Growens SpA
MIL:GROW
Income Statement
Earnings Waterfall
Growens SpA
Income Statement
Growens SpA
| Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|
| Revenue | |||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
77
N/A
|
113
+46%
|
75
-33%
|
76
+2%
|
74
-2%
|
74
-1%
|
|
| Gross Profit | |||||||
| Cost of Revenue |
(67)
|
(97)
|
(62)
|
(62)
|
(58)
|
(56)
|
|
| Gross Profit |
10
N/A
|
15
+61%
|
13
-15%
|
15
+13%
|
17
+13%
|
18
+8%
|
|
| Operating Income | |||||||
| Operating Expenses |
(9)
|
(24)
|
(16)
|
(20)
|
(21)
|
(22)
|
|
| Selling, General & Administrative |
(6)
|
(18)
|
(11)
|
(14)
|
(14)
|
(15)
|
|
| Research & Development |
(2)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
(5)
|
(7)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Other Operating Expenses |
4
|
4
|
1
|
1
|
0
|
0
|
|
| Operating Income |
0
N/A
|
(8)
N/A
|
(3)
+65%
|
(5)
-62%
|
(4)
+16%
|
(4)
+7%
|
|
| Pre-Tax Income | |||||||
| Interest Income Expense |
(0)
|
(0)
|
12
|
2
|
1
|
1
|
|
| Non-Reccuring Items |
(2)
|
4
|
(1)
|
1
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
(63)
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
0
|
52
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(4)
-179%
|
(3)
+41%
|
(2)
+34%
|
(3)
-55%
|
(3)
-10%
|
|
| Net Income | |||||||
| Tax Provision |
1
|
1
|
(0)
|
(0)
|
0
|
(0)
|
|
| Income from Continuing Operations |
(1)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(3)
N/A
|
(5)
-105%
|
58
N/A
|
59
+2%
|
(2)
N/A
|
(3)
-26%
|
|
| EPS (Diluted) |
-0.16
N/A
|
-0.33
-106%
|
4.15
N/A
|
4.66
+12%
|
-0.19
N/A
|
-0.23
-21%
|
|