Bittium Oyj
OMXH:BITTI
Income Statement
Earnings Waterfall
Bittium Oyj
Revenue
|
75.2m
EUR
|
Cost of Revenue
|
-21.9m
EUR
|
Gross Profit
|
53.3m
EUR
|
Operating Expenses
|
-60.7m
EUR
|
Operating Income
|
-7.3m
EUR
|
Other Expenses
|
1.9m
EUR
|
Net Income
|
-5.4m
EUR
|
Income Statement
Bittium Oyj
Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
159
N/A
|
154
-3%
|
158
+2%
|
150
-5%
|
156
+4%
|
157
+1%
|
161
+3%
|
174
+8%
|
177
+2%
|
184
+4%
|
188
+2%
|
199
+6%
|
167
-16%
|
132
-21%
|
96
-27%
|
53
-45%
|
54
+2%
|
57
+5%
|
58
+2%
|
57
-2%
|
56
-1%
|
58
+2%
|
60
+5%
|
64
+6%
|
60
-6%
|
52
-14%
|
53
+2%
|
63
+19%
|
68
+8%
|
75
+11%
|
93
+23%
|
102
+10%
|
78
-23%
|
95
+22%
|
93
-3%
|
87
-6%
|
105
+21%
|
107
+1%
|
82
-23%
|
77
-7%
|
75
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(15)
|
(14)
|
(15)
|
(6)
|
(5)
|
(4)
|
(2)
|
(7)
|
(7)
|
(7)
|
(8)
|
(12)
|
(13)
|
(12)
|
(11)
|
(11)
|
(7)
|
(7)
|
(6)
|
(9)
|
(4)
|
(4)
|
(4)
|
(11)
|
(5)
|
(10)
|
(7)
|
(13)
|
(12)
|
(19)
|
(20)
|
(25)
|
(23)
|
(24)
|
(23)
|
(24)
|
(26)
|
(25)
|
(21)
|
(19)
|
(22)
|
|
Gross Profit |
145
N/A
|
140
-3%
|
143
+2%
|
145
+1%
|
151
+4%
|
152
+1%
|
158
+4%
|
167
+6%
|
170
+2%
|
177
+4%
|
180
+2%
|
187
+4%
|
155
-17%
|
120
-23%
|
85
-29%
|
42
-51%
|
47
+12%
|
50
+6%
|
51
+3%
|
48
-7%
|
53
+11%
|
54
+2%
|
56
+5%
|
54
-5%
|
56
+4%
|
42
-24%
|
46
+10%
|
50
+9%
|
55
+10%
|
56
+1%
|
72
+29%
|
77
+6%
|
56
-27%
|
71
+27%
|
70
-2%
|
62
-10%
|
79
+27%
|
82
+3%
|
61
-25%
|
58
-5%
|
53
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(167)
|
(163)
|
(158)
|
(149)
|
(151)
|
(153)
|
(154)
|
(166)
|
(169)
|
(174)
|
(178)
|
(179)
|
(148)
|
(115)
|
(80)
|
(41)
|
(45)
|
(46)
|
(48)
|
(45)
|
(51)
|
(52)
|
(54)
|
(51)
|
(57)
|
(48)
|
(50)
|
(47)
|
(50)
|
(50)
|
(66)
|
(69)
|
(54)
|
(70)
|
(73)
|
(59)
|
(77)
|
(79)
|
(63)
|
(61)
|
(61)
|
|
Selling, General & Administrative |
(98)
|
(96)
|
(96)
|
(93)
|
(94)
|
(95)
|
(97)
|
(101)
|
(104)
|
(109)
|
(111)
|
(113)
|
(92)
|
(71)
|
(51)
|
(29)
|
(29)
|
(30)
|
(31)
|
(31)
|
(31)
|
(31)
|
(32)
|
(36)
|
(36)
|
(34)
|
(32)
|
(31)
|
(29)
|
(33)
|
(40)
|
(41)
|
(33)
|
(43)
|
(46)
|
(40)
|
(50)
|
(51)
|
(41)
|
(38)
|
(41)
|
|
Depreciation & Amortization |
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(7)
|
(6)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(8)
|
(11)
|
(13)
|
(11)
|
(14)
|
(13)
|
(10)
|
(13)
|
(13)
|
(11)
|
(10)
|
(9)
|
|
Other Operating Expenses |
(61)
|
(58)
|
(53)
|
(48)
|
(50)
|
(52)
|
(51)
|
(58)
|
(57)
|
(57)
|
(58)
|
(57)
|
(48)
|
(38)
|
(25)
|
(10)
|
(14)
|
