Class Editori SpA
MIL:CLE
Income Statement
Earnings Waterfall
Class Editori SpA
Income Statement
Class Editori SpA
| Sep-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-2017 | Jun-2017 | Mar-2018 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
0
|
0
|
2
|
2
|
0
|
0
|
|
| Revenue |
76
N/A
|
79
+4%
|
82
+4%
|
83
+1%
|
122
+47%
|
122
+0%
|
120
-1%
|
123
+2%
|
122
-1%
|
127
+4%
|
129
+2%
|
133
+2%
|
132
0%
|
128
-3%
|
125
-2%
|
121
-3%
|
122
+0%
|
122
+0%
|
124
+1%
|
125
+1%
|
128
+2%
|
129
+1%
|
128
0%
|
132
+3%
|
141
+7%
|
137
-3%
|
124
-9%
|
112
-10%
|
82
-26%
|
77
-7%
|
77
0%
|
75
-2%
|
79
+5%
|
15
-80%
|
31
+101%
|
30
-2%
|
33
+7%
|
69
+110%
|
73
+7%
|
73
+0%
|
64
-12%
|
61
-5%
|
62
+1%
|
65
+5%
|
71
+10%
|
74
+4%
|
93
+25%
|
95
+3%
|
76
-20%
|
75
-1%
|
76
+1%
|
77
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(85)
|
(20)
|
(32)
|
0
|
(94)
|
(30)
|
(39)
|
0
|
(81)
|
(39)
|
(41)
|
0
|
(88)
|
(43)
|
(44)
|
0
|
(95)
|
(43)
|
(38)
|
0
|
(53)
|
0
|
0
|
0
|
(50)
|
(13)
|
(27)
|
(27)
|
(26)
|
(54)
|
(43)
|
(28)
|
(25)
|
(24)
|
(22)
|
(21)
|
(22)
|
(24)
|
0
|
(25)
|
(23)
|
(23)
|
(23)
|
(22)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
34
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
37
N/A
|
11
-71%
|
34
+215%
|
0
N/A
|
38
N/A
|
32
-17%
|
20
-38%
|
0
N/A
|
41
N/A
|
20
-51%
|
20
-1%
|
0
N/A
|
40
N/A
|
19
-53%
|
17
-10%
|
0
N/A
|
46
N/A
|
13
-71%
|
6
-55%
|
0
N/A
|
30
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
28
N/A
|
3
-90%
|
4
+26%
|
4
+4%
|
6
+65%
|
15
+131%
|
31
+109%
|
45
+48%
|
39
-14%
|
37
-5%
|
40
+7%
|
43
+9%
|
49
+13%
|
50
+3%
|
0
N/A
|
52
N/A
|
53
+2%
|
52
-1%
|
53
+1%
|
55
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(76)
|
(79)
|
(82)
|
(82)
|
(29)
|
(117)
|
(115)
|
(118)
|
(33)
|
(102)
|
(94)
|
(131)
|
(41)
|
(102)
|
(88)
|
(123)
|
(38)
|
(79)
|
(81)
|
(124)
|
(42)
|
(91)
|
(88)
|
(136)
|
(38)
|
(85)
|
(82)
|
(112)
|
(51)
|
(95)
|
(96)
|
(92)
|
(47)
|
(5)
|
(11)
|
(11)
|
(11)
|
(23)
|
(35)
|
(48)
|
(46)
|
(48)
|
(47)
|
(48)
|
(51)
|
(21)
|
(111)
|
(88)
|
(46)
|
(50)
|
(51)
|
(52)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(21)
|
(7)
|
(26)
|
0
|
(28)
|
(26)
|
(12)
|
0
|
(25)
|
(12)
|
(13)
|
0
|
(27)
|
(14)
|
(14)
|
0
|
(29)
|
(13)
|
(11)
|
0
|
(49)
|
0
|
0
|
0
|
(45)
|
(4)
|
(9)
|
(9)
|
(8)
|
(18)
|
(30)
|
(43)
|
(41)
|
(42)
|
(41)
|
(43)
|
(46)
|
(51)
|
0
|
(53)
|
(46)
|
(47)
|
(48)
|
(47)
|
|
| Depreciation & Amortization |
(5)
|
(5)
|
(5)
|
(4)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(10)
|
(10)
|
(9)
|
(10)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(1)
|
(3)
|
(3)
|
(3)
|
(6)
|
(8)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(7)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| Other Operating Expenses |
(71)
|
(73)
|
(77)
|
(78)
|
(4)
|
(111)
|
(108)
|
(110)
|
(5)
|
(88)
|
(60)
|
(123)
|
(5)
|
(68)
|
(68)
|
(115)
|
(4)
|
(58)
|
(58)
|
(114)
|
(6)
|
(67)
|
(66)
|
(130)
|
(6)
|
(69)
|
(67)
|
(108)
|
1
|
(92)
|
(93)
|
(89)
|
2
|
0
|
1
|
0
|
0
|
2
|
2
|
4
|
4
|
2
|
2
|
3
|
4
|
38
|
(102)
|
(26)
|
7
|
5
|
5
|
3
|
|
| Operating Income |
(0)
N/A
|
(0)
+67%
|
0
N/A
|
1
+72%
|
5
+706%
|
5
-1%
|
5
+3%
|
6
+9%
|
4
-31%
|
5
+22%
|
4
-16%
|
1
-69%
|
(2)
N/A
|
(4)
-67%
|
(2)
+36%
|
(2)
+19%
|
4
N/A
|
4
+12%
|
2
-59%
|
1
-37%
|
(2)
N/A
|
(5)
-121%
|
(4)
+22%
|
(4)
+1%
