Frendy Energy SpA
MIL:FDE
Income Statement
Earnings Waterfall
Frendy Energy SpA
Income Statement
Frendy Energy SpA
| Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
1
N/A
|
1
+19%
|
1
+18%
|
2
+111%
|
4
+61%
|
4
0%
|
4
-5%
|
4
-7%
|
3
-12%
|
3
-16%
|
2
-32%
|
2
-5%
|
2
+28%
|
2
-5%
|
2
+1%
|
2
+15%
|
2
-6%
|
2
0%
|
2
-7%
|
1
-32%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
1
N/A
|
1
+22%
|
1
-16%
|
1
+100%
|
3
+96%
|
3
+9%
|
3
-1%
|
3
-10%
|
2
-18%
|
2
-20%
|
1
-43%
|
1
-10%
|
2
+65%
|
1
-8%
|
1
-3%
|
2
+20%
|
2
-7%
|
2
+4%
|
1
-9%
|
1
-46%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(7)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Selling, General & Administrative |
(0)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(6)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Operating Income |
0
N/A
|
0
+20%
|
0
+78%
|
1
+156%
|
1
-10%
|
1
-28%
|
0
-17%
|
0
-23%
|
0
-68%
|
(0)
N/A
|
(0)
-98%
|
(1)
-88%
|
0
N/A
|
(6)
N/A
|
0
N/A
|
0
+69%
|
0
+23%
|
0
+3%
|
0
-27%
|
(0)
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
(0)
|
0
|
0
|
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
0
N/A
|
0
-5%
|
0
+39%
|
1
+156%
|
0
-52%
|
(0)
N/A
|
0
N/A
|
0
-17%
|
(1)
N/A
|
(1)
-35%
|
(1)
-1%
|
(1)
-2%
|
(6)
-465%
|
(6)
+4%
|
0
N/A
|
0
+185%
|
0
+37%
|
0
+13%
|
0
-26%
|
(0)
N/A
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
|
| Income from Continuing Operations |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Income (Common) |
0
N/A
|
0
+6%
|
0
+22%
|
0
+91%
|
0
-69%
|
(0)
N/A
|
0
N/A
|
0
+11%
|
(1)
N/A
|
(1)
-33%
|
(1)
-4%
|
(1)
-15%
|
(4)
-301%
|
(4)
+7%
|
0
N/A
|
0
+3 025%
|
0
+14%
|
0
-13%
|
0
+12%
|
(0)
N/A
|
|
| EPS (Diluted) |
0
N/A
|
0
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.02
N/A
|
-0.08
-300%
|
-0.07
+12%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|