Income Statement

Revenue

-14%

+13%

10Y

Currency: EUR

	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	49	0	0	0	57	0	0	0	53	0	0	0	52	0	0	0	50	0	0	0	48	0	0	0	43	0	0	0	42	0	0	0	40	0	0	0	42	0	0	0	71	0	0	0	0	0	0
Revenue	1 215 N/A	1 278 +5%	1 429 +12%	1 502 +5%	1 548 +3%	1 608 +4%	1 631 +1%	1 666 +2%	1 709 +3%	1 736 +2%	1 796 +3%	1 830 +2%	1 847 +1%	1 825 -1%	1 789 -2%	1 777 -1%	1 737 -2%	1 676 -4%	1 624 -3%	1 599 -2%	1 614 +1%	1 639 +2%	1 621 -1%	1 602 -1%	1 604 +0%	1 616 +1%	1 614 0%	1 626 +1%	1 617 -1%	1 601 -1%	1 538 -4%	1 504 -2%	1 468 -2%	1 425 -3%	1 364 -4%	1 294 -5%	1 258 -3%	1 232 -2%	1 218 -1%	1 245 +2%	1 275 +2%	1 302 +2%	1 344 +3%	1 353 +1%	1 362 +1%	1 361 0%	1 373 +1%	1 389 +1%	1 384 0%	1 398 +1%	1 427 +2%	1 439 +1%	1 455 +1%	1 456 +0%	1 449 0%	1 472 +2%	1 465 -1%	1 872 +28%	2 282 +22%	2 307 +1%	1 591 -31%	2 323 +46%	2 102 -10%	2 111 +0%	1 377 -35%	2 182 +59%	2 473 +13%	2 490 +1%	1 710 -31%	2 606 +52%	2 763 +6%	2 914 +5%	2 126 -27%	3 263 +53%	3 373 +3%	3 252 -4%	2 021 -38%	2 916 +44%	2 742 -6%	2 660 -3%	1 748 -34%	2 511 +44%	2 385 -5%
Gross Profit
Cost of Revenue	(584)	(659)	(797)	(830)	(889)	(920)	(929)	(953)	(985)	(1 004)	(1 060)	(1 086)	(1 089)	(1 075)	(1 047)	(1 044)	(1 020)	(987)	(949)	(927)	(934)	(947)	(931)	(920)	(935)	(946)	(956)	(977)	(955)	(945)	(905)	(881)	(864)	(833)	(796)	(751)	(733)	(717)	(705)	(712)	(728)	(745)	(779)	(785)	(785)	(784)	(777)	(792)	(787)	(790)	(811)	(818)	(825)	(829)	(829)	(842)	(843)	(1 088)	(1 334)	(1 355)	(936)	(1 375)	(1 252)	(1 263)	(835)	(1 325)	(1 509)	(1 536)	(1 067)	(1 641)	(1 768)	(1 866)	(1 363)	(2 097)	(2 161)	(2 070)	(1 273)	(1 820)	(1 690)	(1 638)	(1 081)	(1 546)	(1 456)
Gross Profit	631 N/A	620 -2%	632 +2%	673 +6%	659 -2%	688 +4%	702 +2%	713 +2%	723 +1%	733 +1%	737 +1%	744 +1%	758 +2%	750 -1%	742 -1%	733 -1%	716 -2%	689 -4%	675 -2%	672 0%	681 +1%	692 +2%	690 0%	682 -1%	669 -2%	670 +0%	658 -2%	649 -1%	661 +2%	657 -1%	632 -4%	623 -2%	605 -3%	592 -2%	569 -4%	543 -5%	525 -3%	515 -2%	513 0%	533 +4%	546 +2%	558 +2%	566 +1%	568 +0%	577 +2%	577 +0%	596 +3%	597 +0%	597 +0%	609 +2%	616 +1%	621 +1%	630 +1%	627 0%	620 -1%	630 +2%	621 -1%	785 +26%	948 +21%	951 +0%	654 -31%	948 +45%	850 -10%	848 0%	541 -36%	858 +58%	964 +12%	954 -1%	643 -33%	965 +50%	994 +3%	1 048 +5%	763 -27%	1 166 +53%	1 211 +4%	1 182 -2%	748 -37%	1 096 +46%	1 053 -4%	1 022 -3%	667 -35%	965 +45%	929 -4%
