
|
130
-2%
|
128
-1%
|
128
-1%
|
126
-2%
|
125
0%
|
125
0%
|
125
+0%
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(96)
|
(98)
|
(99)
|
(98)
|
(101)
|
(101)
|
(102)
|
(104)
|
(105)
|
(108)
|
(110)
|
(110)
|
(112)
|
(116)
|
(113)
|
(112)
|
(102)
|
(101)
|
(101)
|
(101)
|
(100)
|
(101)
|
(103)
|
(104)
|
|
| Selling, General & Administrative |
(73)
|
(38)
|
(37)
|
(36)
|
(78)
|
(38)
|
(39)
|
(39)
|
(81)
|
(40)
|
(40)
|
(40)
|
(86)
|
(42)
|
(41)
|
(41)
|
(79)
|
(40)
|
(39)
|
(39)
|
(77)
|
(37)
|
(37)
|
(38)
|
|
| Depreciation & Amortization |
(21)
|
(21)
|
(20)
|
(21)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(28)
|
(27)
|
(27)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(21)
|
|
| Other Operating Expenses |
(3)
|
(39)
|
(41)
|
(41)
|
(2)
|
(42)
|
(41)
|
(42)
|
(1)
|
(43)
|
(45)
|
(45)
|
(2)
|
(46)
|
(45)
|
(44)
|
(3)
|
(41)
|
(41)
|
(42)
|
(2)
|
(42)
|
(44)
|
(43)
|
|
| Operating Income |
28
N/A
|
28
+2%
|
29
+1%
|
30
+3%
|
28
-6%
|
29
+5%
|
34
+16%
|
34
-1%
|
35
+5%
|
33
-6%
|
32
-1%
|
34
+5%
|
32
-7%
|
27
-16%
|
26
-4%
|
24
-6%
|
30
+27%
|
29
-6%
|
28
-3%
|
26
-6%
|
26
-2%
|
25
-4%
|
22
-11%
|
21
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
(0)
|
(0)
|
(1)
|
(3)
|
(0)
|
(2)
|
(4)
|
(8)
|
(8)
|
(9)
|
(9)
|
(7)
|
(8)
|
(7)
|
(7)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(2)
|
(2)
|
0
|
|
| Total Other Income |
(0)
|
(3)
|
(3)
|
(3)
|
(0)
|
(3)
|
(3)
|
(3)
|
(0)
|
(2)
|
(2)
|
(2)
|
(0)
|
(4)
|
(4)
|
(3)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
25
N/A
|
26
+4%
|
26
+1%
|
27
+3%
|
25
-7%
|
26
+5%
|
31
+18%
|
31
-1%
|
33
+6%
|
30
-8%
|
30
-2%
|
31
+6%
|
22
-29%
|
22
0%
|
20
-8%
|
17
-15%
|
22
+29%
|
21
-7%
|
19
-7%
|
18
-9%
|
16
-10%
|
15
-7%
|
13
-13%
|
14
+10%
|
|
| Net Income | |||||||||||||||||||||||||
| Tax Provision |
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
|
| Income from Continuing Operations |
20
|
20
|
20
|
21
|
19
|
20
|
24
|
24
|
26
|
24
|
23
|
25
|
17
|
17
|
16
|
13
|
18
|
16
|
15
|
14
|
12
|
11
|
10
|
11
|
|
| Net Income (Common) |
20
N/A
|
20
+3%
|
20
+1%
|
21
+4%
|
19
-8%
|
20
+5%
|
18
-12%
|
18
-1%
|
26
+46%
|
24
-8%
|
23
-2%
|
25
+6%
|
17
-29%
|
17
0%
|
16
-8%
|
13
-15%
|
18
+30%
|
16
-7%
|
15
-8%
|
14
-8%
|
12
-12%
|
11
-7%
|
10
-13%
|
11
+10%
|
|
| EPS (Diluted) |
0.82
N/A
|
0.85
+4%
|
0.85
N/A
|
0.88
+4%
|
0.81
-8%
|
0.85
+5%
|
0.75
-12%
|
0.73
-3%
|
1.08
+48%
|
1
-7%
|
0.97
-3%
|
1.02
+5%
|
0.72
-29%
|
0.71
-1%
|
0.66
-7%
|
0.57
-14%
|
0.73
+28%
|
0.69
-5%
|
0.64
-7%
|
0.59
-8%
|
0.51
-14%
|
0.48
-6%
|
0.42
-13%
|
0.46
+10%
|
|