Eukedos SpA
MIL:EUK
Income Statement
Earnings Waterfall
Eukedos SpA
Income Statement
Eukedos SpA
| Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
0
|
|
| Revenue |
51
N/A
|
45
-11%
|
41
-10%
|
42
+3%
|
44
+4%
|
45
+2%
|
47
+4%
|
47
+2%
|
49
+3%
|
50
+3%
|
51
+2%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Gross Profit |
47
N/A
|
41
-12%
|
38
-8%
|
40
+5%
|
41
+4%
|
42
+2%
|
44
+4%
|
45
+2%
|
46
+4%
|
48
+3%
|
49
+2%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(44)
|
(40)
|
(35)
|
(35)
|
(37)
|
(38)
|
(39)
|
(39)
|
(41)
|
(43)
|
(44)
|
|
| Selling, General & Administrative |
(37)
|
(35)
|
(33)
|
(32)
|
(32)
|
(34)
|
(34)
|
(33)
|
(34)
|
(36)
|
(38)
|
|
| Depreciation & Amortization |
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
|
| Other Operating Expenses |
(0)
|
1
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
|
| Operating Income |
3
N/A
|
1
-57%
|
3
+91%
|
5
+78%
|
4
-8%
|
4
-8%
|
5
+21%
|
5
+12%
|
6
+7%
|
5
-9%
|
5
-1%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Non-Reccuring Items |
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
|
|
| Pre-Tax Income |
0
N/A
|
(2)
N/A
|
(1)
+66%
|
1
N/A
|
2
+9%
|
1
-32%
|
1
-3%
|
1
+29%
|
2
+26%
|
0
-74%
|
(0)
N/A
|
|
| Net Income | ||||||||||||
| Tax Provision |
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(1)
|
(2)
|
(1)
|
1
|
1
|
0
|
0
|
1
|
1
|
(1)
|
(1)
|
|
| Net Income (Common) |
(1)
N/A
|
(2)
-133%
|
(1)
+49%
|
1
N/A
|
1
+11%
|
0
-30%
|
0
-8%
|
1
+37%
|
1
+29%
|
(1)
N/A
|
(1)
-120%
|
|
| EPS (Diluted) |
-0.04
N/A
|
-0.08
-100%
|
-0.04
+50%
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
-0.02
N/A
|
-0.05
-150%
|
|