Remedy Entertainment Oyj
OMXH:REMEDY
Income Statement
Earnings Waterfall
Remedy Entertainment Oyj
Revenue
|
52.5m
EUR
|
Cost of Revenue
|
-15.9m
EUR
|
Gross Profit
|
36.6m
EUR
|
Operating Expenses
|
-42m
EUR
|
Operating Income
|
-5.4m
EUR
|
Other Expenses
|
959k
EUR
|
Net Income
|
-4.4m
EUR
|
Income Statement
Remedy Entertainment Oyj
Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||
Revenue |
17
N/A
|
18
+5%
|
20
+11%
|
25
+23%
|
32
+28%
|
35
+10%
|
41
+18%
|
34
-18%
|
9
-72%
|
44
+364%
|
52
+20%
|
|
Gross Profit | ||||||||||||
Cost of Revenue |
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(12)
|
(16)
|
|
Gross Profit |
14
N/A
|
15
+6%
|
18
+14%
|
22
+27%
|
29
+32%
|
33
+11%
|
40
+21%
|
32
-19%
|
6
-82%
|
32
+438%
|
37
+15%
|
|
Operating Income | ||||||||||||
Operating Expenses |
(12)
|
(14)
|
(17)
|
(20)
|
(23)
|
(25)
|
(26)
|
(21)
|
(8)
|
(32)
|
(42)
|
|
Selling, General & Administrative |
(10)
|
(11)
|
(12)
|
(14)
|
(17)
|
(19)
|
(23)
|
(16)
|
(6)
|
(30)
|
(31)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
|
Other Operating Expenses |
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(2)
|
(3)
|
(1)
|
(3)
|
(8)
|
|
Operating Income |
2
N/A
|
1
-50%
|
1
-39%
|
2
+304%
|
7
+166%
|
8
+26%
|
13
+61%
|
12
-13%
|
(2)
N/A
|
(1)
+77%
|
(5)
-851%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
|
Total Other Income |
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
|
Pre-Tax Income |
2
N/A
|
1
-52%
|
1
-24%
|
2
+270%
|
7
+164%
|
8
+25%
|
13
+57%
|
11
-13%
|
(3)
N/A
|
(1)
+60%
|
(6)
-366%
|
|
Net Income | ||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
0
|
(1)
|
1
|
|
Income from Continuing Operations |
1
|
1
|
1
|
2
|
5
|
7
|
10
|
9
|
(3)
|
(2)
|
(4)
|
|
Net Income (Common) |
1
N/A
|
1
-60%
|
1
-10%
|
2
+285%
|
5
+155%
|
7
+25%
|
10
+57%
|
1
-90%
|
(3)
N/A
|
(2)
+33%
|
(4)
-155%
|
|
EPS (Diluted) |
0.12
N/A
|
0.05
-58%
|
0.04
-20%
|
0.17
+325%
|
0.43
+153%
|
0.51
+19%
|
0.86
+69%
|
0.07
-92%
|
-0.19
N/A
|
-0.13
+32%
|
-0.33
-154%
|