DHH SpA
MIL:DHH
Income Statement
Earnings Waterfall
DHH SpA
Revenue
|
33.7m
EUR
|
Cost of Revenue
|
-2m
EUR
|
Gross Profit
|
31.7m
EUR
|
Operating Expenses
|
-25.5m
EUR
|
Operating Income
|
6.2m
EUR
|
Other Expenses
|
-4m
EUR
|
Net Income
|
2.2m
EUR
|
Income Statement
DHH SpA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||
Revenue |
5
N/A
|
6
+11%
|
6
+2%
|
6
+7%
|
7
+6%
|
7
+5%
|
9
+30%
|
15
+64%
|
20
+29%
|
22
+13%
|
29
+30%
|
33
+16%
|
34
+2%
|
|
Gross Profit | ||||||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
Gross Profit |
5
N/A
|
6
+11%
|
6
+2%
|
6
+7%
|
7
+6%
|
7
+5%
|
9
+28%
|
14
+60%
|
19
+29%
|
21
+13%
|
27
+28%
|
31
+15%
|
32
+3%
|
|
Operating Income | ||||||||||||||
Operating Expenses |
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(12)
|
(15)
|
(17)
|
(22)
|
(25)
|
(25)
|
|
Selling, General & Administrative |
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(11)
|
(13)
|
(18)
|
(20)
|
(20)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
Other Operating Expenses |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
|
Operating Income |
0
N/A
|
0
-1%
|
0
-17%
|
0
-27%
|
0
-31%
|
0
+177%
|
1
+150%
|
3
+153%
|
4
+54%
|
4
-1%
|
5
+26%
|
6
+16%
|
6
+8%
|
|
Pre-Tax Income | ||||||||||||||
Interest Income Expense |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(1)
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
0
N/A
|
0
+7%
|
0
-55%
|
0
-54%
|
0
+62%
|
0
+209%
|
1
+149%
|
2
+174%
|
3
+44%
|
3
-1%
|
2
-31%
|
2
-27%
|
4
+142%
|
|
Net Income | ||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
2
|
1
|
0
|
2
|
|
Income to Minority Interest |
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
0
N/A
|
0
+3%
|
0
-59%
|
0
-56%
|
0
+121%
|
0
+167%
|
1
+130%
|
2
+307%
|
3
+28%
|
2
-28%
|
1
-68%
|
(0)
N/A
|
2
N/A
|
|
EPS (Diluted) |
0.17
N/A
|
0.18
+6%
|
0.07
-61%
|
0.02
-71%
|
0.07
+250%
|
0.17
+143%
|
0.31
+82%
|
0.53
+71%
|
0.66
+25%
|
0.49
-26%
|
0.16
-67%
|
-0.03
N/A
|
0.46
N/A
|