Vaisala Oyj
OMXH:VAIAS
Income Statement
Earnings Waterfall
Vaisala Oyj
Revenue
|
520.7m
EUR
|
Cost of Revenue
|
-232.3m
EUR
|
Gross Profit
|
288.4m
EUR
|
Operating Expenses
|
-227.9m
EUR
|
Operating Income
|
60.5m
EUR
|
Other Expenses
|
-15.9m
EUR
|
Net Income
|
44.6m
EUR
|
Income Statement
Vaisala 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 |
265
N/A
|
269
+1%
|
285
+6%
|
300
+5%
|
301
+0%
|
309
+3%
|
313
+1%
|
319
+2%
|
329
+3%
|
327
0%
|
327
+0%
|
319
-2%
|
319
0%
|
318
0%
|
323
+2%
|
333
+3%
|
341
+2%
|
346
+2%
|
343
-1%
|
349
+2%
|
357
+2%
|
373
+4%
|
394
+6%
|
404
+2%
|
407
+1%
|
402
-1%
|
391
-3%
|
380
-3%
|
384
+1%
|
402
+5%
|
420
+4%
|
438
+4%
|
465
+6%
|
476
+2%
|
498
+5%
|
514
+3%
|
527
+3%
|
538
+2%
|
535
-1%
|
540
+1%
|
521
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(135)
|
(138)
|
(142)
|
(147)
|
(149)
|
(153)
|
(155)
|
(156)
|
(157)
|
(157)
|
(156)
|
(154)
|
(154)
|
(151)
|
(154)
|
(159)
|
(162)
|
(167)
|
(163)
|
(164)
|
(166)
|
(170)
|
(180)
|
(182)
|
(181)
|
(178)
|
(171)
|
(167)
|
(170)
|
(178)
|
(185)
|
(196)
|
(206)
|
(211)
|
(225)
|
(232)
|
(238)
|
(243)
|
(237)
|
(239)
|
(232)
|
|
Gross Profit |
130
N/A
|
131
+1%
|
142
+8%
|
153
+8%
|
152
-1%
|
156
+3%
|
158
+2%
|
163
+3%
|
172
+5%
|
171
-1%
|
171
+0%
|
165
-4%
|
165
+0%
|
167
+1%
|
169
+1%
|
174
+3%
|
178
+2%
|
179
+1%
|
180
+1%
|
185
+3%
|
191
+3%
|
203
+6%
|
214
+5%
|
221
+3%
|
226
+2%
|
224
-1%
|
220
-2%
|
213
-3%
|
214
+1%
|
225
+5%
|
235
+5%
|
242
+3%
|
258
+7%
|
264
+2%
|
273
+3%
|
282
+3%
|
289
+3%
|
295
+2%
|
297
+1%
|
302
+1%
|
288
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(120)
|
(124)
|
(128)
|
(127)
|
(130)
|
(132)
|
(133)
|
(132)
|
(135)
|
(135)
|
(144)
|
(141)
|
(139)
|
(140)
|
(132)
|
(133)
|
(134)
|
(136)
|
(137)
|
(148)
|
(158)
|
(167)
|
(176)
|
(177)
|
(179)
|
(177)
|
(169)
|
(169)
|
(167)
|
(174)
|
(185)
|
(187)
|
(199)
|
(206)
|
(211)
|
(220)
|
(231)
|
(235)
|
(234)
|
(235)
|
(228)
|
|
Selling, General & Administrative |
(86)
|
(89)
|
(91)
|
(83)
|
(94)
|
(96)
|
(97)
|
(86)
|
(96)
|
(95)
|
(105)
|
(84)
|
(103)
|
(102)
|
(93)
|
(89)
|
(94)
|
(94)
|
(95)
|
(95)
|
(110)
|
(116)
|
(122)
|
(110)
|
(125)
|
(121)
|
(118)
|
(104)
|
(115)
|
(121)
|
(126)
|
(130)
|
(137)
|
(143)
|
(150)
|
(143)
|
(165)
|
(168)
|
(168)
|
(153)
|
(163)
|
|
Research & Development |
(29)
|
(31)
|
(33)
|
(34)
|
(34)
|
(35)
|
(35)
|
(36)
|
(37)
|
(38)
|
(38)
|
(37)
|
(39)
|
(39)
|
(39)
|
(39)
|
(40)
|
(41)
|
(43)
|
(45)
|
(48)
|
(51)
|
(53)
|
(52)
|
(54)
|
(53)
|
(52)
|
(52)
|
0
|
(40)
|
(41)
|
(50)
|
(57)
|
(59)
|
(61)
|
(61)
|
(66)
|
(67)
|
(67)
|
(66)
|
(66)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(17)
|
0
|
|
Other Operating Expenses |
(5)
|
(4)
|
(4)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(3)
