Enav SpA
MIL:ENAV
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Enav SpA
MIL:ENAV
|
IT |
|
W
|
Western Metal Materials Co Ltd
SZSE:002149
|
CN |
Income Statement
Earnings Waterfall
Enav SpA
Income Statement
Enav SpA
| Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
5
|
0
|
0
|
0
|
7
|
0
|
2
|
0
|
6
|
0
|
3
|
0
|
7
|
0
|
4
|
0
|
7
|
0
|
4
|
0
|
6
|
0
|
3
|
0
|
6
|
0
|
3
|
0
|
9
|
0
|
11
|
0
|
22
|
0
|
12
|
0
|
24
|
0
|
0
|
0
|
|
| Revenue |
810
N/A
|
818
+1%
|
827
+1%
|
830
+0%
|
823
-1%
|
822
0%
|
824
+0%
|
834
+1%
|
846
+1%
|
845
0%
|
846
+0%
|
841
-1%
|
844
+0%
|
1 096
+30%
|
1 269
+16%
|
1 282
+1%
|
865
-33%
|
1 291
+49%
|
1 247
-3%
|
1 191
-4%
|
736
-38%
|
1 123
+53%
|
1 122
0%
|
1 120
0%
|
799
-29%
|
1 163
+46%
|
1 203
+3%
|
1 293
+7%
|
906
-30%
|
1 369
+51%
|
1 391
+2%
|
1 391
0%
|
963
-31%
|
1 442
+50%
|
1 467
+2%
|
1 474
+0%
|
1 000
-32%
|
1 473
+47%
|
1 458
-1%
|
1 451
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
20
|
15
|
15
|
16
|
20
|
12
|
17
|
10
|
21
|
22
|
22
|
22
|
21
|
21
|
20
|
21
|
21
|
23
|
24
|
23
|
20
|
20
|
18
|
18
|
18
|
18
|
20
|
18
|
20
|
17
|
16
|
26
|
21
|
27
|
25
|
12
|
16
|
10
|
12
|
24
|
|
| Gross Profit |
830
N/A
|
834
+0%
|
842
+1%
|
846
+1%
|
843
0%
|
833
-1%
|
841
+1%
|
844
+0%
|
867
+3%
|
868
+0%
|
868
+0%
|
863
-1%
|
865
+0%
|
1 117
+29%
|
1 289
+15%
|
1 303
+1%
|
886
-32%
|
1 314
+48%
|
1 271
-3%
|
1 214
-4%
|
756
-38%
|
1 142
+51%
|
1 140
0%
|
1 138
0%
|
816
-28%
|
1 180
+45%
|
1 223
+4%
|
1 311
+7%
|
926
-29%
|
1 385
+50%
|
1 407
+2%
|
1 418
+1%
|
983
-31%
|
1 469
+49%
|
1 492
+2%
|
1 486
0%
|
1 016
-32%
|
1 483
+46%
|
1 471
-1%
|
1 475
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(736)
|
(735)
|
(732)
|
(734)
|
(726)
|
(713)
|
(719)
|
(706)
|
(721)
|
(719)
|
(713)
|
(704)
|
(700)
|
(860)
|
(1 033)
|
(1 046)
|
(715)
|
(1 053)
|
(1 040)
|
(1 019)
|
(680)
|
(999)
|
(1 003)
|
(1 016)
|
(718)
|
(1 056)
|
(1 076)
|
(1 111)
|
(777)
|
(1 163)
|
(1 190)
|
(1 195)
|
(811)
|
(1 208)
|
(1 221)
|
(1 217)
|
(829)
|
(1 225)
|
(1 238)
|
(1 253)
|
|
| Selling, General & Administrative |
(632)
|
(709)
|
(706)
|
(707)
|
(629)
|
(670)
|
(701)
|
(702)
|
(622)
|
(622)
|
(619)
|
(618)
|
(616)
|
(734)
|
(856)
|
(865)
|
(621)
|
(864)
|
(848)
|
(832)
|
(582)
|
(811)
|
(823)
|
(831)
|
(632)
|
(877)
|
(896)
|
(924)
|
(694)
|
(977)
|
(1 004)
|
(1 010)
|
(719)
|
(1 018)
|
(1 033)
|
(1 034)
|
(741)
|
(1 046)
|
(1 065)
|
(1 073)
|
|
| Depreciation & Amortization |
(147)
|
(147)
|
(148)
|
(145)
|
(143)
|
(138)
|
(140)
|
(144)
|
(140)
|
(140)
|
(139)
|
(138)
|
(138)
|
(169)
|
(201)
|
(201)
|
(139)
|
(201)
|
(201)
|
(201)
|
(138)
|
(198)
|
(194)
|
(193)
|
(129)
|
(186)
|
(182)
|
(181)
|
(126)
|
(182)
|
(182)
|
(182)
|
(128)
|
(182)
|
(182)
|
(181)
|
(132)
|
(182)
|
(176)
|
(168)
|
|
| Other Operating Expenses |
43
|
121
|
122
|
119
|
45
|
95
|
122
|
140
|
41
|
42
|
44
|
52
|
53
|
44
|
25
|
20
|
45
|
13
|
10
|
14
|
40
|
10
|
15
|
8
|
43
|
7
|
3
|
(5)
|
43
|
(5)
|
(3)
|
(3)
|
37
|
(8)
|
