NoHo Partners Oyj
OMXH:NOHO
Income Statement
Earnings Waterfall
NoHo Partners Oyj
Income Statement
NoHo Partners Oyj
| Jun-2013 | Sep-2013 | Dec-2013 | 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
9
|
1
|
3
|
4
|
12
|
6
|
8
|
10
|
12
|
13
|
14
|
15
|
17
|
19
|
20
|
20
|
19
|
19
|
0
|
0
|
0
|
|
| Revenue |
66
N/A
|
66
+0%
|
65
-1%
|
66
+1%
|
71
+8%
|
78
+10%
|
87
+11%
|
95
+10%
|
101
+6%
|
109
+7%
|
114
+5%
|
116
+2%
|
122
+5%
|
127
+4%
|
130
+2%
|
135
+4%
|
146
+9%
|
166
+13%
|
186
+12%
|
203
+9%
|
186
-8%
|
196
+6%
|
210
+7%
|
214
+2%
|
255
+19%
|
265
+4%
|
273
+3%
|
270
-1%
|
221
-18%
|
200
-9%
|
157
-22%
|
127
-19%
|
142
+12%
|
148
+4%
|
186
+26%
|
214
+15%
|
270
+26%
|
294
+9%
|
313
+6%
|
340
+9%
|
343
+1%
|
353
+3%
|
372
+5%
|
390
+5%
|
404
+4%
|
414
+3%
|
347
-16%
|
433
+25%
|
414
-4%
|
398
-4%
|
358
-10%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(26)
|
(26)
|
(26)
|
(26)
|
(28)
|
(28)
|
(28)
|
(29)
|
(28)
|
(28)
|
(28)
|
(29)
|
(29)
|
(30)
|
(30)
|
(31)
|
(32)
|
(34)
|
(36)
|
(38)
|
(43)
|
(52)
|
(62)
|
(67)
|
(74)
|
(78)
|
(85)
|
(88)
|
(75)
|
(71)
|
(58)
|
(46)
|
(52)
|
(53)
|
(64)
|
(73)
|
(92)
|
(100)
|
(106)
|
(114)
|
(114)
|
(116)
|
(122)
|
(127)
|
(132)
|
(137)
|
(115)
|
(145)
|
(139)
|
(135)
|
(124)
|
|
| Gross Profit |
39
N/A
|
39
+1%
|
39
-1%
|
40
+2%
|
44
+9%
|
50
+15%
|
58
+17%
|
66
+14%
|
73
+11%
|
81
+10%
|
85
+6%
|
88
+3%
|
93
+5%
|
97
+5%
|
100
+3%
|
104
+4%
|
114
+10%
|
132
+15%
|
150
+14%
|
165
+10%
|
143
-13%
|
144
+0%
|
148
+3%
|
146
-1%
|
181
+24%
|
187
+3%
|
188
+1%
|
181
-4%
|
147
-19%
|
129
-12%
|
99
-24%
|
81
-18%
|
91
+12%
|
95
+5%
|
122
+28%
|
142
+16%
|
178
+26%
|
194
+9%
|
207
+7%
|
226
+9%
|
229
+1%
|
237
+3%
|
250
+6%
|
263
+5%
|
272
+3%
|
278
+2%
|
232
-16%
|
288
+24%
|
275
-5%
|
264
-4%
|
234
-11%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(34)
|
(35)
|
(35)
|
(36)
|
(39)
|
(45)
|
(53)
|
(60)
|
(67)
|
(74)
|
(78)
|
(81)
|
(85)
|
(89)
|
(91)
|
(94)
|
(105)
|
(122)
|
(139)
|
(154)
|
(126)
|
(129)
|
(128)
|
(126)
|
(160)
|
(159)
|
(158)
|
(163)
|
(145)
|
(135)
|
(122)
|
(108)
|
(112)
|
(115)
|
(133)
|
(134)
|
(153)
|
(164)
|
(181)
|
(187)
|
(196)
|
(203)
|
(214)
|
(226)
|
(236)
|
(241)
