Componenta Oyj
OMXH:CTH1V
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Componenta Oyj
OMXH:CTH1V
|
FI |
Income Statement
Earnings Waterfall
Componenta Oyj
Income Statement
Componenta Oyj
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | 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 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
2
|
0
|
2
|
0
|
0
|
|
| Revenue |
197
N/A
|
186
-6%
|
184
-1%
|
185
+1%
|
184
-1%
|
183
0%
|
180
-2%
|
178
-1%
|
181
+2%
|
216
+20%
|
250
+16%
|
282
+13%
|
327
+16%
|
338
+3%
|
354
+5%
|
356
+1%
|
347
-3%
|
347
+0%
|
344
-1%
|
350
+2%
|
363
+4%
|
457
+26%
|
521
+14%
|
585
+12%
|
656
+12%
|
657
+0%
|
697
+6%
|
724
+4%
|
690
-5%
|
587
-15%
|
459
-22%
|
354
-23%
|
302
-15%
|
303
+0%
|
350
+15%
|
398
+14%
|
452
+14%
|
505
+12%
|
545
+8%
|
566
+4%
|
576
+2%
|
583
+1%
|
583
0%
|
569
-2%
|
545
-4%
|
522
-4%
|
506
-3%
|
504
0%
|
511
+1%
|
515
+1%
|
507
-1%
|
499
-2%
|
495
-1%
|
496
+0%
|
496
0%
|
277
-44%
|
210
-24%
|
195
-7%
|
48
-75%
|
192
+299%
|
139
-28%
|
39
-72%
|
98
+150%
|
51
-48%
|
87
+72%
|
70
-20%
|
77
+10%
|
87
+14%
|
98
+13%
|
109
+11%
|
115
+5%
|
102
-11%
|
92
-10%
|
97
+6%
|
107
+10%
|
116
+8%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
(175)
|
0
|
0
|
0
|
(172)
|
0
|
0
|
0
|
(299)
|
0
|
0
|
0
|
(323)
|
0
|
0
|
0
|
(134)
|
0
|
0
|
0
|
(199)
|
0
|
0
|
0
|
(280)
|
0
|
0
|
0
|
(231)
|
0
|
0
|
0
|
(236)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(114)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
119
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
120
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
188
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
172
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
191
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
357
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
367
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
168
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
253
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
297
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
314
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
275
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
96
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
66
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
153
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(189)
|
(183)
|
(181)
|
(181)
|
(112)
|
(176)
|
(173)
|
(170)
|
(120)
|
(209)
|
(242)
|
(273)
|
(165)
|
(326)
|
(343)
|
(349)
|
(168)
|
(342)
|
(337)
|
(342)
|
(179)
|
(423)
|
(484)
|
(544)
|
(309)
|
(618)
|
(644)
|
(666)
|
(320)
|
(569)
|
(468)
|
(375)
|
(184)
|
(313)
|
(351)
|
(392)
|
(240)
|
(486)
|
(520)
|
(541)
|
(275)
|
(556)
|
(558)
|
(553)
|
(308)
|
(525)
|
(510)
|
(501)
|
(260)
|
(497)
|
(491)
|
(486)
|
(486)
|
(496)
|
(495)
|
(285)
|
(100)
|
(220)
|
(86)
|
(229)
|
(77)
|
(38)
|
(97)
|
(52)
|
(91)
|
(72)
|
(77)
|
(87)
|
(97)
|
(108)
|
(112)
|
(102)
|
(91)
|
(98)
|
(101)
|
(149)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(101)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(152)
|
0
|
0
|
0
|
(151)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
(124)
|
0
|
0
|
0
|
(136)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
