Bioera SpA
MIL:BIE
Income Statement
Earnings Waterfall
Bioera SpA
Income Statement
Bioera SpA
| Jun-2007 | Sep-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Jun-2017 | Dec-2017 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||
| Interest Expense |
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
|
|
| Revenue |
57
N/A
|
81
+42%
|
82
+1%
|
82
0%
|
83
+2%
|
118
+42%
|
120
+1%
|
124
+3%
|
129
+4%
|
123
-4%
|
72
-41%
|
61
-15%
|
43
-30%
|
25
-42%
|
47
+91%
|
44
-6%
|
41
-7%
|
36
-13%
|
28
-22%
|
19
-32%
|
12
-38%
|
24
+103%
|
1
-95%
|
1
-19%
|
5
+383%
|
(14)
N/A
|
2
N/A
|
2
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||
| Cost of Revenue |
(34)
|
(48)
|
(39)
|
(46)
|
(47)
|
(65)
|
(67)
|
(72)
|
(77)
|
(76)
|
(46)
|
(41)
|
(30)
|
(15)
|
(29)
|
(27)
|
(25)
|
(22)
|
(17)
|
(11)
|
(7)
|
(3)
|
(0)
|
(0)
|
(2)
|
(3)
|
(1)
|
(1)
|
|
| Gross Profit |
23
N/A
|
33
+41%
|
43
+32%
|
35
-18%
|
36
+3%
|
53
+47%
|
53
-1%
|
52
-2%
|
52
0%
|
47
-9%
|
26
-45%
|
21
-19%
|
13
-38%
|
9
-27%
|
18
+91%
|
17
-5%
|
16
-4%
|
14
-13%
|
11
-22%
|
8
-30%
|
5
-34%
|
21
+320%
|
1
-96%
|
1
-12%
|
2
+205%
|
(16)
N/A
|
1
N/A
|
1
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||
| Operating Expenses |
(21)
|
(31)
|
(41)
|
(34)
|
(34)
|
(51)
|
(53)
|
(50)
|
(50)
|
(58)
|
(42)
|
(37)
|
(14)
|
(11)
|
(22)
|
(21)
|
(18)
|
(16)
|
(16)
|
(13)
|
(9)
|
(7)
|
(4)
|
(3)
|
(7)
|
(8)
|
(4)
|
(5)
|
|
| Selling, General & Administrative |
0
|
(2)
|
(4)
|
(7)
|
(7)
|
(11)
|
(11)
|
(10)
|
(10)
|
(8)
|
(4)
|
(4)
|
(3)
|
(10)
|
(20)
|
(19)
|
(17)
|
(15)
|
(12)
|
(10)
|
(8)
|
(5)
|
(3)
|
(2)
|
(4)
|
(5)
|
(2)
|
(3)
|
|
| Depreciation & Amortization |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(20)
|
(27)
|
(35)
|
(24)
|
(24)
|
(37)
|
(37)
|
(36)
|
(37)
|
(46)
|
(36)
|
(31)
|
(11)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Operating Income |
2
N/A
|
2
+3%
|
2
+14%
|
2
-29%
|
2
+23%
|
2
+8%
|
1
-76%
|
2
+264%
|
1
-34%
|
(11)
N/A
|
(16)
-52%
|
(16)
+1%
|
(2)
+90%
|
(1)
+4%
|
(4)
-187%
|
(4)
+7%
|
(2)
+50%
|
(2)
-12%
|
(5)
-110%
|
(5)
-8%
|
(4)
+14%
|
15
N/A
|
(3)
N/A
|
(2)
+19%
|
(5)
-116%
|
(24)
-396%
|
(3)
+86%
|
(4)
-14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
0
|
1
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(2)
|
(0)
|
1
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
19
|
0
|
0
|
19
|
0
|
16
|
|
| Total Other Income |
0
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
1
N/A
|
0
-94%
|
0
+286%
|
(1)
N/A
|
(0)
+61%
|
(1)
-304%
|
(3)
-169%
|
(1)
+58%
|
(1)
+15%
|
(14)
-1 269%
|
(19)
-35%
|
(19)
+2%
|
(3)
+87%
|
(2)
+24%
|
(6)
-208%
|
(5)
+9%
|
(3)
+37%
|
(6)
-65%
|
(7)
-25%
|
(6)
+18%
|
(6)
-6%
|
13
N/A
|
15
+15%
|
(3)
N/A
|
(5)
-84%
|
(7)
-33%
|
(4)
+50%
|
13
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(4)
|
(3)
|
(3)
|
(16)
|
(21)
|
(20)
|
(4)
|
(2)
|
(7)
|
(6)
|
(4)
|
(7)
|
(7)
|
(6)
|
(6)
|
14
|
15
|
(3)
|
(5)
|
(7)
|
(4)
|
13
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(3)
|
(0)
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
2
|
0
|
3
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Net Income (Common) |
0
N/A
|
0
-53%
|
0
+286%
|
(0)
N/A
|
(1)
-467%
|
(2)
-113%
|
2
N/A
|
(4)
N/A
|
(3)
+36%
|
(13)
-430%
|
(20)
-50%
|
(21)
-3%
|
(4)
+79%
|
(2)
+60%
|
(5)
-196%
|
(5)
+9%
|
(4)
+23%
|
(7)
-80%
|
(6)
+9%
|
(4)
+38%
|
(3)
+26%
|
16
N/A
|
16
-5%
|
(3)
N/A
|
(5)
-115%
|
(7)
-37%
|
(4)
+52%
|
13
N/A
|
|
| EPS (Diluted) |
5 420.66
N/A
|
2 392.56
-56%
|
10 004.29
+318%
|
-21 207.52
N/A
|
-52 950.88
-150%
|
-82 015.29
-55%
|
-151 499.78
-85%
|
-87 608.96
+42%
|
-206 890.19
-136%
|
-624 164.7
-202%
|
-809 883.45
-30%
|
-662 655.93
+18%
|
-161 454.54
+76%
|
-0.48
+100%
|
-10.23
-2 031%
|
-1.09
+89%
|
-5.85
-437%
|
-1.21
+79%
|
-8.17
-575%
|
-3.47
+58%
|
-2.29
+34%
|
4.02
N/A
|
5.42
+35%
|
-0.61
N/A
|
-0.11
+82%
|
-0.52
-373%
|
-0.27
+48%
|
0.38
N/A
|
|