|
8
N/A
|
9
+16%
|
4
-51%
|
(0)
N/A
|
(21)
-10 500%
|
(18)
+16%
|
(20)
-11%
|
(17)
+12%
|
(18)
-5%
|
(3)
+86%
|
(7)
-184%
|
(7)
+4%
|
(5)
+33%
|
(8)
-72%
|
(5)
+41%
|
(3)
+45%
|
(7)
-156%
|
(11)
-71%
|
(7)
+34%
|
(5)
+31%
|
(3)
+49%
|
29
N/A
|
(19)
N/A
|
(18)
+4%
|
7
N/A
|
3
-62%
|
2
-9%
|
4
+49%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(5)
|
(5)
|
(5)
|
0
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
5
|
(0)
|
(0)
|
(1)
|
(7)
|
0
|
(0)
|
0
|
0
|
5
|
4
|
(1)
|
(1)
|
(3)
|
(3)
|
(5)
|
(6)
|
(3)
|
45
|
46
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Total Other Income |
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
(4)
|
(1)
|
(0)
|
(0)
|
(2)
|
(0)
|
0
|
0
|
(2)
|
0
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
10
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
|
| Pre-Tax Income |
(1)
N/A
|
(0)
+51%
|
0
N/A
|
0
+45%
|
4
+900%
|
4
+1%
|
4
+4%
|
5
+4%
|
4
-18%
|
4
+11%
|
3
-31%
|
1
-82%
|
(3)
N/A
|
(5)
-56%
|
(2)
+45%
|
(2)
+31%
|
3
N/A
|
4
+11%
|
1
-73%
|
1
-41%
|
(3)
N/A
|
(6)
-102%
|
(5)
+9%
|
(5)
+3%
|
3
N/A
|
4
+23%
|
(1)
N/A
|
(5)
-668%
|
(18)
-274%
|
(20)
-9%
|
(22)
-12%
|
(20)
+8%
|
(28)
-37%
|
(3)
+90%
|
(8)
-163%
|
(7)
+7%
|
(6)
+18%
|
(6)
-2%
|
(4)
+37%
|
(7)
-82%
|
(11)
-58%
|
(18)
-67%
|
(3)
+82%
|
(13)
-317%
|
(12)
+11%
|
23
N/A
|
23
-1%
|
25
+9%
|
3
-89%
|
(3)
N/A
|
(3)
-24%
|
(1)
+54%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
3
|
4
|
4
|
5
|
0
|
0
|
0
|
6
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
0
|
(0)
|
(5)
|
0
|
(4)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(1)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(2)
|
(3)
|
(5)
|
(3)
|
(2)
|
2
|
2
|
0
|
0
|
(2)
|
(5)
|
(4)
|
(4)
|
6
|
7
|
4
|
(0)
|
(13)
|
(15)
|
(16)
|
(15)
|
(22)
|
(3)
|
(8)
|
(8)
|
(7)
|
(8)
|
(6)
|
(8)
|
(11)
|
(21)
|
(18)
|
(13)
|
(12)
|
18
|
18
|
21
|
2
|
(3)
|
(4)
|
(2)
|
|
| Income to Minority Interest |
2
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(1)
|
(2)
|
(0)
|
1
|
1
|
11
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
|
| Net Income (Common) |
1
N/A
|
1
+49%
|
(0)
N/A
|
0
N/A
|
1
+317%
|
1
+1%
|
1
+7%
|
1
-3%
|
1
-14%
|
1
+57%
|
0
-70%
|
(1)
N/A
|
(3)
-105%
|
(5)
-60%
|
(2)
+51%
|
(2)
+25%
|
1
N/A
|
1
+23%
|
(0)
N/A
|
(1)
-173%
|
(2)
-42%
|
(5)
-149%
|
(5)
-3%
|
(5)
-4%
|
6
N/A
|
6
+15%
|
4
-40%
|
1
-84%
|
(13)
N/A
|
(15)
-13%
|
(17)
-13%
|
(16)
+4%
|
(23)
-44%
|
(2)
+89%
|
(8)
-211%
|
(7)
+6%
|
(6)
+17%
|
(8)
-40%
|
(7)
+14%
|
(8)
-15%
|
(11)
-38%
|
(20)
-78%
|
(4)
+81%
|
(13)
-230%
|
(12)
+6%
|
17
N/A
|
17
-4%
|
20
+17%
|
1
-95%
|
(3)
N/A
|
(3)
-7%
|
(2)
+46%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.03
+50%
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.02
N/A
|
0.04
+100%
|
0.04
N/A
|
0.02
-50%
|
0.03
+50%
|
0.02
-33%
|
-0.02
N/A
|
-0.07
-250%
|
-0.11
-57%
|
-0.05
+55%
|
-0.04
+20%
|
0.02
N/A
|
0.02
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.05
-67%
|
-0.12
-140%
|
-0.13
-8%
|
-0.13
N/A
|
0.14
N/A
|
0.16
+14%
|
0.1
-38%
|
0.01
-90%
|
-0.32
N/A
|
-0.36
-12%
|
-0.42
-17%
|
-0.39
+7%
|
-0.55
-41%
|
-0.03
+95%
|
-0.08
-167%
|
-0.07
+12%
|
-0.06
+14%
|
-0.06
N/A
|
-0.04
+33%
|
-0.05
-25%
|
-0.06
-20%
|
-0.12
-100%
|
-0.02
+83%
|
-0.08
-300%
|
-0.08
N/A
|
0.06
N/A
|
0
N/A
|
0.07
N/A
|
0
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
|