(14)
|
(15)
|
(12)
|
(17)
|
(18)
|
(19)
|
(11)
|
(17)
|
(10)
|
(14)
|
(12)
|
(15)
|
(9)
|
(15)
|
(15)
|
(9)
|
(14)
|
(13)
|
(9)
|
(14)
|
(14)
|
(12)
|
(12)
|
(10)
|
|
Operating Income |
(23)
N/A
|
(24)
-3%
|
(15)
+36%
|
(5)
+68%
|
(1)
+90%
|
(1)
-80%
|
4
N/A
|
1
-75%
|
1
+19%
|
3
+126%
|
2
-35%
|
8
+330%
|
7
-19%
|
5
-28%
|
5
N/A
|
1
-83%
|
2
+165%
|
4
+100%
|
3
-19%
|
2
-32%
|
2
-17%
|
2
-10%
|
2
+41%
|
3
+5%
|
(1)
N/A
|
(6)
-489%
|
(4)
+34%
|
3
N/A
|
5
+88%
|
6
+20%
|
6
+3%
|
8
+20%
|
2
-73%
|
1
-73%
|
(3)
N/A
|
3
N/A
|
2
-27%
|
3
+29%
|
(2)
N/A
|
(3)
-27%
|
(7)
-174%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
1
|
(0)
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
3
|
|
Total Other Income |
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(2)
|
(0)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
Pre-Tax Income |
(24)
N/A
|
(24)
0%
|
(16)
+32%
|
(6)
+63%
|
(1)
+76%
|
(1)
+21%
|
4
N/A
|
1
-84%
|
1
+68%
|
2
+71%
|
1
-53%
|
7
+801%
|
6
-21%
|
4
-27%
|
4
+7%
|
1
-86%
|
2
+213%
|
4
+110%
|
3
-27%
|
2
-27%
|
2
-19%
|
2
+12%
|
3
+58%
|
3
+5%
|
(0)
N/A
|
(6)
-3 783%
|
(4)
+27%
|
3
N/A
|
5
+85%
|
6
+18%
|
6
-3%
|
7
+18%
|
2
-76%
|
0
-98%
|
(3)
N/A
|
3
N/A
|
1
-47%
|
2
+22%
|
(0)
N/A
|
(3)
-692%
|
(5)
-59%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
4
|
4
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
|
Income from Continuing Operations |
(20)
|
(19)
|
(14)
|
(7)
|
(2)
|
(2)
|
3
|
1
|
2
|
2
|
1
|
7
|
5
|
4
|
4
|
1
|
3
|
5
|
4
|
2
|
2
|
2
|
3
|
4
|
0
|
(5)
|
(3)
|
4
|
6
|
8
|
7
|
8
|
2
|
1
|
(3)
|
3
|
2
|
2
|
0
|
(3)
|
(5)
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(20)
N/A
|
(20)
N/A
|
(14)
+29%
|
(5)
+62%
|
(1)
+85%
|
(0)
+73%
|
5
N/A
|
2
-50%
|
26
+1 062%
|
27
+2%
|
27
0%
|
31
+16%
|
8
-73%
|
10
+19%
|
11
+10%
|
13
+13%
|
12
-1%
|
14
+10%
|
546
+3 879%
|
541
-1%
|
539
0%
|
537
0%
|
4
-99%
|
4
-8%
|
2
-57%
|
(3)
N/A
|
(3)
+10%
|
4
N/A
|
6
+57%
|
8
+21%
|
7
-3%
|
8
+13%
|
2
-74%
|
1
-59%
|
(3)
N/A
|
3
N/A
|
2
-36%
|
3
+19%
|
0
-90%
|
(3)
N/A
|
(5)
-98%
|
|
EPS (Diluted) |
-0.15
N/A
|
-0.15
N/A
|
-0.1
+33%
|
-0.05
+50%
|
-0.02
+60%
|
-0.01
+50%
|
0.02
N/A
|
0.01
-50%
|
0.2
+1 900%
|
0.2
N/A
|
0.2
N/A
|
0.23
+15%
|
0.06
-74%
|
0.07
+17%
|
0.08
+14%
|
0.09
+13%
|
0.09
N/A
|
0.1
+11%
|
4.1
+4 000%
|
4.7
+15%
|
15.14
+222%
|
15.05
-1%
|
0.1
-99%
|
0.1
N/A
|
0.04
-60%
|
-0.08
N/A
|
-0.09
-13%
|
0.11
N/A
|
0.18
+64%
|
0.21
+17%
|
0.21
N/A
|
0.24
+14%
|
0.06
-75%
|
0.02
-67%
|
-0.08
N/A
|
0.09
N/A
|
0.06
-33%
|
0.07
+17%
|
0.01
-86%
|
-0.08
N/A
|
-0.15
-88%
|