Basic Net SpA
F:BCJ
Income Statement
Earnings Waterfall
Basic Net SpA
Income Statement
Basic Net SpA
| 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 | Jun-2018 | 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 |
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
5
|
5
|
6
|
0
|
|
| Revenue |
97
N/A
|
95
-2%
|
94
-2%
|
95
+2%
|
98
+3%
|
103
+5%
|
108
+5%
|
107
0%
|
107
+0%
|
108
+1%
|
111
+2%
|
117
+6%
|
119
+2%
|
124
+4%
|
136
+9%
|
145
+7%
|
149
+3%
|
157
+5%
|
156
0%
|
158
+1%
|
160
+1%
|
163
+2%
|
167
+2%
|
168
+1%
|
168
+0%
|
158
-6%
|
147
-7%
|
134
-9%
|
163
+22%
|
119
-27%
|
114
-4%
|
113
-1%
|
110
-3%
|
112
+2%
|
110
-1%
|
108
-2%
|
112
+3%
|
111
0%
|
114
+3%
|
120
+6%
|
121
+0%
|
124
+3%
|
125
+0%
|
128
+3%
|
134
+4%
|
67
-50%
|
156
+132%
|
199
+28%
|
250
+25%
|
226
-10%
|
214
-5%
|
230
+7%
|
242
+5%
|
266
+10%
|
313
+18%
|
332
+6%
|
333
+0%
|
330
-1%
|
347
+5%
|
341
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(67)
|
(41)
|
(43)
|
(43)
|
(49)
|
(52)
|
(55)
|
(57)
|
(55)
|
(54)
|
(52)
|
(51)
|
(52)
|
(53)
|
(58)
|
(63)
|
(64)
|
(69)
|
(69)
|
(71)
|
(70)
|
(72)
|
(74)
|
(76)
|
(80)
|
(81)
|
(82)
|
(80)
|
(77)
|
(75)
|
(71)
|
(72)
|
(70)
|
(72)
|
(71)
|
(67)
|
(69)
|
(64)
|
(66)
|
(69)
|
(68)
|
(72)
|
(72)
|
(75)
|
(79)
|
(39)
|
(92)
|
(114)
|
(143)
|
(135)
|
(127)
|
(134)
|
(144)
|
(161)
|
(189)
|
(195)
|
(187)
|
(187)
|
(194)
|
(187)
|
|
| Gross Profit |
30
N/A
|
54
+82%
|
51
-5%
|
52
+2%
|
50
-5%
|
51
+2%
|
52
+4%
|
50
-4%
|
52
+4%
|
54
+4%
|
58
+8%
|
66
+12%
|
68
+3%
|
72
+5%
|
77
+8%
|
82
+6%
|
85
+4%
|
88
+3%
|
88
+0%
|
88
0%
|
89
+2%
|
91
+2%
|
93
+2%
|
92
-1%
|
89
-3%
|
77
-13%
|
66
-15%
|
54
-17%
|
87
+60%
|
44
-50%
|
43
-1%
|
42
-3%
|
40
-5%
|
40
+0%
|
40
+0%
|
41
+3%
|
43
+5%
|
47
+10%
|
48
+2%
|
52
+8%
|
53
+2%
|
53
+0%
|
52
0%
|
53
+1%
|
55
+3%
|
28
-49%
|
64
+130%
|
86
+34%
|
107
+25%
|
91
-15%
|
87
-5%
|
95
+10%
|
98
+3%
|
105
+7%
|
124
+18%
|
137
+10%
|
145
+6%
|
143
-2%
|
153
+7%
|
154
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(22)
|
(49)
|
(50)
|
(51)
|
(51)
|
(52)
|
(52)
|
(24)
|
(49)
|
(22)
|
(49)
|
(50)
|
(51)
|
(52)
|
(55)
|
(58)
|
(60)
|
(62)
|
(62)
|
(62)
|
(64)
|
(66)
|
(68)
|
(70)
|
(72)
|
(65)
|
(54)
|
(43)
|
(72)
|
(30)
|
(32)
|
(33)
|
(35)
|
(28)
|
(32)
|
(30)
|
(26)
|
(36)
|
(31)
|
(31)
|
(30)
|
(28)
|
(27)
|
(28)
|
(29)
|
(17)
|
