Banca Sistema SpA
MIL:BST
Income Statement
Earnings Waterfall
Banca Sistema SpA
Income Statement
Banca Sistema SpA
| Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
66
N/A
|
69
+5%
|
70
+1%
|
71
+2%
|
73
+3%
|
73
0%
|
77
+5%
|
79
+2%
|
83
+6%
|
79
-5%
|
79
-1%
|
87
+11%
|
85
-3%
|
88
+4%
|
91
+3%
|
87
-4%
|
93
+7%
|
95
+2%
|
98
+3%
|
104
+6%
|
107
+3%
|
111
+3%
|
110
0%
|
108
-2%
|
109
+1%
|
115
+6%
|
115
0%
|
114
-1%
|
118
+4%
|
118
0%
|
127
+8%
|
129
+2%
|
121
-6%
|
121
0%
|
113
-6%
|
111
-2%
|
120
+8%
|
124
+3%
|
130
+4%
|
138
+6%
|
141
+2%
|
156
+11%
|
153
-2%
|
159
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(10)
|
(12)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(15)
|
(17)
|
(19)
|
(21)
|
(21)
|
(20)
|
(19)
|
(17)
|
(17)
|
|
| Gross Profit |
65
N/A
|
68
+5%
|
68
+1%
|
70
+2%
|
72
+3%
|
71
0%
|
75
+5%
|
77
+3%
|
81
+6%
|
77
-5%
|
77
-1%
|
85
+11%
|
82
-3%
|
86
+4%
|
88
+3%
|
84
-4%
|
91
+8%
|
92
+1%
|
94
+2%
|
100
+6%
|
101
+1%
|
104
+3%
|
103
-1%
|
100
-3%
|
102
+2%
|
108
+6%
|
108
-1%
|
106
-2%
|
108
+2%
|
106
-2%
|
112
+6%
|
114
+2%
|
106
-7%
|
107
+1%
|
101
-6%
|
96
-4%
|
104
+8%
|
105
+1%
|
109
+4%
|
117
+8%
|
121
+3%
|
137
+13%
|
136
-1%
|
142
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(35)
|
(36)
|
(41)
|
(44)
|
(47)
|
(48)
|
(44)
|
(44)
|
(48)
|
(46)
|
(48)
|
(48)
|
(43)
|
(46)
|
(46)
|
(47)
|
(49)
|
(51)
|
(53)
|
(55)
|
(59)
|
(61)
|
(61)
|
(62)
|
(65)
|
(69)
|
(73)
|
(74)
|
(73)
|
(72)
|
(72)
|
(74)
|
(73)
|
(74)
|
(74)
|
(72)
|
(78)
|
(78)
|
(84)
|
(88)
|
(79)
|
(83)
|
(81)
|
(87)
|
|
| Selling, General & Administrative |
(30)
|
(32)
|
(38)
|
(39)
|
(42)
|
(42)
|
(37)
|
(38)
|
(38)
|
(39)
|
(39)
|
(39)
|
(37)
|
(38)
|
(39)
|
(40)
|
(41)
|
(41)
|
(42)
|
(43)
|
(46)
|
(48)
|
(47)
|
(48)
|
(49)
|
(53)
|
(57)
|
(58)
|
(59)
|
(58)
|
(58)
|
(59)
|
(57)
|
(59)
|
(60)
|
(60)
|
(65)
|
(65)
|
(66)
|
(68)
|
(69)
|
(71)
|
(73)
|
(75)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
| Other Operating Expenses |
(4)
|
(4)
|
(3)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(10)
|
(7)
|
(9)
|
(9)
|
(6)
|
(8)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(13)
|
(12)
|
(11)
|
(11)
|
(13)
|
(12)
|
(12)
|
(11)
|
(9)
|
(10)
|
(10)
|
(15)
|
(16)
|
(7)
|
(9)
|
(4)
|
(7)
|
|
| Operating Income |
30
N/A
|
31
+6%
|
27
-14%
|
26
-4%
|
25
-5%
|
23
-5%
|
31
+35%
|
33
+3%
|
33
+3%
|
31
-8%
|
29
-8%
|
37
+30%
|
39
+5%
|
40
+2%
|
42
+4%
|
37
-11%
|
42
+13%
|
41
-3%
|
41
+0%
|
45
+9%
|
42
-6%
|
42
+1%
|
42
0%
|
38
-9%
|
37
-2%
