Catenon SA
F:8Y9
Income Statement
Earnings Waterfall
Catenon SA
Income Statement
Catenon SA
| Mar-2019 | Jun-2019 | Dec-2019 | Mar-2020 | 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
|
|
| Revenue |
8
N/A
|
8
-7%
|
7
-4%
|
9
+22%
|
8
-8%
|
6
-32%
|
7
+24%
|
9
+26%
|
10
+18%
|
11
+5%
|
12
+7%
|
12
0%
|
11
-4%
|
12
+6%
|
13
+9%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
2
|
2
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
10
N/A
|
9
-5%
|
8
-20%
|
9
+22%
|
9
-7%
|
6
-35%
|
7
+23%
|
9
+28%
|
10
+18%
|
11
+5%
|
12
+9%
|
12
+2%
|
11
-5%
|
12
+5%
|
13
+9%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
|
| Selling, General & Administrative |
(6)
|
(6)
|
(4)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
| Depreciation & Amortization |
0
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Operating Income |
1
N/A
|
0
-89%
|
(0)
N/A
|
(0)
-493%
|
(1)
-128%
|
(1)
-92%
|
0
N/A
|
2
+634%
|
2
+42%
|
2
-32%
|
1
-46%
|
0
-67%
|
0
-51%
|
1
+847%
|
2
+44%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Total Other Income |
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
1
N/A
|
0
-61%
|
(0)
N/A
|
(0)
-69%
|
(1)
-202%
|
(2)
-36%
|
0
N/A
|
1
+622%
|
2
+57%
|
2
-27%
|
0
-92%
|
(1)
N/A
|
(0)
+20%
|
1
N/A
|
1
+158%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(0)
|
1
|
2
|
1
|
0
|
(0)
|
(0)
|
0
|
1
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1
N/A
|
0
-67%
|
(0)
N/A
|
(0)
-65%
|
(1)
-191%
|
(2)
-44%
|
(0)
+99%
|
1
N/A
|
2
+51%
|
1
-30%
|
0
-82%
|
(0)
N/A
|
(0)
-138%
|
0
N/A
|
1
+588%
|
|
| EPS (Diluted) |
0.03
N/A
|
0.01
-67%
|
-0.01
N/A
|
-0.02
-100%
|
-0.06
-200%
|
-0.1
-67%
|
0
N/A
|
0.07
N/A
|
0.1
+43%
|
0.07
-30%
|
0.01
-86%
|
-0.01
N/A
|
-0.02
-100%
|
0.01
N/A
|
0.06
+500%
|
|