(37)
|
(54)
|
(76)
|
(77)
|
(76)
|
(78)
|
(71)
|
(67)
|
(78)
|
(92)
|
(104)
|
(108)
|
(111)
|
(137)
|
|
| Selling, General & Administrative |
(11)
|
(44)
|
(45)
|
(45)
|
(46)
|
(47)
|
(46)
|
(45)
|
(44)
|
(44)
|
(44)
|
(44)
|
(45)
|
(47)
|
(50)
|
(53)
|
(54)
|
(55)
|
(56)
|
(56)
|
(58)
|
(59)
|
(61)
|
(63)
|
(66)
|
(68)
|
(67)
|
(67)
|
(66)
|
(67)
|
(71)
|
(73)
|
(74)
|
(74)
|
(73)
|
(73)
|
(73)
|
(70)
|
(69)
|
(68)
|
(66)
|
(68)
|
(69)
|
(71)
|
(73)
|
(41)
|
(89)
|
(106)
|
(127)
|
(122)
|
(118)
|
(125)
|
(122)
|
(127)
|
(144)
|
(154)
|
(160)
|
(165)
|
(170)
|
(194)
|
|
| Depreciation & Amortization |
(7)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(3)
|
(6)
|
(9)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(21)
|
|
| Other Operating Expenses |
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
19
|
29
|
0
|
44
|
46
|
46
|
46
|
53
|
48
|
50
|
53
|
40
|
44
|
43
|
43
|
47
|
49
|
50
|
51
|
27
|
58
|
61
|
62
|
57
|
54
|
60
|
64
|
74
|
80
|
78
|
73
|
75
|
79
|
78
|
|
| Operating Income |
8
N/A
|
5
-36%
|
1
-82%
|
1
+31%
|
(2)
N/A
|
(2)
+4%
|
1
N/A
|
26
+2 876%
|
3
-88%
|
32
+941%
|
9
-71%
|
16
+71%
|
17
+5%
|
20
+17%
|
22
+14%
|
24
+7%
|
25
+5%
|
26
+3%
|
26
-1%
|
25
-1%
|
25
-1%
|
26
+2%
|
25
-2%
|
22
-12%
|
17
-24%
|
13
-24%
|
12
-9%
|
11
-6%
|
15
+33%
|
14
-4%
|
12
-17%
|
9
-19%
|
5
-46%
|
12
+137%
|
8
-35%
|
11
+36%
|
17
+58%
|
11
-33%
|
17
+54%
|
20
+18%
|
23
+14%
|
25
+8%
|
26
+3%
|
25
-1%
|
26
+1%
|
10
-59%
|
27
+161%
|
32
+16%
|
31
-2%
|
15
-53%
|
11
-26%
|
17
+59%
|
27
+59%
|
38
+39%
|
46
+21%
|
45
-2%
|
41
-9%
|
35
-14%
|
42
+19%
|
17
-59%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(2)
|
(4)
|
(8)
|
(8)
|
(5)
|
(4)
|
|
| Non-Reccuring Items |
(2)
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
27
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(4)
|
(3)
|
4
|
4
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Total Other Income |
0
|
(1)
|
(3)
|
(3)
|
(0)
|
(4)
|
(2)
|
(2)
|
(0)
|
(1)
|
(3)
|
(3)
|
0
|
(3)
|
(4)
|
(4)
|
(1)
|
(5)
|
(4)
|
(4)
|
0
|
(3)
|
(4)
|
(4)
|
(1)
|
(3)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Pre-Tax Income |
4
N/A
|
3
-23%
|
(2)
N/A
|
(2)
-8%
|
(6)
-195%
|
(6)
+3%
|
26
N/A
|
24
-6%
|
29
+18%
|
31
+7%
|
7
-78%
|
13
+98%
|
14
+7%
|
16
+14%
|
18
+14%
|
20
+8%
|
20
+1%
|
21
+6%
|
22
+1%
|
22
0%
|
22
+2%
|
22
+1%
|
21
-7%
|
18