Operating Income
Operating Expenses	(567)	(566)	(544)	(583)	(574)	(586)	(607)	(618)	(635)	(644)	(637)	(636)	(630)	(637)	(643)	(639)	(641)	(627)	(620)	(605)	(597)	(598)	(593)	(594)	(577)	(576)	(564)	(560)	(584)	(576)	(566)	(561)	(543)	(531)	(511)	(500)	(489)	(476)	(481)	(488)	(488)	(494)	(508)	(512)	(523)	(530)	(541)	(544)	(541)	(545)	(543)	(541)	(544)	(539)	(527)	(533)	(518)	(652)	(791)	(795)	(547)	(806)	(759)	(746)	(476)	(734)	(789)	(803)	(545)	(830)	(851)	(874)	(619)	(937)	(958)	(933)	(589)	(857)	(826)	(817)	(539)	(794)	(785)
Selling, General & Administrative	(437)	(538)	(527)	(568)	(604)	(601)	(614)	(627)	(643)	(645)	(638)	(638)	(635)	(642)	(645)	(643)	(640)	(621)	(611)	(597)	(589)	(587)	(578)	(580)	(569)	(573)	(571)	(556)	(576)	(571)	(548)	(550)	(528)	(513)	(495)	(476)	(465)	(446)	(459)	(464)	(473)	(479)	(489)	(498)	(504)	(506)	(512)	(510)	(512)	(511)	(528)	(528)	(509)	(526)	(503)	(509)	(503)	(635)	(764)	(770)	(530)	(773)	(716)	(712)	(466)	(721)	(791)	(799)	(547)	(822)	(846)	(864)	(609)	(912)	(925)	(907)	(583)	(854)	(838)	(829)	(559)	(814)	(795)
Depreciation & Amortization	(92)	(70)	(83)	(89)	(95)	(91)	(92)	(91)	(95)	(94)	(92)	(92)	(94)	(97)	(101)	(101)	(99)	(98)	(98)	(98)	(100)	(100)	(98)	(96)	(90)	(91)	(92)	(93)	(99)	(97)	(96)	(91)	(83)	(83)	(83)	(85)	(85)	(86)	(84)	(88)	(91)	(96)	(101)	(103)	(107)	(108)	(108)	(110)	(110)	(114)	(118)	(120)	(119)	(117)	(113)	(111)	(110)	(139)	(173)	(176)	(127)	(189)	(188)	(187)	(120)	(183)	(188)	(192)	(133)	(199)	(200)	(204)	(144)	(217)	(223)	(223)	(147)	(218)	(214)	(214)	(142)	(216)	(223)
Other Operating Expenses	(39)	42	65	73	125	107	99	100	103	94	93	93	99	102	103	105	99	92	90	90	92	90	82	82	81	89	99	90	91	92	79	80	68	66	67	61	61	56	63	64	76	81	82	88	88	84	79	76	81	79	102	106	84	103	90	87	95	122	147	152	111	157	145	155	110	172	191	187	134	191	195	194	134	192	191	197	141	215	227	225	162	236	233
