Next Games Oyj
OTC:NXXTF
Income Statement
Earnings Waterfall
Next Games Oyj
Revenue
|
25.2m
EUR
|
Cost of Revenue
|
-11.7m
EUR
|
Gross Profit
|
13.5m
EUR
|
Operating Expenses
|
-19.1m
EUR
|
Operating Income
|
-5.6m
EUR
|
Other Expenses
|
300k
EUR
|
Net Income
|
-5.3m
EUR
|
Income Statement
Next Games Oyj
Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | ||
---|---|---|---|---|---|
Revenue | |||||
Revenue |
30
N/A
|
27
-9%
|
25
-8%
|
25
+0%
|
|
Gross Profit | |||||
Cost of Revenue |
(14)
|
(13)
|
(12)
|
(12)
|
|
Gross Profit |
16
N/A
|
14
-11%
|
13
-9%
|
14
+4%
|
|
Operating Income | |||||
Operating Expenses |
(22)
|
(18)
|
(17)
|
(19)
|
|
Selling, General & Administrative |
(17)
|
(13)
|
(12)
|
(13)
|
|
Research & Development |
(3)
|
(4)
|
(4)
|
(4)
|
|
Depreciation & Amortization |
(1)
|
(2)
|
(3)
|
(3)
|
|
Other Operating Expenses |
0
|
1
|
1
|
1
|
|
Operating Income |
(6)
N/A
|
(3)
+39%
|
(4)
-18%
|
(6)
-40%
|
|
Pre-Tax Income | |||||
Interest Income Expense |
(0)
|
(1)
|
(0)
|
0
|
|
Pre-Tax Income |
(6)
N/A
|
(4)
+31%
|
(4)
-7%
|
(6)
-27%
|
|
Net Income | |||||
Tax Provision |
(0)
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(6)
|
(4)
|
(4)
|
(5)
|
|
Net Income (Common) |
(6)
N/A
|
(4)
+36%
|
(4)
-8%
|
(5)
-26%
|
|
EPS (Diluted) |
-0.22
N/A
|
-0.14
+36%
|
-0.14
N/A
|
-0.17
-21%
|