-13%
|
13
-30%
|
8
-32%
|
8
-4%
|
7
-13%
|
11
+52%
|
10
-5%
|
8
-22%
|
6
-26%
|
2
-73%
|
8
+430%
|
4
-54%
|
7
+68%
|
8
+27%
|
8
-10%
|
14
+87%
|
18
+25%
|
21
+17%
|
24
+17%
|
25
+3%
|
26
+3%
|
26
+3%
|
9
-65%
|
25
+178%
|
30
+18%
|
29
-2%
|
11
-64%
|
7
-36%
|
19
+182%
|
30
+56%
|
38
+28%
|
43
+14%
|
40
-8%
|
33
-19%
|
27
-19%
|
37
+38%
|
13
-65%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(19)
|
(21)
|
(20)
|
(21)
|
(4)
|
(4)
|
(6)
|
(7)
|
(8)
|
(10)
|
(9)
|
(10)
|
(10)
|
(3)
|
(4)
|
(5)
|
(8)
|
(6)
|
2
|
(1)
|
(9)
|
(11)
|
(13)
|
(13)
|
(8)
|
(7)
|
(11)
|
(9)
|
|
| Income from Continuing Operations |
1
|
(0)
|
(5)
|
(4)
|
(8)
|
(8)
|
24
|
23
|
27
|
29
|
5
|
11
|
12
|
13
|
15
|
16
|
16
|
16
|
17
|
17
|
17
|
17
|
15
|
13
|
9
|
5
|
5
|
4
|
8
|
8
|
6
|
4
|
(17)
|
(13)
|
(16)
|
(15)
|
5
|
4
|
8
|
11
|
12
|
15
|
16
|
16
|
17
|
6
|
21
|
25
|
21
|
5
|
9
|
18
|
20
|
27
|
30
|
27
|
24
|
20
|
25
|
3
|
|
| 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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Net Income (Common) |
1
N/A
|
(0)
N/A
|
(5)
-1 124%
|
(4)
+10%
|
(8)
-86%
|
(8)
+3%
|
24
N/A
|
23
-6%
|
27
+17%
|
29
+8%
|
5
-84%
|
11
+133%
|
12
+8%
|
13
+12%
|
15
+10%
|
16
+7%
|
16
-2%
|
16
+4%
|
17
+3%
|
17
-1%
|
17
+1%
|
17
+0%
|
15
-9%
|
13
-16%
|
9
-34%
|
5
-36%
|
5
-1%
|
4
-21%
|
8
+88%
|
8
-2%
|
6
-27%
|
4
-26%
|
(17)
N/A
|
(13)
+26%
|
(16)
-26%
|
(15)
+8%
|
5
N/A
|
4
-15%
|
8
+113%
|
11
+31%
|
12
+17%
|
15
+17%
|
16
+6%
|
16
+3%
|
17
+5%
|
6
-61%
|
21
+223%
|
26
+22%
|
21
-18%
|
4
-79%
|
9
+98%
|
18
+113%
|
20
+11%
|
27
+32%
|
30
+12%
|
27
-11%
|
24
-9%
|
20
-19%
|
25
+28%
|
6
-77%
|
|
| EPS (Diluted) |
0.02
N/A
|
0
N/A
|
-0.07
N/A
|
-0.06
+14%
|
-0.13
-117%
|
-0.13
N/A
|
0.4
N/A
|
0.38
-5%
|
0.44
+16%
|
0.48
+9%
|
0.08
-83%
|
0.18
+125%
|
0.2
+11%
|
0.22
+10%
|
0.24
+9%
|
0.26
+8%
|
0.26
N/A
|
0.26
N/A
|
0.27
+4%
|
0.27
N/A
|
0.28
+4%
|
0.27
-4%
|
0.25
-7%
|
0.21
-16%
|
0.14
-33%
|
0.09
-36%
|
0.09
N/A
|
0.07
-22%
|
0.14
+100%
|
0.14
N/A
|
0.1
-29%
|
0.08
-20%
|
-0.3
N/A
|
-0.21
+30%
|
-0.26
-24%
|
-0.24
+8%
|
0.08
N/A
|
0.07
-12%
|
0.14
+100%
|
0.18
+29%
|
0.22
+22%
|
0.25
+14%
|
0.27
+8%
|
0.28
+4%
|
0.3
+7%
|
0.12
-60%
|
0.4
+233%
|
0.53
+33%
|
0.39
-26%
|
0.08
-79%
|
0.16
+100%
|
0.35
+119%
|
0.4
+14%
|
0.54
+35%
|
0.6
+11%
|
0.53
-12%
|
0.49
-8%
|
0.4
-18%
|
0.54
+35%
|
0.14
-74%
|
|