Rovio Entertainment Oyj
OMXH:ROVIO
Income Statement
Earnings Waterfall
Rovio Entertainment Oyj
Revenue
|
298.6m
EUR
|
Cost of Revenue
|
-75.4m
EUR
|
Gross Profit
|
223.2m
EUR
|
Operating Expenses
|
-198.8m
EUR
|
Operating Income
|
24.4m
EUR
|
Other Expenses
|
-1.2m
EUR
|
Net Income
|
23.2m
EUR
|
Income Statement
Rovio Entertainment Oyj
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||
Revenue |
266
N/A
|
286
+8%
|
297
+4%
|
297
0%
|
282
-5%
|
282
+0%
|
281
0%
|
286
+2%
|
286
N/A
|
290
+1%
|
289
0%
|
285
-1%
|
282
-1%
|
275
-2%
|
272
-1%
|
273
+0%
|
272
0%
|
276
+1%
|
286
+4%
|
304
+6%
|
314
+3%
|
320
+2%
|
318
-1%
|
309
-3%
|
303
-2%
|
299
-1%
|
|
Gross Profit | |||||||||||||||||||||||||||
Cost of Revenue |
(69)
|
(76)
|
(82)
|
(81)
|
(82)
|
(82)
|
(80)
|
(81)
|
(80)
|
(78)
|
(77)
|
(76)
|
(77)
|
(76)
|
(75)
|
(75)
|
(74)
|
(73)
|
(74)
|
(77)
|
(78)
|
(79)
|
(80)
|
(78)
|
(77)
|
(75)
|
|
Gross Profit |
197
N/A
|
210
+7%
|
215
+2%
|
215
0%
|
200
-7%
|
201
+0%
|
201
+0%
|
205
+2%
|
207
+1%
|
212
+3%
|
212
0%
|
209
-1%
|
206
-2%
|
199
-3%
|
198
-1%
|
198
+0%
|
199
+0%
|
202
+2%
|
212
+5%
|
227
+7%
|
236
+4%
|
241
+2%
|
238
-1%
|
230
-3%
|
226
-2%
|
223
-1%
|
|
Operating Income | |||||||||||||||||||||||||||
Operating Expenses |
(167)
|
(184)
|
(184)
|
(180)
|
(173)
|
(165)
|
(170)
|
(175)
|
(178)
|
(188)
|
(194)
|
(186)
|
(174)
|
(160)
|
(155)
|
(159)
|
(167)
|
(170)
|
(174)
|
(191)
|
(196)
|
(206)
|
(210)
|
(201)
|
(200)
|
(199)
|
|
Selling, General & Administrative |
(54)
|
(53)
|
(49)
|
(50)
|
(46)
|
(45)
|
(39)
|
(41)
|
(43)
|
(43)
|
(38)
|
(43)
|
(43)
|
(45)
|
(46)
|
(51)
|
(52)
|
(52)
|
(50)
|
(53)
|
(55)
|
(58)
|
(154)
|
(58)
|
(58)
|
(58)
|
|
Depreciation & Amortization |
(35)
|
(36)
|
(27)
|
(29)
|
(17)
|
(17)
|
(16)
|
(14)
|
(15)
|
(15)
|
(14)
|
(14)
|
(12)
|
(11)
|
(13)
|
(17)
|
(17)
|
(17)
|
(13)
|
(14)
|
(16)
|
(16)
|
(14)
|
(14)
|
(14)
|
(13)
|
|
Other Operating Expenses |
(78)
|
(96)
|
(109)
|
(101)
|
(110)
|
(103)
|
(115)
|
(120)
|
(119)
|
(130)
|
(141)
|
(128)
|
(119)
|
(104)
|
(96)
|
(91)
|
(98)
|
(101)
|
(111)
|
(124)
|
(125)
|
(132)
|
(41)
|
(128)
|
(128)
|
(128)
|
|
Operating Income |
30
N/A
|
26
-12%
|
31
+21%
|
35
+13%
|
27
-23%
|
36
+32%
|
32
-13%
|
30
-5%
|
29
-2%
|
24
-17%
|
18
-25%
|
23
+29%
|
32
+38%
|
39
+23%
|
43
+8%
|
39
-8%
|
31
-20%
|
33
+4%
|
38
+16%
|
36
-5%
|
40
+12%
|
35
-13%
|
29
-18%
|
30
+5%
|
26
-12%
|
24
-7%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(4)
|
(4)
|
(5)
|
(2)
|
(0)
|
1
|
1
|
(0)
|
1
|
(0)
|
(2)
|
(0)
|
(2)
|
0
|
0
|
(1)
|
1
|
3
|
2
|
4
|
5
|
3
|
2
|
1
|
2
|
|
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
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
0
|
(0)
|
0
|
|
Pre-Tax Income |
27
N/A
|
22
-19%
|
27
+21%
|
31
+16%
|
25
-18%
|
36
+42%
|
32
-10%
|
31
-5%
|
29
-7%
|
25
-14%
|
18
-28%
|
22
+23%
|
32
+46%
|
38
+19%
|
41
+8%
|
40
-3%
|
31
-22%
|
33
+8%
|
40
+20%
|
37
-7%
|
44
+17%
|
39
-10%
|
31
-23%
|
32
+5%
|
27
-14%
|
27
-3%
|
|
Net Income | |||||||||||||||||||||||||||
Tax Provision |
(7)
|
(6)
|
(6)
|
(7)
|
(6)
|
(8)
|
(8)
|
(7)
|
(8)
|
(6)
|
(5)
|
(6)
|
(7)
|
(9)
|
(9)
|
(9)
|
(6)
|
(7)
|
(10)
|
(9)
|
(11)
|
(11)
|
(8)
|
(7)
|
(6)
|
(3)
|
|
Income from Continuing Operations |
20
|
16
|
21
|
24
|
20
|
28
|
25
|
23
|
21
|
18
|
13
|
16
|
24
|
29
|
32
|
31
|
25
|
27
|
30
|
28
|
33
|
29
|
23
|
25
|
22
|
23
|
|
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
|
|
Net Income (Common) |
20
N/A
|
16
-23%
|
21
+31%
|
24
+17%
|
20
-19%
|
28
+45%
|
25
-13%
|
23
-5%
|
21
-10%
|
18
-13%
|
13
-28%
|
16
+23%
|
24
+51%
|
29
+17%
|
32
+13%
|
31
-5%
|
24
-20%
|
27
+10%
|
30
+12%
|
28
-6%
|
33
+17%
|
29
-12%
|
23
-21%
|
25
+8%
|
22
-12%
|
23
+6%
|
|
EPS (Diluted) |
0.27
N/A
|
0.21
-22%
|
0.27
+29%
|
0.31
+15%
|
0.24
-23%
|
0.35
+46%
|
0.31
-11%
|
0.29
-6%
|
0.26
-10%
|
0.23
-12%
|
0.17
-26%
|
0.2
+18%
|
0.31
+55%
|
0.38
+23%
|
0.43
+13%
|
0.41
-5%
|
0.33
-20%
|
0.36
+9%
|
0.41
+14%
|
0.38
-7%
|
0.44
+16%
|
0.38
-14%
|
0.3
-21%
|
0.32
+7%
|
0.28
-13%
|
0.3
+7%
|