Spinnova Oyj
F:9HP
Income Statement
Earnings Waterfall
Spinnova Oyj
Income Statement
Spinnova Oyj
| Mar-2021 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
1
+52%
|
6
+871%
|
14
+126%
|
24
+77%
|
25
+5%
|
11
-58%
|
2
-79%
|
1
-65%
|
1
-34%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(5)
|
(12)
|
(23)
|
(25)
|
(10)
|
(1)
|
(0)
|
(0)
|
|
| Gross Profit |
0
N/A
|
0
+5%
|
1
+360%
|
2
+59%
|
1
-30%
|
1
-45%
|
1
+24%
|
1
+29%
|
1
-31%
|
0
-31%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(8)
|
(9)
|
(8)
|
(14)
|
(14)
|
(17)
|
(18)
|
(17)
|
(16)
|
(14)
|
|
| Selling, General & Administrative |
(4)
|
(4)
|
(7)
|
(8)
|
(11)
|
(11)
|
(13)
|
(10)
|
(10)
|
(6)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Other Operating Expenses |
(3)
|
(4)
|
(0)
|
(4)
|
(1)
|
(4)
|
(2)
|
(5)
|
(1)
|
(5)
|
|
| Operating Income |
(8)
N/A
|
(9)
-7%
|
(7)
+19%
|
(13)
-84%
|
(13)
+2%
|
(16)
-29%
|
(17)
-8%
|
(16)
+10%
|
(15)
+5%
|
(14)
+7%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(1)
|
(7)
|
(1)
|
(10)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
|
| Total Other Income |
0
|
(0)
|
(8)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(9)
N/A
|
(16)
-88%
|
(15)
+4%
|
(23)
-49%
|
(15)
+35%
|
(18)
-20%
|
(19)
-7%
|
(18)
+8%
|
(17)
+7%
|
(34)
-105%
|
|
| Net Income | |||||||||||
| Tax Provision |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(9)
|
(16)
|
(15)
|
(23)
|
(15)
|
(18)
|
(20)
|
(18)
|
(17)
|
(34)
|
|
| Net Income (Common) |
(9)
N/A
|
(16)
-88%
|
(15)
+4%
|
(23)
-49%
|
(15)
+34%
|
(18)
-20%
|
(20)
-8%
|
(18)
+7%
|
(17)
+7%
|
(34)
-102%
|
|
| EPS (Diluted) |
-0.17
N/A
|
-0.31
-82%
|
-0.36
-16%
|
-0.44
-22%
|
-0.29
+34%
|
-0.35
-21%
|
-0.38
-9%
|
-0.35
+8%
|
-0.32
+9%
|
-0.65
-103%
|
|