|
(3)
|
(1)
|
0
|
2
|
2
|
0
|
1
|
(0)
|
(0)
|
1
|
0
|
0
|
(0)
|
(2)
|
1
|
(1)
|
(2)
|
1
|
0
|
(51)
|
(13)
|
(17)
|
8
|
(6)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Operating Income |
10
N/A
|
7
-31%
|
15
+113%
|
26
+81%
|
22
-17%
|
24
+9%
|
25
+6%
|
31
+23%
|
36
+16%
|
36
-2%
|
27
-25%
|
23
-13%
|
26
+11%
|
28
+7%
|
37
+34%
|
42
+12%
|
44
+6%
|
44
-1%
|
43
0%
|
37
-14%
|
33
-11%
|
36
+8%
|
38
+5%
|
44
+18%
|
46
+4%
|
47
+2%
|
50
+7%
|
44
-12%
|
48
+8%
|
51
+6%
|
50
-1%
|
55
+9%
|
59
+8%
|
59
-1%
|
62
+5%
|
63
+1%
|
58
-7%
|
60
+3%
|
63
+5%
|
66
+5%
|
61
-9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
2
|
3
|
7
|
6
|
3
|
4
|
(2)
|
(1)
|
(1)
|
0
|
1
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
(0)
|
2
|
2
|
1
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(2)
|
(0)
|
0
|
(1)
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
0
|
|
Pre-Tax Income |
9
N/A
|
6
-29%
|
16
+165%
|
29
+77%
|
29
-1%
|
29
+2%
|
28
-3%
|
33
+16%
|
34
+3%
|
35
+3%
|
26
-26%
|
22
-15%
|
27
+21%
|
27
+1%
|
36
+34%
|
38
+5%
|
41
+7%
|
41
+2%
|
42
+0%
|
38
-10%
|
33
-11%
|
35
+5%
|
38
+8%
|
40
+7%
|
45
+12%
|
45
+1%
|
47
+3%
|
41
-12%
|
44
+7%
|
47
+7%
|
48
+1%
|
48
+1%
|
58
+20%
|
57
-1%
|
59
+3%
|
60
+1%
|
55
-8%
|
56
+2%
|
59
+6%
|
63
+6%
|
57
-9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(4)
|
(4)
|
(7)
|
(11)
|
(11)
|
(12)
|
(12)
|
(8)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(11)
|
(13)
|
(15)
|
(15)
|
(14)
|
(13)
|
(14)
|
(14)
|
(13)
|
|
Income from Continuing Operations |
6
|
4
|
12
|
23
|
23
|
24
|
23
|
28
|
28
|
29
|
22
|
19
|
23
|
23
|
30
|
27
|
29
|
30
|
30
|
30
|
26
|
27
|
30
|
34
|
38
|
38
|
40
|
33
|
35
|
39
|
40
|
39
|
47
|
44
|
44
|
45
|
41
|
43
|
45
|
49
|
44
|
|
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)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
6
N/A
|
4
-38%
|
12
+233%
|
23
+95%
|
23
-3%
|
24
+4%
|
23
-3%
|
28
+20%
|
28
+3%
|
29
+3%
|
22
-23%
|
19
-16%
|
23
+20%
|
23
+1%
|
30
+30%
|
27
-8%
|
29
+7%
|
30
+2%
|
30
+0%
|
30
-1%
|
26
-11%
|
27
+5%
|
30
+9%
|
34
+12%
|
38
+12%
|
38
+2%
|
39
+3%
|
33
-17%
|
35
+7%
|
38
+10%
|
40
+4%
|
39
-2%
|
46
+19%
|
44
-6%
|
44
+0%
|
45
+3%
|
41
-9%
|
43
+4%
|
45
+6%
|
49
+9%
|
45
-9%
|
|
EPS (Diluted) |
0.16
N/A
|
0.1
-38%
|
0.33
+230%
|
0.64
+94%
|
0.62
-3%
|
0.64
+3%
|
0.63
-2%
|
0.75
+19%
|
0.77
+3%
|
0.79
+3%
|
0.61
-23%
|
0.52
-15%
|
0.62
+19%
|
0.63
+2%
|
0.81
+29%
|
0.75
-7%
|
1.61
+115%
|
0.87
-46%
|
0.82
-6%
|
0.81
-1%
|
0.72
-11%
|
0.75
+4%
|
0.82
+9%
|
0.93
+13%
|
1.04
+12%
|
1.06
+2%
|
1.09
+3%
|
0.91
-17%
|
0.97
+7%
|
1.06
+9%
|
1.1
+4%
|
1.07
-3%
|
1.28
+20%
|
1.2
-6%
|
1.2
N/A
|
1.24
+3%
|
1.13
-9%
|
1.17
+4%
|
1.24
+6%
|
1.34
+8%
|
1.23
-8%
|