Kahoot ASA
OSE:KAHOT
Income Statement
Earnings Waterfall
Kahoot ASA
Revenue
|
157.3m
USD
|
Cost of Revenue
|
-7.6m
USD
|
Gross Profit
|
149.7m
USD
|
Operating Expenses
|
-154.8m
USD
|
Operating Income
|
-5.1m
USD
|
Other Expenses
|
11m
USD
|
Net Income
|
5.9m
USD
|
Income Statement
Kahoot ASA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
14
N/A
|
22
+60%
|
29
+32%
|
45
+53%
|
57
+28%
|
69
+21%
|
91
+31%
|
109
+20%
|
127
+16%
|
140
+10%
|
146
+4%
|
152
+4%
|
157
+4%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(2)
|
(2)
|
(8)
|
(4)
|
(5)
|
(6)
|
(16)
|
(7)
|
(7)
|
(8)
|
(22)
|
(7)
|
(8)
|
|
Gross Profit |
12
N/A
|
20
+63%
|
22
+9%
|
40
+88%
|
52
+28%
|
64
+22%
|
75
+18%
|
102
+35%
|
119
+17%
|
132
+11%
|
123
-6%
|
145
+17%
|
150
+4%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(25)
|
(29)
|
(41)
|
(60)
|
(63)
|
(78)
|
(78)
|
(105)
|
(129)
|
(141)
|
(128)
|
(150)
|
(155)
|
|
Selling, General & Administrative |
(16)
|
(17)
|
(32)
|
(36)
|
(31)
|
(41)
|
(43)
|
(52)
|
(69)
|
(79)
|
(83)
|
(90)
|
(95)
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(8)
|
(10)
|
(12)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
|
Other Operating Expenses |
(6)
|
(10)
|
(7)
|
(20)
|
(25)
|
(30)
|
(24)
|
(41)
|
(46)
|
(46)
|
(31)
|
(46)
|
(45)
|
|
Operating Income |
(12)
N/A
|
(9)
+25%
|
(20)
-112%
|
(20)
-1%
|
(11)
+46%
|
(15)
-37%
|
(3)
+83%
|
(4)
-43%
|
(10)
-169%
|
(9)
+4%
|
(5)
+48%
|
(5)
-8%
|
(5)
+4%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(0)
|
(1)
|
(15)
|
(16)
|
(16)
|
(14)
|
2
|
2
|
1
|
(4)
|
(1)
|
0
|
2
|
|
Non-Reccuring Items |
0
|
(1)
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
(13)
N/A
|
(11)
+11%
|
(35)
-209%
|
(36)
-2%
|
(27)
+25%
|
(29)
-7%
|
(4)
+87%
|
(2)
+50%
|
(8)
-349%
|
(14)
-61%
|
(6)
+57%
|
(5)
+16%
|
(3)
+43%
|
|
Net Income | ||||||||||||||
Tax Provision |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
8
|
8
|
9
|
|
Income from Continuing Operations |
(13)
|
(11)
|
(35)
|
(35)
|
(26)
|
(27)
|
(2)
|
0
|
(6)
|
(11)
|
2
|
3
|
6
|
|
Net Income (Common) |
(13)
N/A
|
(11)
+12%
|
(35)
-207%
|
(35)
-1%
|
(26)
+27%
|
(27)
-5%
|
(2)
+93%
|
0
N/A
|
(6)
N/A
|
(11)
-82%
|
2
N/A
|
3
+53%
|
6
+69%
|