Doxee SpA
MIL:DOX
Income Statement
Earnings Waterfall
Doxee SpA
Income Statement
Doxee SpA
| Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Revenue |
19
N/A
|
21
+9%
|
32
+53%
|
24
-25%
|
25
+5%
|
26
+4%
|
26
+2%
|
26
+1%
|
29
+10%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
(5)
|
(6)
|
(11)
|
(9)
|
(10)
|
(11)
|
(10)
|
(8)
|
(8)
|
|
| Gross Profit |
15
N/A
|
15
+2%
|
21
+39%
|
15
-29%
|
15
+2%
|
15
+1%
|
16
+6%
|
19
+17%
|
21
+13%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(13)
|
(13)
|
(19)
|
(14)
|
(17)
|
(20)
|
(20)
|
(21)
|
(21)
|
|
| Selling, General & Administrative |
(10)
|
(10)
|
(14)
|
(11)
|
(14)
|
(15)
|
(15)
|
(17)
|
(17)
|
|
| Depreciation & Amortization |
(3)
|
0
|
(5)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
|
| Other Operating Expenses |
(0)
|
(3)
|
0
|
1
|
1
|
(0)
|
0
|
1
|
1
|
|
| Operating Income |
2
N/A
|
2
-8%
|
2
+17%
|
1
-56%
|
(2)
N/A
|
(5)
-164%
|
(4)
+12%
|
(2)
+44%
|
0
N/A
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
1
N/A
|
2
+31%
|
2
+24%
|
1
-72%
|
(3)
N/A
|
(6)
-90%
|
(5)
+14%
|
(3)
+37%
|
(0)
+86%
|
|
| Net Income | ||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
1
|
2
|
2
|
0
|
(3)
|
(5)
|
(4)
|
(4)
|
(1)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1
N/A
|
2
+81%
|
2
+23%
|
0
-76%
|
(3)
N/A
|
(5)
-68%
|
(4)
+16%
|
(4)
+14%
|
(1)
+67%
|
|
| EPS (Diluted) |
0.13
N/A
|
0.23
+77%
|
0.29
+26%
|
0.06
-79%
|
-0.35
N/A
|
-0.59
-69%
|
-0.37
+37%
|
-0.32
+14%
|
-0.11
+66%
|
|