FAE Technology SpA SB
MIL:FAE
Income Statement
Earnings Waterfall
FAE Technology SpA SB
Income Statement
FAE Technology SpA SB
| Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|
| Revenue | |||||||
| Interest Expense |
0
|
0
|
0
|
1
|
0
|
0
|
|
| Revenue |
39
N/A
|
49
+25%
|
61
+23%
|
78
+28%
|
72
-7%
|
60
-16%
|
|
| Gross Profit | |||||||
| Cost of Revenue |
(31)
|
(39)
|
(48)
|
(59)
|
(51)
|
(43)
|
|
| Gross Profit |
8
N/A
|
10
+27%
|
13
+26%
|
19
+44%
|
20
+9%
|
17
-15%
|
|
| Operating Income | |||||||
| Operating Expenses |
(5)
|
(6)
|
(8)
|
(12)
|
(15)
|
(15)
|
|
| Selling, General & Administrative |
(5)
|
(6)
|
(7)
|
(10)
|
(13)
|
(14)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
|
| Other Operating Expenses |
0
|
0
|
1
|
1
|
0
|
1
|
|
| Operating Income |
3
N/A
|
4
+28%
|
5
+24%
|
7
+44%
|
6
-21%
|
2
-68%
|
|
| Pre-Tax Income | |||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
3
N/A
|
4
+29%
|
5
+22%
|
7
+44%
|
5
-23%
|
1
-74%
|
|
| Net Income | |||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
2
|
3
|
3
|
5
|
4
|
1
|
|
| Net Income (Common) |
2
N/A
|
3
+29%
|
3
+19%
|
5
+42%
|
4
-23%
|
1
-79%
|
|
| EPS (Diluted) |
0.14
N/A
|
0.18
+29%
|
0.21
+17%
|
0.28
+33%
|
0.18
-36%
|
0.03
-83%
|
|