Petros Petropoulos SA
ATHEX:PETRO
Income Statement
Earnings Waterfall
Petros Petropoulos SA
Income Statement
Petros Petropoulos SA
| Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
3
|
0
|
4
|
0
|
|
| Revenue |
42
N/A
|
48
+14%
|
65
+35%
|
74
+13%
|
60
-19%
|
88
+47%
|
83
-6%
|
81
-3%
|
102
+27%
|
79
-23%
|
82
+4%
|
88
+8%
|
90
+2%
|
90
+1%
|
92
+2%
|
93
+2%
|
97
+4%
|
107
+10%
|
119
+11%
|
121
+1%
|
125
+3%
|
123
-2%
|
113
-8%
|
104
-8%
|
97
-7%
|
84
-13%
|
83
-2%
|
81
-2%
|
78
-4%
|
79
+1%
|
74
-6%
|
75
+2%
|
72
-4%
|
71
-1%
|
63
-11%
|
60
-5%
|
55
-9%
|
51
-7%
|
50
-2%
|
49
-2%
|
52
+6%
|
53
+2%
|
55
+4%
|
56
+2%
|
61
+8%
|
64
+5%
|
66
+4%
|
73
+9%
|
76
+4%
|
77
+2%
|
80
+4%
|
94
+17%
|
107
+13%
|
117
+10%
|
106
-10%
|
118
+11%
|
146
+25%
|
156
+6%
|
152
-3%
|
156
+3%
|
179
+14%
|
214
+20%
|
230
+8%
|
240
+4%
|
248
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(34)
|
(39)
|
(53)
|
(61)
|
(49)
|
(72)
|
(67)
|
(65)
|
(82)
|
(64)
|
(66)
|
(72)
|
(74)
|
(73)
|
(75)
|
(75)
|
(77)
|
(85)
|
(95)
|
(96)
|
(101)
|
(99)
|
(91)
|
(85)
|
(78)
|
(69)
|
(67)
|
(64)
|
(62)
|
(62)
|
(58)
|
(60)
|
(57)
|
(57)
|
(50)
|
(48)
|
(44)
|
(40)
|
(41)
|
(40)
|
(42)
|
(43)
|
(45)
|
(45)
|
(49)
|
(52)
|
(54)
|
(59)
|
(62)
|
(63)
|
(65)
|
(76)
|
(88)
|
(98)
|
(87)
|
(97)
|
(121)
|
(129)
|
(126)
|
(127)
|
(144)
|
(173)
|
(185)
|
(191)
|
(196)
|
|
| Gross Profit |
9
N/A
|
9
+10%
|
12
+26%
|
13
+9%
|
10
-20%
|
16
+49%
|
15
-2%
|
16
+1%
|
20
+28%
|
15
-23%
|
16
+5%
|
16
+2%
|
16
-1%
|
17
+5%
|
17
0%
|
18
+7%
|
20
+12%
|
23
+12%
|
25
+9%
|
25
+1%
|
24
-2%
|
23
-4%
|
22
-7%
|
20
-10%
|
19
-3%
|
16
-16%
|
16
+1%
|
17
+5%
|
15
-8%
|
16
+6%
|
16
-5%
|
15
-3%
|
15
-3%
|
15
-1%
|
13
-11%
|
12
-6%
|
11
-8%
|
10
-6%
|
10
-9%
|
9
-1%
|
10
+6%
|
10
0%
|
11
+6%
|
11
+3%
|
11
+5%
|
12
+7%
|
13
+5%
|
14
+7%
|
14
+3%
|
14
+2%
|
15
+4%
|
18
+21%
|
19
+5%
|
19
+5%
|
18
-6%
|
20
+10%
|
25
+26%
|
27
+6%
|
26
-4%
|
29
+12%
|
34
+18%
|
41
+20%
|
45
+10%
|
49
+8%
|
51
+6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6)
|
(6)
|
(7)
|
(7)
|
(5)
|
(8)
|
(8)
|
(9)
|
(12)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(13)
|
(13)
|
(15)
|
(15)
|
(15)
|
(15)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(14)
|
(13)
|
(13)
|
(13)
|
(11)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(12)
|
(13)
|
(13)
|
(12)
|
(14)
|
(16)
|
(16)
|
(18)
|
(19)
|
(21)
|
(26)
|
(30)
|
(32)
|
(33)
|
|
| Selling, General & Administrative |
(7)
|
(7)
|
(8)
|
(8)
|
(6)
|
(9)
|
(10)
|
(10)
|
(13)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(14)
|
(9)
|
(15)
|
(20)
|
(15)
|
(17)
|
(18)
|
(20)
|
(22)
|
(23)
|
(29)
|
(32)
|
(35)
|
(36)
|
|
| Depreciation & Amortization |
(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
|
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
|
|
| Other Operating Expenses |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
(1)
|
(0)
|
0
|
(0)
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
(5)
|
2
|
8
|
1
|
1
|
1
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
|
| Operating Income |
3
N/A
|
3
+23%
|
5
+57%
|
6
+10%
|
5
-10%
|
8
+53%
|
7
-11%
|
7
-4%
|
8
+18%
|
5
-36%
|
6
+16%
|
6
+6%
|
6
+5%
|
7
+9%
|
6
-18%
|
7
+17%
|
8
+13%
|
10
+28%
|
10
+2%
|
10
-1%
|
9
-5%
|
8
-14%
|
9
+6%
|
7
-17%
|
7
+3%
|
5
-35%
|
5
-3%
|
5
+7%
|
3
-35%
|
3
-7%
|
2
-40%
|
1
-54%
|
1
-6%
|
2
+96%
|
(1)
N/A
|
(1)
-74%
|
(2)
-99%
|
(2)