|
40
+6%
|
35
-12%
|
32
-7%
|
34
+7%
|
34
-3%
|
40
+21%
|
40
-2%
|
33
-16%
|
32
-3%
|
26
-18%
|
24
-10%
|
26
+8%
|
27
+4%
|
25
-8%
|
29
+19%
|
42
+43%
|
54
+29%
|
55
+2%
|
56
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
2
|
2
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| 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)
|
(2)
|
(2)
|
(4)
|
(3)
|
(1)
|
0
|
1
|
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
|
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
|
|
| Pre-Tax Income |
30
N/A
|
32
+6%
|
27
-14%
|
26
-4%
|
26
-2%
|
24
-5%
|
34
+43%
|
35
+3%
|
36
+1%
|
33
-7%
|
29
-14%
|
37
+30%
|
39
+5%
|
40
+2%
|
41
+4%
|
37
-11%
|
42
+14%
|
41
-3%
|
41
0%
|
44
+9%
|
41
-7%
|
42
+2%
|
43
+1%
|
38
-12%
|
37
-2%
|
37
-1%
|
32
-13%
|
31
-4%
|
34
+12%
|
35
+0%
|
41
+17%
|
40
-2%
|
33
-17%
|
32
-2%
|
26
-18%
|
24
-10%
|
26
+8%
|
27
+4%
|
25
-8%
|
29
+18%
|
42
+44%
|
54
+29%
|
55
+3%
|
56
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(7)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(15)
|
(14)
|
(14)
|
(15)
|
(12)
|
(12)
|
(12)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(11)
|
(11)
|
(13)
|
(13)
|
(11)
|
(11)
|
(9)
|
(8)
|
(9)
|
(9)
|
(9)
|
(11)
|
(15)
|
(20)
|
(20)
|
(20)
|
|
| Income from Continuing Operations |
20
|
21
|
18
|
18
|
18
|
17
|
25
|
26
|
25
|
24
|
20
|
26
|
27
|
27
|
28
|
24
|
28
|
27
|
27
|
29
|
29
|
30
|
31
|
28
|
26
|
26
|
22
|
21
|
24
|
24
|
27
|
27
|
23
|
22
|
18
|
16
|
17
|
18
|
16
|
18
|
27
|
34
|
36
|
36
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Net Income (Common) |
20
N/A
|
21
+9%
|
18
-14%
|
18
-2%
|
18
-2%
|
17
-4%
|
25
+46%
|
26
+3%
|
25
-1%
|
24
-6%
|
20
-17%
|
26
+31%
|
27
+4%
|
27
+1%
|
28
+3%
|
24
-14%
|
27
+13%
|
27
-1%
|
27
+1%
|
29
+9%
|
30
+1%
|
30
+0%
|
31
+4%
|
28
-9%
|
26
-7%
|
26
0%
|
22
-14%
|
21
-5%
|
23
+9%
|
23
0%
|
27
+16%
|
26
-2%
|
22
-16%
|
21
-3%
|
17
-19%
|
16
-10%
|
17
+6%
|
17
+3%
|
15
-11%
|
17
+16%
|
25
+44%
|
33
+30%
|
34
+4%
|
34
+0%
|
|
| EPS (Diluted) |
0.28
N/A
|
0.3
+7%
|
0.26
-13%
|
0.17
-35%
|
0.22
+29%
|
0.2
-9%
|
0.29
+45%
|
0.31
+7%
|
0.31
N/A
|
0.29
-6%
|
0.24
-17%
|
0.32
+33%
|
0.33
+3%
|
0.34
+3%
|
0.35
+3%
|
0.3
-14%
|
0.34
+13%
|
0.33
-3%
|
0.34
+3%
|
0.36
+6%
|
0.36
N/A
|
0.37
+3%
|
0.38
+3%
|
0.35
-8%
|
0.33
-6%
|
0.32
-3%
|
0.28
-12%
|
0.26
-7%
|
0.29
+12%
|
0.29
N/A
|
0.34
+17%
|
0.33
-3%
|
0.28
-15%
|
0.27
-4%
|
0.22
-19%
|
0.19
-14%
|
0.21
+11%
|
0.21
N/A
|
0.19
-10%
|
0.22
+16%
|
0.31
+41%
|
0.41
+32%
|
0.42
+2%
|
0.42
N/A
|
|