|
(198)
|
(247)
|
(235)
|
(226)
|
(202)
|
|
| Selling, General & Administrative |
(11)
|
(11)
|
(16)
|
(10)
|
(12)
|
(15)
|
(27)
|
(25)
|
(29)
|
(34)
|
(44)
|
(38)
|
(41)
|
(43)
|
(55)
|
(48)
|
(56)
|
(69)
|
(94)
|
(94)
|
(66)
|
(55)
|
(47)
|
(36)
|
(61)
|
(62)
|
(63)
|
(66)
|
(57)
|
(55)
|
(48)
|
(41)
|
(44)
|
(45)
|
(53)
|
(59)
|
(69)
|
(75)
|
(78)
|
(83)
|
(85)
|
(88)
|
(94)
|
(100)
|
(105)
|
(108)
|
(85)
|
(111)
|
(105)
|
(100)
|
(88)
|
|
| Depreciation & Amortization |
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
(17)
|
(15)
|
(25)
|
(33)
|
(36)
|
(44)
|
(44)
|
(50)
|
(50)
|
(50)
|
(52)
|
(48)
|
(49)
|
(44)
|
(47)
|
(47)
|
(47)
|
(47)
|
(48)
|
(49)
|
(51)
|
(53)
|
(56)
|
(58)
|
(59)
|
(60)
|
(62)
|
(60)
|
(58)
|
(57)
|
|
| Other Operating Expenses |
(19)
|
(19)
|
(14)
|
(20)
|
(22)
|
(24)
|
(20)
|
(28)
|
(30)
|
(31)
|
(25)
|
(33)
|
(34)
|
(35)
|
(25)
|
(36)
|
(39)
|
(42)
|
(34)
|
(48)
|
(47)
|
(56)
|
(67)
|
(65)
|
(66)
|
(61)
|
(51)
|
(53)
|
(38)
|
(31)
|
(24)
|
(15)
|
(21)
|
(21)
|
(36)
|
(28)
|
(36)
|
(42)
|
(57)
|
(56)
|
(62)
|
(65)
|
(67)
|
(71)
|
(73)
|
(74)
|
(53)
|
(74)
|
(70)
|
(68)
|
(56)
|
|
| Operating Income |
5
N/A
|
4
-12%
|
4
-11%
|
4
+4%
|
4
+2%
|
5
+18%
|
5
+4%
|
6
+15%
|
6
+1%
|
7
+10%
|
8
+16%
|
7
-13%
|
8
+14%
|
8
+10%
|
9
+7%
|
10
+6%
|
9
-2%
|
10
+7%
|
11
+8%
|
11
+1%
|
17
+59%
|
15
-11%
|
20
+27%
|
20
+1%
|
20
+4%
|
28
+36%
|
30
+7%
|
18
-39%
|
2
-91%
|
(6)
N/A
|
(23)
-284%
|
(27)
-21%
|
(22)
+21%
|
(20)
+8%
|
(11)
+47%
|
7
N/A
|
25
+255%
|
30
+17%
|
26
-14%
|
39
+51%
|
33
-14%
|
34
+1%
|
37
+8%
|
37
+1%
|
36
-3%
|
37
+3%
|
34
-8%
|
42
+23%
|
40
-5%
|
37
-6%
|
32
-13%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(6)
|
(6)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(19)
|
(12)
|
(18)
|
(18)
|
(16)
|
(16)
|
(18)
|
(19)
|
(17)
|
(16)
|
(18)
|
(17)
|
(16)
|
(14)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(0)
|
(4)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(2)
|
(1)
|
(2)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(11)
|
(4)
|
(6)
|
(8)
|
(7)
|
(9)
|
(8)
|
(7)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Pre-Tax Income |
5
N/A
|
4
-13%
|
4
-9%
|
4
+7%
|
4
+1%
|
5
+19%