(6)
|
(2)
|
44
|
3
|
3
|
(13)
|
|
| Operating Income |
93
N/A
|
99
+6%
|
110
+11%
|
112
+2%
|
117
+4%
|
121
+3%
|
122
+1%
|
138
+13%
|
147
+6%
|
148
+1%
|
155
+5%
|
159
+2%
|
165
+4%
|
257
+56%
|
257
0%
|
257
+0%
|
171
-34%
|
260
+52%
|
231
-11%
|
195
-16%
|
75
-61%
|
143
+90%
|
138
-4%
|
121
-12%
|
98
-19%
|
125
+27%
|
148
+18%
|
200
+36%
|
148
-26%
|
222
+50%
|
217
-2%
|
222
+2%
|
173
-22%
|
261
+51%
|
271
+4%
|
269
-1%
|
187
-30%
|
258
+38%
|
232
-10%
|
221
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
(7)
|
(8)
|
(7)
|
(4)
|
(5)
|
(3)
|
(4)
|
(6)
|
(3)
|
(5)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(7)
|
(8)
|
(8)
|
(6)
|
(7)
|
(6)
|
(6)
|
(1)
|
(3)
|
(4)
|
(5)
|
(8)
|
(13)
|
(21)
|
(20)
|
(17)
|
(20)
|
(17)
|
(23)
|
(16)
|
(24)
|
(23)
|
(22)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
4
|
4
|
5
|
4
|
2
|
4
|
2
|
3
|
3
|
(1)
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
2
|
5
|
5
|
9
|
10
|
10
|
8
|
11
|
10
|
7
|
5
|
6
|
5
|
9
|
7
|
11
|
10
|
10
|
|
| Pre-Tax Income |
96
N/A
|
97
+1%
|
107
+11%
|
109
+2%
|
115
+5%
|
120
+5%
|
121
+1%
|
137
+13%
|
144
+5%
|
144
+0%
|
151
+5%
|
155
+3%
|
161
+4%
|
254
+58%
|
252
-1%
|
251
0%
|
166
-34%
|
254
+53%
|
225
-11%
|
186
-17%
|
65
-65%
|
135
+108%
|
133
-1%
|
121
-10%
|
103
-15%
|
130
+26%
|
154
+18%
|
206
+34%
|
148
-28%
|
220
+49%
|
206
-6%
|
210
+2%
|
161
-23%
|
247
+53%
|
258
+5%
|
255
-1%
|
179
-30%
|
244
+37%
|
219
-10%
|
209
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(30)
|
(29)
|
(34)
|
(36)
|
(38)
|
(39)
|
(40)
|
(42)
|
(42)
|
(42)
|
(43)
|
(45)
|
(47)
|
(73)
|
(74)
|
(75)
|
(48)
|
(77)
|
(66)
|
(54)
|
(11)
|
(31)
|
(32)
|
(29)
|
(25)
|
(39)
|
(48)
|
(65)
|
(43)
|
(73)
|
(69)
|
(69)
|
(49)
|
(80)
|
(87)
|
(85)
|
(53)
|
(82)
|
(72)
|
(69)
|
|
| Income from Continuing Operations |
66
|
68
|
73
|
73
|
76
|
81
|
81
|
96
|
101
|
101
|
108
|
111
|
114
|
181
|
178
|
177
|
118
|
177
|
158
|
131
|
54
|
104
|
101
|
92
|
78
|
91
|
105
|
141
|
104
|
147
|
137
|
141
|
113
|
167
|
172
|
170
|
126
|
163
|
147
|
140
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
66
N/A
|
68
+3%
|
73
+6%
|
73
+1%
|
76
+4%
|
81
+6%
|
81
+0%
|
96
+18%
|
101
+6%
|
101
0%
|
108
+6%
|
111
+3%
|
114
+3%
|
181
+58%
|
178
-2%
|
177
-1%
|
118
-33%
|
177
+49%
|
159
-10%
|
132
-17%
|
54
-59%
|
104
+92%
|
102
-2%
|
93
-9%
|
78
-15%
|
92
+17%
|
106
+16%
|
142
+34%
|
105
-26%
|
148
+41%
|
138
-6%
|
142
+3%
|
113
-21%
|
167
+48%
|
172
+3%
|
170
-1%
|
126
-26%
|
163
+30%
|
147
-10%
|
140
-5%
|
|
| EPS (Diluted) |
0.07
N/A
|
0.07
N/A
|
0.51
+629%
|
0.13
-75%
|
0.14
+8%
|
0.14
N/A
|
0.15
+7%
|
0.18
+20%
|
0.19
+6%
|
0.19
N/A
|
0.2
+5%
|
0.2
N/A
|
0.21
+5%
|
0.34
+62%
|
0.33
-3%
|
0.32
-3%
|
0.22
-31%
|
0.33
+50%
|
0.3
-9%
|
0.25
-17%
|
0.1
-60%
|
0.19
+90%
|
0.19
N/A
|
0.17
-11%
|
0.14
-18%
|
0.17
+21%
|
0.2
+18%
|
0.26
+30%
|
0.19
-27%
|
0.27
+42%
|
0.26
-4%
|
0.26
N/A
|
0.21
-19%
|
0.31
+48%
|
0.32
+3%
|
0.31
-3%
|
0.23
-26%
|
0.28
+22%
|
0.2
-29%
|
0.82
+310%
|
|