-19%
|
(1)
+47%
|
(0)
+55%
|
1
N/A
|
1
+56%
|
2
+58%
|
2
+7%
|
3
+22%
|
3
+4%
|
3
+3%
|
4
+31%
|
4
-6%
|
4
+13%
|
4
0%
|
5
+25%
|
5
+2%
|
7
+22%
|
6
-6%
|
6
+0%
|
10
+53%
|
11
+13%
|
8
-27%
|
10
+25%
|
14
+39%
|
15
+8%
|
15
+3%
|
17
+13%
|
19
+9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(5)
|
(5)
|
(5)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
|
| 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
|
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
|
|
| Gain/Loss on Disposition of Assets |
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
|
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 |
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(3)
|
(0)
|
(3)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
2
|
3
|
2
|
3
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
|
| Pre-Tax Income |
3
N/A
|
3
+22%
|
5
+41%
|
5
+10%
|
4
-13%
|
6
+44%
|
6
-10%
|
6
-3%
|
6
+17%
|
4
-37%
|
5
+18%
|
5
0%
|
5
+6%
|
6
+11%
|
5
-17%
|
6
+21%
|
6
+14%
|
9
+32%
|
8
-7%
|
8
+2%
|
7
-11%
|
5
-24%
|
6
+8%
|
4
-28%
|
5
+18%
|
3
-42%
|
3
+10%
|
4
+30%
|
2
-46%
|
5
+127%
|
4
-16%
|
3
-31%
|
3
+4%
|
1
-81%
|
(2)
N/A
|
(2)
-22%
|
(3)
-48%
|
(4)
-11%
|
(6)
-69%
|
(6)
+8%
|
(4)
+27%
|
(4)
+12%
|
1
N/A
|
1
+33%
|
1
+46%
|
2
+23%
|
2
+13%
|
3
+46%
|
1
-47%
|
2
+38%
|
1
-39%
|
4
+248%
|
4
+5%
|
6
+25%
|
5
-13%
|
5
0%
|
8
+70%
|
10
+20%
|
8
-24%
|
9
+15%
|
11
+29%
|
12
+5%
|
11
-3%
|
13
+12%
|
14
+9%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(4)
|
|
| Income from Continuing Operations |
3
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
4
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
6
|
6
|
6
|
6
|
4
|
5
|
3
|
4
|
2
|
2
|
3
|
1
|
4
|
3
|
2
|
3
|
(0)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(5)
|
(3)
|
(3)
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
3
|
2
|
3
|
4
|
3
|
5
|
7
|
6
|
7
|
8
|
8
|
8
|
9
|
10
|
|
| 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
|
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) |
3
N/A
|
3
+22%
|
3
-11%
|
3
+9%
|
2
-21%
|
3
+33%
|
3
-3%
|
3
+6%
|
4
+18%
|
2
-38%
|
3
+21%
|
3
-5%
|
3
+8%
|
4
+14%
|
3
-9%
|
4
+21%
|
4
+7%
|
6
+34%
|
6
+2%
|
6
+3%
|
6
-6%
|
4
-19%
|
5
+3%
|
3
-30%
|
4
+16%
|
2
-43%
|
2
-2%
|
3
+35%
|
1
-64%
|
4
+280%
|
3
-17%
|
2
-33%
|
3
+27%
|
(0)
N/A
|
(2)
-2 471%
|
(2)
-18%
|
(3)
-60%
|
(4)
-8%
|
(6)
-52%
|
(5)
+7%
|
(3)
+34%
|
(3)
+16%
|
1
N/A
|
1
+32%
|
1
+54%
|
2
+30%
|
1
-10%
|
2
+50%
|
1
-72%
|
1
+37%
|
1
-27%
|
3
+332%
|
2
-14%
|
3
+58%
|
4
+1%
|
3
-6%
|
5
+55%
|
7
+31%
|
6
-15%
|
7
+14%
|
8
+28%
|
8
-4%
|
8
0%
|
9
+18%
|
10
+4%
|
|
| EPS (Diluted) |
0.37
N/A
|
0.45
+22%
|
0.4
-11%
|
0.44
+10%
|
0.35
-20%
|
0.46
+31%
|
0.45
-2%
|
0.48
+7%
|
0.57
+19%
|
0.36
-37%
|
0.44
+22%
|
0.4
-9%
|
0.46
+15%
|
0.53
+15%
|
0.47
-11%
|
0.59
+26%
|
0.63
+7%
|
0.84
+33%
|
0.82
-2%
|
0.86
+5%
|
0.81
-6%
|
0.65
-20%
|
0.65
N/A
|
0.46
-29%
|
0.53
+15%
|
0.3
-43%
|
0.3
N/A
|
0.41
+37%
|
0.15
-63%
|
0.55
+267%
|
0.46
-16%
|
0.31
-33%
|
0.39
+26%
|
-0.01
N/A
|
-0.26
-2 500%
|
-0.3
-15%
|
-0.48
-60%
|
-0.52
-8%
|
-0.8
-54%
|
-0.74
+8%
|
-0.49
+34%
|
-0.41
+16%
|
0.09
N/A
|
0.11
+22%
|
0.17
+55%
|
0.22
+29%
|
0.21
-5%
|
0.31
+48%
|
0.08
-74%
|
0.12
+50%
|
0.08
-33%
|
0.36
+350%
|
0.32
-11%
|
0.49
+53%
|
0.5
+2%
|
0.51
+2%
|
0.78
+53%
|
1.03
+32%
|
0.8
-22%
|
1
+25%
|
1.28
+28%
|
1.23
-4%
|
1.23
N/A
|
1.44
+17%
|
1.5
+4%
|
|