eQ Oyj
OMXH:EQV1V
Income Statement
Earnings Waterfall
eQ Oyj
Revenue
|
70.4m
EUR
|
Cost of Revenue
|
-772k
EUR
|
Gross Profit
|
69.6m
EUR
|
Operating Expenses
|
-31m
EUR
|
Operating Income
|
38.6m
EUR
|
Other Expenses
|
-8m
EUR
|
Net Income
|
30.6m
EUR
|
Income Statement
eQ Oyj
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
18
N/A
|
20
+15%
|
22
+7%
|
26
+19%
|
27
+4%
|
29
+7%
|
30
+5%
|
31
+4%
|
34
+8%
|
34
+1%
|
35
+3%
|
36
+2%
|
36
-1%
|
36
+1%
|
36
+1%
|
41
+13%
|
41
+0%
|
43
+3%
|
45
+5%
|
46
+2%
|
48
+4%
|
48
+1%
|
50
+4%
|
51
+2%
|
52
+1%
|
52
+1%
|
53
+1%
|
57
+9%
|
63
+11%
|
70
+11%
|
78
+12%
|
79
+1%
|
83
+5%
|
87
+4%
|
86
-1%
|
78
-9%
|
74
-5%
|
70
-6%
|
67
-5%
|
72
+7%
|
70
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Gross Profit |
17
N/A
|
20
+15%
|
21
+7%
|
26
+20%
|
27
+4%
|
28
+7%
|
30
+5%
|
31
+4%
|
33
+8%
|
34
+1%
|
35
+3%
|
36
+2%
|
35
-1%
|
36
+1%
|
36
+1%
|
41
+13%
|
41
+0%
|
42
+3%
|
45
+5%
|
45
+2%
|
47
+4%
|
48
+1%
|
50
+4%
|
51
+2%
|
51
+1%
|
52
+1%
|
52
+1%
|
57
+9%
|
63
+11%
|
70
+11%
|
78
+12%
|
79
+1%
|
82
+5%
|
86
+4%
|
85
-1%
|
78
-9%
|
74
-5%
|
69
-6%
|
66
-5%
|
71
+8%
|
70
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(21)
|
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(27)
|
(29)
|
(31)
|
(31)
|
(32)
|
(33)
|
(33)
|
(32)
|
(31)
|
(31)
|
(30)
|
(31)
|
(31)
|
|
Selling, General & Administrative |
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
(21)
|
(22)
|
(22)
|
(22)
|
(22)
|
(22)
|
(24)
|
(25)
|
(27)
|
(29)
|
(29)
|
(30)
|
(30)
|
(31)
|
(29)
|
(28)
|
(28)
|
(27)
|
(28)
|
(28)
|
|
Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Operating Income |
4
N/A
|
5
+47%
|
7
+26%
|
10
+52%
|
11
+4%
|
12
+9%
|
13
+10%
|
14
+6%
|
15
+9%
|
15
+1%
|
16
+5%
|
17
+5%
|
16
-1%
|
17
+3%
|
17
+1%
|
20
+19%
|
20
+0%
|
21
+3%
|
22
+7%
|
22
+0%
|
23
+4%
|
24
+2%
|
25
+6%
|
26
+4%
|
27
+3%
|
27
+0%
|
28
+2%
|
31
+11%
|
35
+15%
|
40
+14%
|
47
+16%
|
48
+2%
|
50
+5%
|
54
+7%
|
52
-3%
|
46
-12%
|
43
-7%
|
38
-10%
|
36
-6%
|
40
+10%
|
39
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(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
|
|
Non-Reccuring Items |
(0)
|
(0)
|
0
|
(1)
|
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
|
|
Total Other Income |
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
|
|
Pre-Tax Income |
4
N/A
|
5
+48%
|
7
+27%
|
9
+34%
|
11
+18%
|
12
+9%
|
13
+10%
|
13
+3%
|
15
+12%
|
15
+1%
|
16
+5%
|
16
+3%
|
16
+1%
|
17
+3%
|
17
+1%
|
20
+18%
|
20
+1%
|
21
+3%
|
22
+7%
|
22
+0%
|
23
+4%
|
24
+2%
|
25
+6%
|
26
+4%
|
27
+3%
|
27
+0%
|
28
+2%
|
31
+11%
|
35
+15%
|
40
+14%
|
47
+16%
|
48
+2%
|
50
+5%
|
54
+7%
|
52
-3%
|
46
-12%
|
43
-7%
|
38
-10%
|
36
-6%
|
40
+10%
|
39
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
Income from Continuing Operations |
3
|
4
|
5
|
7
|
8
|
9
|
10
|
10
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
16
|
16
|
17
|
18
|
18
|
19
|
19
|
20
|
21
|
22
|
22
|
22
|
25
|
28
|
32
|
37
|
38
|
40
|
43
|
41
|
36
|
34
|
30
|
29
|
32
|
31
|
|
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) |
3
N/A
|
4
+55%
|
5
+30%
|
7
+35%
|
8
+19%
|
9
+10%
|
10
+10%
|
10
+2%
|
12
+12%
|
12
+1%
|
12
+5%
|
13
+3%
|
13
+1%
|
13
+3%
|
13
+1%
|
16
+19%
|
16
+1%
|
17
+3%
|
18
+7%
|
18
+0%
|
19
+4%
|
19
+3%
|
20
+6%
|
21
+4%
|
22
+3%
|
22
+0%
|
22
+2%
|
25
+11%
|
28
+15%
|
32
+14%
|
37
+16%
|
38
+2%
|
40
+5%
|
43
+7%
|
41
-3%
|
36
-12%
|
34
-7%
|
30
-10%
|
29
-6%
|
32
+10%
|
31
-3%
|
|
EPS (Diluted) |
0.07
N/A
|
0.11
+57%
|
0.14
+27%
|
0.2
+43%
|
0.23
+15%
|
0.25
+9%
|
0.28
+12%
|
0.29
+4%
|
0.33
+14%
|
0.3
-9%
|
0.35
+17%
|
0.35
N/A
|
0.35
N/A
|
0.36
+3%
|
0.32
-11%
|
0.43
+34%
|
0.42
-2%
|
0.44
+5%
|
0.44
N/A
|
0.47
+7%
|
0.44
-6%
|
0.47
+7%
|
0.49
+4%
|
0.55
+12%
|
0.53
-4%
|
0.53
N/A
|
0.55
+4%
|
0.64
+16%
|
0.71
+11%
|
0.81
+14%
|
0.9
+11%
|
0.96
+7%
|
0.92
-4%
|
1.02
+11%
|
0.96
-6%
|
0.9
-6%
|
0.81
-10%
|
0.72
-11%
|
0.68
-6%
|
0.77
+13%
|
0.73
-5%
|