Loihde Oyj
OMXH:LOIHDE
Income Statement
Earnings Waterfall
Loihde Oyj
Income Statement
Loihde Oyj
| Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|
| Revenue | |||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
123
N/A
|
188
+53%
|
133
-30%
|
136
+2%
|
140
+3%
|
142
+1%
|
|
| Gross Profit | |||||||
| Cost of Revenue |
(35)
|
(55)
|
(42)
|
(45)
|
(48)
|
(52)
|
|
| Gross Profit |
88
N/A
|
133
+52%
|
91
-32%
|
91
+0%
|
91
+1%
|
90
-1%
|
|
| Operating Income | |||||||
| Operating Expenses |
(85)
|
(130)
|
(92)
|
(89)
|
(89)
|
(89)
|
|
| Selling, General & Administrative |
(71)
|
(108)
|
(75)
|
(66)
|
(73)
|
(66)
|
|
| Depreciation & Amortization |
(7)
|
(11)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
| Other Operating Expenses |
(7)
|
(12)
|
(9)
|
(15)
|
(8)
|
(15)
|
|
| Operating Income |
3
N/A
|
3
+9%
|
(1)
N/A
|
2
N/A
|
2
-3%
|
2
-24%
|
|
| Pre-Tax Income | |||||||
| Interest Income Expense |
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
|
| Non-Reccuring Items |
4
|
0
|
(0)
|
0
|
(10)
|
(10)
|
|
| Total Other Income |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
|
| Pre-Tax Income |
4
N/A
|
1
-72%
|
(1)
N/A
|
2
N/A
|
(8)
N/A
|
(9)
-11%
|
|
| Net Income | |||||||
| Tax Provision |
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
|
| Income from Continuing Operations |
3
|
(0)
|
(1)
|
2
|
(8)
|
(9)
|
|
| Net Income (Common) |
3
N/A
|
0
-93%
|
(1)
N/A
|
2
N/A
|
(8)
N/A
|
(9)
-6%
|
|
| EPS (Diluted) |
0.57
N/A
|
0.04
-93%
|
-0.11
N/A
|
0.32
N/A
|
-1.41
N/A
|
-1.5
-6%
|
|