(134)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
|
| Depreciation & Amortization |
(12)
|
(12)
|
(12)
|
(12)
|
(9)
|
(9)
|
(9)
|
(10)
|
(16)
|
(17)
|
(18)
|
(19)
|
(10)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(21)
|
(22)
|
(24)
|
(24)
|
(25)
|
(25)
|
(25)
|
(24)
|
(21)
|
(18)
|
(15)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(20)
|
(20)
|
(20)
|
(18)
|
(18)
|
(17)
|
(16)
|
(16)
|
(18)
|
(19)
|
(20)
|
(18)
|
(19)
|
(19)
|
(19)
|
(18)
|
(23)
|
(23)
|
(15)
|
(8)
|
(23)
|
(17)
|
(28)
|
(7)
|
(2)
|
(3)
|
(3)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
|
| Other Operating Expenses |
(178)
|
(171)
|
(169)
|
(169)
|
(36)
|
(167)
|
(164)
|
(161)
|
(41)
|
(192)
|
(224)
|
(254)
|
(65)
|
(311)
|
(327)
|
(333)
|
(50)
|
(325)
|
(320)
|
(325)
|
(55)
|
(402)
|
(461)
|
(520)
|
(132)
|
(593)
|
(619)
|
(641)
|
(145)
|
(548)
|
(450)
|
(359)
|
(71)
|
(300)
|
(337)
|
(377)
|
(99)
|
(467)
|
(500)
|
(522)
|
(121)
|
(539)
|
(540)
|
(536)
|
(153)
|
(507)
|
(491)
|
(481)
|
(107)
|
(478)
|
(473)
|
(467)
|
(467)
|
(474)
|
(473)
|
(270)
|
(37)
|
(198)
|
(68)
|
(201)
|
(32)
|
(36)
|
(94)
|
(49)
|
(84)
|
(66)
|
(71)
|
(82)
|
(93)
|
(102)
|
(106)
|
(97)
|
(86)
|
(92)
|
(96)
|
(105)
|
|
| Operating Income |
8
N/A
|
3
-59%
|
3
-9%
|
4
+39%
|
7
+63%
|
7
+1%
|
7
-3%
|
7
+3%
|
0
-99%
|
7
+6 400%
|
8
+17%
|
9
+14%
|
23
+166%
|
11
-51%
|
11
-1%
|
8
-32%
|
3
-58%
|
5
+56%
|
8
+54%
|
8
+4%
|
13
+57%
|
34
+168%
|
37
+10%
|
41
+10%
|
48
+17%
|
40
-18%
|
53
+35%
|
58
+9%
|
47
-20%
|
18
-61%
|
(10)
N/A
|
(20)
-110%
|
(16)
+22%
|
(9)
+41%
|
(1)
+88%
|
6
N/A
|
13
+139%
|
19
+41%
|
25
+32%
|
25
-1%
|
22
-10%
|
27
+19%
|
25
-5%
|
17
-34%
|
5
-68%
|
(3)
N/A
|
(4)
-23%
|
3
N/A
|
15
+347%
|
18
+18%
|
16
-13%
|
13
-15%
|
10
-28%
|
0
-99%
|
0
+200%
|
(8)
N/A
|
(4)
+49%
|
(25)
-510%
|
(38)
-50%
|
(37)
+2%
|
(10)
+72%
|
1
N/A
|
2
+64%
|
(2)
N/A
|
(3)
-94%
|
(2)
+36%
|
(0)
+97%
|
(0)
+86%
|
1
N/A
|
2
+119%
|
3
+96%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
6
N/A
|
4
-25%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(8)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(10)
|
(11)
|
(13)
|
(17)
|
(27)
|
(24)
|
(24)
|
(24)
|
(36)
|
(25)
|
(26)
|
(27)
|
(27)
|
(23)
|
(23)
|
(22)
|
(36)
|
(23)
|
(23)
|
(25)
|
(28)
|
(28)
|
(29)
|
(28)
|
(22)
|
(28)
|
(26)
|
(26)
|
(20)
|
(26)
|
(27)
|
(31)
|
(23)
|
(29)
|
(28)
|
(18)
|
(9)
|
(17)
|
33
|
29
|
(20)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
5
|
(1)
|
6
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
0
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
0
|
0
|
4
|
4
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
32
|
(0)
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(7)
|
0
|
0
|
4
|
0
|
3
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
12
|
(0)
|
(1)
|
(1)
|
3
|
0
|
0
|
0
|
(7)
|
(0)
|
(0)
|
(0)
|
(5)
|
0
|
0
|
(1)
|
(11)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
|
| Pre-Tax Income |
2
N/A
|
(1)
N/A
|
(2)
-214%
|
(2)
+23%
|
(2)
-24%
|
(2)
+29%
|
(1)
+7%
|
(0)
+71%
|
(8)
-1 775%
|
7
N/A
|
9
+24%
|
10
+10%
|
16
+63%
|
6
-64%
|
9
+68%
|
5
-44%
|
1
-83%
|
2
+144%
|
(0)
N/A
|
1
N/A
|
5
+820%
|
23
+407%
|
24
+4%
|
25
+1%
|
23
-7%
|
16
-30%
|
30
+86%
|
34
+15%
|
18
