Fos SpA
MIL:FOS
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Fos SpA
MIL:FOS
|
IT |
|
Goal Acquisitions Corp
OTC:PUCK
|
US |
Income Statement
Earnings Waterfall
Fos SpA
Income Statement
Fos SpA
| Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
10
N/A
|
10
+5%
|
11
+7%
|
13
+24%
|
15
+11%
|
15
+3%
|
18
+20%
|
22
+19%
|
23
+6%
|
24
+3%
|
24
-1%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
| Gross Profit |
6
N/A
|
7
+13%
|
8
+9%
|
9
+18%
|
10
+14%
|
11
+5%
|
12
+14%
|
14
+18%
|
15
+6%
|
16
+3%
|
16
+2%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(5)
|
(6)
|
(6)
|
(7)
|
(9)
|
(9)
|
(10)
|
(12)
|
(13)
|
(14)
|
(14)
|
|
| Selling, General & Administrative |
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(12)
|
(12)
|
(13)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Operating Income |
1
N/A
|
1
-1%
|
1
+14%
|
2
+14%
|
2
+3%
|
2
+17%
|
2
+16%
|
3
+19%
|
2
-13%
|
2
-4%
|
2
-12%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(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 |
1
N/A
|
1
-2%
|
1
+16%
|
1
+19%
|
1
+4%
|
2
+18%
|
2
+17%
|
2
+19%
|
2
-13%
|
2
-2%
|
2
-15%
|
|
| Net Income | ||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1
N/A
|
1
+16%
|
1
+15%
|
1
+17%
|
1
-3%
|
1
+4%
|
1
+20%
|
2
+17%
|
1
-19%
|
1
+5%
|
1
-21%
|
|
| EPS (Diluted) |
0.11
N/A
|
0.13
+18%
|
0.15
+15%
|
0.18
+20%
|
0.17
-6%
|
0.18
+6%
|
0.2
+11%
|
0.22
+10%
|
0.19
-14%
|
0.21
+11%
|
0.17
-19%
|
|