Fodelia Oyj
OMXH:FODELIA
Income Statement
Earnings Waterfall
Fodelia Oyj
Revenue
|
38.2m
EUR
|
Cost of Revenue
|
-21m
EUR
|
Gross Profit
|
17.2m
EUR
|
Operating Expenses
|
-16.4m
EUR
|
Operating Income
|
779.3k
EUR
|
Other Expenses
|
-1.3m
EUR
|
Net Income
|
-561.3k
EUR
|
Income Statement
Fodelia Oyj
Dec-2021 | Jun-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Dec-2023 | Jun-2024 | ||
---|---|---|---|---|---|---|---|---|
Revenue | ||||||||
Revenue |
34
N/A
|
37
+10%
|
42
+11%
|
53
+28%
|
58
+9%
|
49
-15%
|
38
-22%
|
|
Gross Profit | ||||||||
Cost of Revenue |
(17)
|
(19)
|
(20)
|
(28)
|
(31)
|
(24)
|
(21)
|
|
Gross Profit |
17
N/A
|
18
+5%
|
21
+18%
|
25
+19%
|
27
+6%
|
24
-10%
|
17
-30%
|
|
Operating Income | ||||||||
Operating Expenses |
(16)
|
(17)
|
(20)
|
(24)
|
(25)
|
(22)
|
(16)
|
|
Selling, General & Administrative |
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(8)
|
(6)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
|
Other Operating Expenses |
(9)
|
(8)
|
(11)
|
(12)
|
(13)
|
(12)
|
(7)
|
|
Operating Income |
2
N/A
|
2
-8%
|
1
-6%
|
2
+21%
|
2
+30%
|
3
+11%
|
1
-70%
|
|
Pre-Tax Income | ||||||||
Interest Income Expense |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
Pre-Tax Income |
1
N/A
|
1
+8%
|
0
-83%
|
1
+192%
|
1
+135%
|
2
+40%
|
0
-91%
|
|
Net Income | ||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
1
|
1
|
0
|
0
|
1
|
1
|
(1)
|
|
Net Income (Common) |
1
N/A
|
1
+12%
|
0
-99%
|
0
+2 938%
|
1
+217%
|
1
+54%
|
(1)
N/A
|
|
EPS (Diluted) |
0.09
N/A
|
0.1
+11%
|
0
N/A
|
0.03
N/A
|
0.1
+233%
|
0.15
+50%
|
-0.07
N/A
|