Income Statement

Revenue

+10%

+19%

10Y

Currency: EUR

	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	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	41	0	0	0	43	0	0	0	45	0	0	0	49	0	0	0	53	0	0	0	56	0	0	0	62	0	0	0	80	0	0	0	138	0	0	0	0
Revenue	352 N/A	339 -3%	336 -1%	336 0%	337 +0%	342 +1%	348 +2%	353 +2%	359 +2%	362 +1%	365 +1%	371 +2%	375 +1%	380 +1%	381 +0%	382 +0%	384 +1%	385 +0%	387 +0%	389 +0%	392 +1%	394 +1%	398 +1%	405 +2%	413 +2%	422 +2%	430 +2%	437 +1%	442 +1%	447 +1%	451 +1%	452 +0%	452 N/A	453 +0%	457 +1%	457 +0%	455 0%
Gross Profit
Cost of Revenue	(129)	(132)	(130)	(129)	(121)	(128)	(128)	(126)	(125)	(125)	(123)	(124)	(128)	(127)	(127)	(128)	(126)	(128)	(130)	(129)	(129)	(130)	(130)	(132)	(133)	(139)	(141)	(143)	(145)	(149)	(149)	(148)	(150)	(148)	(151)	(151)	(148)
Gross Profit	222 N/A	207 -7%	207 0%	207 +0%	216 +4%	214 -1%	220 +3%	228 +4%	234 +3%	237 +1%	242 +2%	247 +2%	247 +0%	253 +2%	255 +1%	254 0%	258 +1%	257 0%	257 +0%	261 +1%	262 +1%	264 +1%	267 +1%	273 +2%	280 +2%	283 +1%	289 +2%	294 +2%	297 +1%	298 +0%	301 +1%	304 +1%	303 0%	305 +1%	306 +0%	306 +0%	308 +1%
Operating Income
Operating Expenses	(40)	(39)	(38)	(38)	(38)	(37)	(39)	(38)	(38)	(39)	(38)	(38)	(38)	(39)	(38)	(38)	(36)	(36)	(35)	(35)	(35)	(35)	(36)	(38)	(41)	(41)	(42)	(43)	(43)	(42)	(41)	(40)	(38)	(37)	(44)	(45)	(45)
Selling, General & Administrative	(37)	(36)	(38)	(38)	(37)	(38)	(39)	(39)	(39)	(39)	(38)	(39)	(39)	(40)	(39)	(39)	(38)	(37)	(37)	(37)	(37)	(38)	(38)	(40)	(43)	(43)	(45)	(46)	(46)	(45)	(43)	(42)	(39)	(39)	(40)	(40)	(41)
Depreciation & Amortization	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(9)	(9)	(8)
Other Operating Expenses	(1)	(2)	1	1	1	2	1	1	1	1	1	2	2	2	2	3	3	3	3	3	4	4	4	3	4	4	4	4	4	4	3	3	3	3	4	4	4
Operating Income	183 N/A	168 -8%	168 +0%	168 +0%	178 +6%	176 -1%	181 +2%	190 +5%	196 +3%	198 +1%	204 +3%	209 +2%	209 +0%	214 +2%	217 +1%	216 0%	221 +2%	221 N/A	222 +0%	226 +2%	228 +1%	229 +1%	232 +1%	236 +2%	239 +1%	242 +1%	247 +2%	251 +2%	254 +1%	256 +1%	260 +1%	264 +2%	265 +0%	268 +1%	262 -2%	262 0%	262 +0%
Pre-Tax Income
Interest Income Expense	106	119	148	170	90	83	90	69	84	69	57	60	824	830	815	822	173	295	591	583	1 054	936	658	676	(737)	(780)	(809)	(993)	(372)	(353)	(533)	(398)	(237)	(292)	(194)	(212)	(236)
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	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	1	(2)	(2)	0	(1)	(1)	(1)	0	(2)	0	0	0	(2)	(0)	0	0	(3)	0	0	0	(3)	(0)	0	0	(2)	(0)	0	0	5	(0)	0	(0)	(2)	(0)	0	0	0
Pre-Tax Income	290 N/A	287 -1%	316 +10%	338 +7%	267 -21%	260 -3%	270 +4%	259 -4%	277 +7%	267 -4%	262 -2%	269 +3%	1 031 +283%	1 044 +1%	1 032 -1%	1 038 +1%	391 -62%	517 +32%	813 +57%	809 0%	1 279 +58%	1 165 -9%	890 -24%	911 +2%	(500) N/A	(539) -8%	(562) -4%	(741) -32%	(112) +85%	(97) +14%	(273) -181%	(134) +51%	26 N/A	(24) N/A	68 N/A	50 -26%	27 -46%
Net Income
Tax Provision	(58)	(57)	(64)	(71)	(54)	(53)	(55)	(50)	(56)	(52)	(51)	(53)	(206)	(210)	(207)	(208)	(78)	(104)	(162)	(162)	(256)	(233)	(178)	(182)	100	108	112	148	23	20	56	28	(5)	5	(14)	(10)	(6)
Income from Continuing Operations	232	229	252	268	213	207	215	208	222	215	211	216	825	835	825	830	313	413	650	647	1 023	932	712	729	(400)	(431)	(450)	(593)	(89)	(77)	(217)	(106)	21	(19)	54	40	21
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
Net Income (Common)	232 N/A	230 -1%	252 +10%	268 +6%	213 -21%	207 -3%	215 +4%	208 -3%	222 +7%	215 -3%	211 -2%	216 +3%	825 +282%	835 +1%	825 -1%	831 +1%	313 -62%	413 +32%	650 +57%	647 0%	1 023 +58%	932 -9%	712 -24%	729 +2%	(400) N/A	(431) -8%	(450) -4%	(593) -32%	(89) +85%	(77) +14%	(217) -183%	(106) +51%	21 N/A	(19) N/A	54 N/A	39 -27%	21 -47%
EPS (Diluted)	1.01 N/A	1 -1%	1.1 +10%	1.17 +6%	0.93 -21%	0.9 -3%	0.94 +4%	0.84 -11%	0.93 +11%	0.87 -6%	0.85 -2%	0.87 +2%	3.34 +284%	3.38 +1%	3.34 -1%	3.36 +1%	1.27 -62%	1.67 +31%	2.63 +57%	2.62 0%	4.14 +58%	3.77 -9%	2.88 -24%	2.95 +2%	-1.62 N/A	-1.74 -7%	-1.82 -5%	-2.42 -33%	-0.36 +85%	-0.31 +14%	-0.88 -184%	-0.43 +51%	0.09 N/A	-0.08 N/A	0.22 N/A	0.16 -27%	0.08 -50%

Income Statement Balance Sheet Cash Flow Statement

Kojamo Oyj
OTC:KOJAF

Income Statement

Earnings Waterfall
Kojamo Oyj

Income Statement
Kojamo Oyj

See Also

Company

Help

Tools

Stocks

Kojamo Oyj OTC:KOJAF

Income Statement

Earnings Waterfall Kojamo Oyj

Income Statement Kojamo Oyj

See Also

Company

Help

Tools

Stocks

Kojamo Oyj
OTC:KOJAF

Earnings Waterfall
Kojamo Oyj

Income Statement
Kojamo Oyj