Digital Magics SpA
MIL:DM
Income Statement
Earnings Waterfall
Digital Magics SpA
Income Statement
Digital Magics SpA
| Dec-2015 | Jun-2016 | Dec-2016 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Revenue |
2
N/A
|
2
-9%
|
2
-7%
|
2
-12%
|
2
+10%
|
3
+37%
|
3
-7%
|
3
+2%
|
3
+2%
|
3
-5%
|
2
-6%
|
2
-13%
|
3
+33%
|
3
+27%
|
4
+29%
|
5
+17%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Gross Profit |
2
N/A
|
2
0%
|
3
+3%
|
2
-14%
|
2
+0%
|
3
+30%
|
3
-10%
|
3
+3%
|
3
+12%
|
3
-3%
|
3
-10%
|
2
-12%
|
3
+27%
|
4
+32%
|
5
+20%
|
5
+9%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
+14%
|
(0)
-23%
|
(1)
-354%
|
(2)
-82%
|
(1)
+31%
|
(1)
+15%
|
(1)
-12%
|
(1)
+26%
|
(1)
+37%
|
(1)
-37%
|
(1)
-37%
|
(1)
-5%
|
(1)
+36%
|
(1)
+34%
|
(1)
-66%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
3
|
3
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
|
| Non-Reccuring Items |
(1)
|
(1)
|
(3)
|
(3)
|
(5)
|
(5)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Gain/Loss on Disposition of Assets |
(0)
|
0
|
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
|
|
| Pre-Tax Income |
(1)
N/A
|
(1)
+2%
|
(3)
-169%
|
(4)
-37%
|
(7)
-54%
|
(7)
+3%
|
0
N/A
|
1
+75%
|
(2)
N/A
|
(2)
+14%
|
(3)
-28%
|
(3)
-11%
|
(3)
-18%
|
(2)
+53%
|
(1)
+26%
|
(4)
-231%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(1)
|
(1)
|
(3)
|
(4)
|
(7)
|
(7)
|
0
|
1
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(4)
|
|
| Net Income (Common) |
(1)
N/A
|
(1)
+4%
|
(3)
-170%
|
(4)
-37%
|
(7)
-57%
|
(7)
+2%
|
0
N/A
|
1
+71%
|
(2)
N/A
|
(2)
+15%
|
(3)
-32%
|
(3)
-13%
|
(3)
-19%
|
(2)
+52%
|
(1)
+26%
|
(4)
-224%
|
|
| EPS (Diluted) |
-0.26
N/A
|
-0.23
+12%
|
-0.63
-174%
|
-0.66
-5%
|
-0.92
-39%
|
-0.9
+2%
|
0.05
N/A
|
0.09
+80%
|
-0.3
N/A
|
-0.25
+17%
|
-0.33
-32%
|
-0.37
-12%
|
-0.32
+14%
|
-0.14
+56%
|
-0.11
+21%
|
-0.36
-227%
|
|