Solwers Oyj
F:0ST
Income Statement
Earnings Waterfall
Solwers Oyj
Income Statement
Solwers Oyj
| Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|
| Revenue | |||||||
| Interest Expense |
0
|
0
|
1
|
0
|
1
|
0
|
|
| Revenue |
63
N/A
|
63
+1%
|
66
+4%
|
73
+10%
|
78
+8%
|
81
+3%
|
|
| Gross Profit | |||||||
| Cost of Revenue |
(8)
|
(6)
|
(8)
|
(10)
|
(11)
|
(12)
|
|
| Gross Profit |
54
N/A
|
58
+6%
|
58
+0%
|
63
+9%
|
67
+6%
|
68
+2%
|
|
| Operating Income | |||||||
| Operating Expenses |
(49)
|
(53)
|
(53)
|
(59)
|
(64)
|
(67)
|
|
| Selling, General & Administrative |
(39)
|
(42)
|
(46)
|
(46)
|
(56)
|
(53)
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Other Operating Expenses |
(8)
|
(8)
|
(4)
|
(9)
|
(5)
|
(11)
|
|
| Operating Income |
5
N/A
|
5
-6%
|
5
+1%
|
4
-10%
|
3
-37%
|
1
-64%
|
|
| Pre-Tax Income | |||||||
| Interest Income Expense |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Pre-Tax Income |
5
N/A
|
4
-14%
|
4
-2%
|
3
-21%
|
1
-53%
|
(0)
N/A
|
|
| Net Income | |||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
|
| Income from Continuing Operations |
4
|
3
|
3
|
2
|
1
|
(0)
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
3
N/A
|
3
-11%
|
3
+4%
|
2
-22%
|
1
-53%
|
(0)
N/A
|
|
| EPS (Diluted) |
0.38
N/A
|
0.32
-16%
|
0.32
N/A
|
0.24
-25%
|
0.11
-54%
|
-0.02
N/A
|
|