-46%
|
(7)
N/A
|
(36)
-404%
|
(47)
-31%
|
(37)
+20%
|
(32)
+14%
|
(24)
+24%
|
(17)
+32%
|
(10)
+40%
|
(4)
+62%
|
2
N/A
|
(0)
N/A
|
(3)
-1 600%
|
(1)
+62%
|
(4)
-169%
|
(12)
-234%
|
(25)
-117%
|
(31)
-22%
|
(30)
+3%
|
(23)
+24%
|
(10)
+58%
|
(8)
+18%
|
(12)
-48%
|
(17)
-48%
|
(29)
-66%
|
(29)
+0%
|
(28)
+3%
|
(26)
+6%
|
(35)
-36%
|
(42)
-20%
|
(5)
+88%
|
(8)
-52%
|
1
N/A
|
1
+13%
|
2
+78%
|
(2)
N/A
|
(4)
-110%
|
(3)
+21%
|
(1)
+72%
|
(0)
+58%
|
(0)
+25%
|
(0)
+68%
|
1
N/A
|
2
+66%
|
(2)
N/A
|
0
N/A
|
3
+1 604%
|
2
-32%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
5
|
6
|
6
|
7
|
3
|
3
|
3
|
2
|
3
|
0
|
(1)
|
(1)
|
4
|
(1)
|
(1)
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(8)
|
(9)
|
(5)
|
2
|
9
|
11
|
9
|
8
|
6
|
4
|
3
|
1
|
(1)
|
0
|
0
|
0
|
(1)
|
1
|
1
|
2
|
4
|
1
|
(6)
|
(7)
|
(6)
|
(4)
|
0
|
(0)
|
(0)
|
(2)
|
(27)
|
(26)
|
(27)
|
(29)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
6
|
|
| Income from Continuing Operations |
7
|
5
|
4
|
6
|
1
|
1
|
2
|
1
|
(5)
|
7
|
8
|
9
|
19
|
5
|
9
|
6
|
2
|
3
|
(1)
|
(1)
|
4
|
23
|
24
|
23
|
22
|
11
|
22
|
26
|
14
|
(6)
|
(27)
|
(36)
|
(29)
|
(25)
|
(19)
|
(13)
|
(8)
|
(3)
|
1
|
0
|
(3)
|
(1)
|
(4)
|
(11)
|
(24)
|
(29)
|
(26)
|
(22)
|
(16)
|
(15)
|
(18)
|
(21)
|
(29)
|
(29)
|
(28)
|
(28)
|
(62)
|
(68)
|
(32)
|
(36)
|
(6)
|
1
|
2
|
(2)
|
(4)
|
(3)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
2
|
(2)
|
0
|
3
|
8
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
7
N/A
|
5
-30%
|
4
-29%
|
6
+51%
|
1
-82%
|
1
+20%
|
2
+25%
|
1
-27%
|
(5)
N/A
|
7
N/A
|
8
+18%
|
9
+12%
|
21
+119%
|
6
-72%
|
10
+74%
|
7
-30%
|
2
-66%
|
3
+33%
|
(1)
N/A
|
(0)
+20%
|
4
N/A
|
22
+526%
|
23
+4%
|
22
-1%
|
21
-7%
|
11
-48%
|
21
+90%
|
24
+19%
|
14
-45%
|
(5)
N/A
|
(26)
-406%
|
(35)
-33%
|
(28)
+19%
|
(24)
+14%
|
(19)
+24%
|
(13)
+32%
|
(8)
+37%
|
(3)
+59%
|
1
N/A
|
(1)
N/A
|
(4)
-438%
|
(3)
+40%
|
(5)
-108%
|
(12)
-124%
|
(24)
-101%
|
(28)
-17%
|
(26)
+10%
|
(22)
+14%
|
(16)
+28%
|
(15)
+3%
|
(19)
-21%
|
(22)
-17%
|
(29)
-33%
|
(30)
-1%
|
(29)
+3%
|
(27)
+6%
|
(83)
-209%
|
(89)
-7%
|
(61)
+31%
|
(93)
-53%
|
(206)
-122%
|
1
N/A
|
2
+70%
|
15
+759%
|
(4)
N/A
|
(1)
+78%
|
0
N/A
|
(0)
N/A
|
(0)
+66%
|
0
N/A
|
1
+1 652%
|
2
+45%
|
(2)
N/A
|
0
N/A
|
3
+1 604%
|
8
+131%
|
|
| EPS (Diluted) |
0.77
N/A
|
0.54
-30%
|
0.38
-30%
|
0.58
+53%
|
0.11
-81%
|
0.12
+9%
|
0.15
+25%
|
0.11
-27%
|
-0.47
N/A
|
0.75
N/A
|
0.86
+15%
|
0.96
+12%
|
2.14
+123%
|
0.61
-71%
|
1.06
+74%
|
0.68
-36%
|
0.25
-63%
|
0.33
+32%
|
-0.06
N/A
|
-0.04
+33%
|
0.3
N/A
|
1.67
+457%
|
1.69
+1%
|
4.66
+176%
|
1.51
-68%
|
0.78
-48%
|
1.47
+88%
|
2.23
+52%
|
0.95
-57%
|
-0.47
N/A
|
-2.4
-411%
|
-3.19
-33%
|
-2.3
+28%
|
-1.38
+40%
|
-1.05
+24%
|
-0.72
+31%
|
-0.45
+37%
|
-0.19
+58%
|
0.04
N/A
|
-0.04
N/A
|
-0.25
-525%
|
-0.14
+44%
|
-0.24
-71%
|
-0.54
-125%
|
-1.16
-115%
|
-1.29
-11%
|
-0.7
+46%
|
-0.75
-7%
|
-0.64
+15%
|
-0.52
+19%
|
-0.63
-21%
|
-0.5
+21%
|
-0.57
-14%
|
-0.31
+46%
|
-0.29
+6%
|
-0.27
+7%
|
-30.85
-11 326%
|
-0.8
+97%
|
-0.54
+33%
|
-0.44
+19%
|
-59.09
-13 330%
|
0.2
N/A
|
0.01
-95%
|
2.97
+29 600%
|
-0.66
N/A
|
-0.19
+71%
|
0.02
N/A
|
-0.04
N/A
|
-0.02
+50%
|
0.01
N/A
|
0.1
+900%
|
0.16
+60%
|
-0.19
N/A
|
0.02
N/A
|
0.36
+1 700%
|
0.83
+131%
|
|