|
5
+3%
|
5
+12%
|
5
N/A
|
6
+5%
|
6
+10%
|
6
-9%
|
6
+14%
|
7
+17%
|
8
+7%
|
8
+7%
|
8
-3%
|
9
+6%
|
8
-8%
|
8
+2%
|
15
+77%
|
12
-15%
|
14
+15%
|
19
+32%
|
20
+7%
|
27
+34%
|
25
-6%
|
12
-51%
|
(7)
N/A
|
(15)
-121%
|
(35)
-128%
|
(37)
-6%
|
(32)
+14%
|
(31)
+2%
|
(13)
+59%
|
(5)
+61%
|
13
N/A
|
11
-17%
|
9
-17%
|
16
+79%
|
9
-45%
|
11
+20%
|
13
+21%
|
10
-21%
|
9
-10%
|
13
+43%
|
13
+1%
|
20
+50%
|
18
-8%
|
17
-7%
|
15
-14%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
2
|
3
|
5
|
6
|
5
|
6
|
2
|
2
|
(2)
|
(3)
|
(4)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(3)
|
|
| Income from Continuing Operations |
4
|
3
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
4
|
5
|
4
|
5
|
5
|
6
|
6
|
6
|
7
|
5
|
6
|
12
|
11
|
14
|
19
|
19
|
25
|
24
|
12
|
(5)
|
(13)
|
(29)
|
(31)
|
(26)
|
(26)
|
(10)
|
(3)
|
12
|
8
|
5
|
11
|
4
|
7
|
10
|
8
|
7
|
11
|
12
|
17
|
16
|
15
|
12
|
|
| Income to Minority Interest |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
3
|
3
|
3
|
3
|
(0)
|
(2)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
|
| Net Income (Common) |
3
N/A
|
2
-14%
|
3
+5%
|
3
+21%
|
3
-4%
|
4
+17%
|
3
-2%
|
4
+16%
|
4
-3%
|
5
+16%
|
5
+11%
|
5
-10%
|
5
+9%
|
5
+4%
|
6
+9%
|
6
+6%
|
6
-5%
|
6
+4%
|
5
-14%
|
5
-1%
|
7
+41%
|
3
-52%
|
5
+36%
|
7
+52%
|
9
+30%
|
47
+419%
|
45
-5%
|
36
-19%
|
23
-37%
|
(14)
N/A
|
(27)
-100%
|
(29)
-5%
|
(24)
+18%
|
(23)
+2%
|
(11)
+54%
|
(5)
+56%
|
8
N/A
|
3
-59%
|
2
-53%
|
7
+367%
|
2
-79%
|
5
+213%
|
8
+68%
|
6
-30%
|
4
-22%
|
8
+81%
|
11
+45%
|
13
+12%
|
35
+175%
|
34
-3%
|
33
-3%
|
|
| EPS (Diluted) |
0.27
N/A
|
0.23
-15%
|
0.24
+4%
|
0.3
+25%
|
0.29
-3%
|
0.24
-17%
|
0.22
-8%
|
0.25
+14%
|
0.18
-28%
|
0.27
+50%
|
0.31
+15%
|
0.32
+3%
|
0.32
N/A
|
0.32
N/A
|
0.35
+9%
|
0.38
+9%
|
0.36
-5%
|
0.37
+3%
|
0.3
-19%
|
0.34
+13%
|
0.31
-9%
|
0.18
-42%
|
0.25
+39%
|
0.19
-24%
|
0.48
+153%
|
2.43
+406%
|
2.34
-4%
|
2.04
-13%
|
1.19
-42%
|
-0.78
N/A
|
-1.44
-85%
|
-1.5
-4%
|
-1.2
+20%
|
-1.24
-3%
|
-0.55
+56%
|
-0.24
+56%
|
0.39
N/A
|
0.16
-59%
|
0.07
-56%
|
0.35
+400%
|
0.06
-83%
|
0.22
+267%
|
0.37
+68%
|
0.27
-27%
|
0.21
-22%
|
0.36
+71%
|
0.53
+47%
|
0.63
+19%
|
1.64
+160%
|
1.67
+2%
|
1.08
-35%
|
|