Puig Brands SA
MAD:PUIG
Income Statement
Earnings Waterfall
Puig Brands SA
Income Statement
Puig Brands SA
| Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|
| Revenue | ||||
| Interest Expense |
77
|
0
|
0
|
|
| Revenue |
4 790
N/A
|
4 918
+3%
|
5 042
+3%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(1 138)
|
(1 235)
|
(1 225)
|
|
| Gross Profit |
3 651
N/A
|
3 683
+1%
|
3 817
+4%
|
|
| Operating Income | ||||
| Operating Expenses |
(2 839)
|
(2 916)
|
(2 951)
|
|
| Selling, General & Administrative |
(2 829)
|
(2 905)
|
(2 974)
|
|
| Other Operating Expenses |
(9)
|
(11)
|
24
|
|
| Operating Income |
813
N/A
|
767
-6%
|
867
+13%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(9)
|
(21)
|
(27)
|
|
| Non-Reccuring Items |
(201)
|
0
|
(32)
|
|
| Total Other Income |
90
|
103
|
12
|
|
| Pre-Tax Income |
693
N/A
|
849
+23%
|
820
-3%
|
|
| Net Income | ||||
| Tax Provision |
(150)
|
(182)
|
(203)
|
|
| Income from Continuing Operations |
543
|
667
|
617
|
|
| Income to Minority Interest |
(12)
|
(15)
|
(23)
|
|
| Net Income (Common) |
531
N/A
|
652
+23%
|
594
-9%
|
|
| EPS (Diluted) |
0.98
N/A
|
1.16
+18%
|
1.05
-9%
|
|