Clabo SpA
MIL:CLA
Income Statement
Earnings Waterfall
Clabo SpA
Income Statement
Clabo SpA
| Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|
| Revenue | ||||
| Revenue |
18
N/A
|
44
+147%
|
51
+16%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(12)
|
(26)
|
(28)
|
|
| Gross Profit |
5
N/A
|
18
+237%
|
24
+28%
|
|
| Operating Income | ||||
| Operating Expenses |
(15)
|
(17)
|
(20)
|
|
| Selling, General & Administrative |
(7)
|
(15)
|
(16)
|
|
| Depreciation & Amortization |
(4)
|
(5)
|
(5)
|
|
| Other Operating Expenses |
(4)
|
2
|
1
|
|
| Operating Income |
(9)
N/A
|
1
N/A
|
4
+298%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(4)
|
(2)
|
(3)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
(0)
|
0
|
0
|
|
| Pre-Tax Income |
(14)
N/A
|
(2)
+89%
|
1
N/A
|
|
| Net Income | ||||
| Tax Provision |
5
|
1
|
(0)
|
|
| Income from Continuing Operations |
(9)
|
(1)
|
1
|
|
| Income to Minority Interest |
0
|
(1)
|
(0)
|
|
| Net Income (Common) |
(9)
N/A
|
(1)
+84%
|
0
N/A
|
|
| EPS (Diluted) |
-1.08
N/A
|
-0.17
+84%
|
0.05
N/A
|
|