Operating Income	64 N/A	54 -16%	87 +62%	90 +3%	84 -6%	102 +21%	94 -8%	94 +0%	89 -6%	88 0%	99 +12%	108 +9%	128 +18%	113 -11%	99 -13%	94 -5%	76 -19%	62 -19%	55 -11%	67 +22%	84 +25%	95 +13%	97 +2%	88 -8%	92 +4%	94 +3%	94 0%	89 -6%	78 -12%	81 +4%	67 -17%	62 -7%	62 -1%	61 -1%	58 -5%	43 -26%	36 -16%	40 +10%	32 -18%	46 +41%	58 +27%	63 +9%	57 -9%	55 -3%	54 -2%	47 -12%	55 +15%	53 -3%	56 +5%	63 +14%	73 +15%	79 +9%	86 +9%	88 +2%	94 +7%	98 +4%	103 +5%	133 +29%	157 +19%	156 -1%	107 -31%	141 +31%	91 -36%	102 +13%	66 -36%	124 +88%	175 +41%	151 -14%	97 -36%	135 +39%	143 +5%	174 +22%	143 -17%	229 +59%	254 +11%	249 -2%	160 -36%	239 +50%	227 -5%	205 -10%	129 -37%	172 +33%	144 -16%
Pre-Tax Income
Interest Income Expense	(26)	(0)	0	2	6	0	(0)	(1)	5	0	0	0	4	0	0	0	5	0	0	0	6	(0)	(0)	(0)	8	10	13	20	8	(13)	(11)	(15)	6	(47)	(64)	(80)	(43)	(63)	(111)	(113)	(57)	(126)	(79)	(79)	(52)	(52)	(50)	(49)	(50)	(45)	(45)	(45)	(44)	(46)	(49)	(46)	(40)	(49)	(56)	(55)	(38)	(58)	(57)	(55)	(36)	(53)	(54)	(53)	(34)	(54)	(57)	(60)	(47)	(71)	(81)	(88)	(72)	(109)	(118)	(120)	(82)	(119)	(115)
Non-Reccuring Items	3	0	0	0	(8)	0	0	0	(3)	0	0	0	(1)	0	0	0	(2)	0	0	0	(0)	0	0	0	2	0	0	0	6	0	0	0	0	0	0	0	(15)	0	0	0	(65)	0	0	0	0	0	0	0	2	0	0	1	1	0	0	0	(3)	(2)	(2)	(2)	(12)	(12)	(12)	(12)	1	1	1	1	0	0	0	0	0	0	3	0	1	(4)	(5)	0	1	1	1
Total Other Income	0	(31)	(33)	(37)	(41)	(35)	(33)	104	101	105	103	(33)	(38)	(29)	(31)	(34)	(45)	(48)	(48)	(42)	(39)	(27)	(24)	(29)	(44)	(47)	(53)	(57)	(46)	(27)	(32)	(33)	(85)	(33)	(16)	0	(4)	(0)	(0)	(0)	(5)	0	(2)	(2)	(4)	(4)	(4)	(4)	(3)	(3)	(4)	(4)	(4)	(4)	2	2	(2)	(2)	(8)	(8)	(3)	(3)	(3)	(3)	(1)	(2)	(2)	(2)	(2)	0	(0)	0	(0)	0	(0)	0	2	0	1	0	5	5	5
Pre-Tax Income	41 N/A	23 -44%	54 +139%	54 +0%	42 -22%	67 +59%	62 -8%	197 +220%	192 -3%	194 +1%	202 +4%	75 -63%	92 +22%	84 -9%	68 -19%	60 -12%	34 -43%	14 -60%	7 -47%	25 +240%	51 +105%	68 +33%	72 +6%	59 -18%	58 -2%	56 -2%	54 -4%	52 -4%	45 -13%	40 -11%	24 -40%	14 -42%	(18) N/A	(20) -9%	(23) -14%	(37) -66%	(26) +30%	(24) +8%	(79) -229%	(68) +14%	(69) -2%	(63) +9%	(24) +62%	(26) -8%	(2) +93%	(8) -359%	2 N/A	1 -60%	4 +649%	15 +231%	25 +64%	33 +33%	39 +20%	39 -1%	46 +20%	54 +16%	59 +9%	79 +35%	92 +16%	91 -1%	53 -41%	68 +27%	19 -72%	33 +74%	29 -11%	69 +134%	119 +73%	97 -19%	62 -36%	81 +30%	86 +7%	114 +33%	97 -15%	157 +62%	175 +11%	161 -8%	91 -44%	128 +40%	105 -18%	86 -18%	52 -39%	59 +12%	35 -41%
Net Income
Tax Provision	(22)	(15)	(19)	(21)	(24)	(24)	(29)	(28)	(24)	(27)	(45)	(50)	(35)	(29)	(12)	(6)	(9)	(5)	(13)	(30)	(21)	(27)	(32)	(23)	(35)	(35)	(35)	(29)	(24)	(21)	(7)	(1)	(7)	(6)	(8)	(4)	(24)	(24)	(18)	(23)	(3)	(4)	(4)	(3)	(12)	(11)	(16)	(16)	(13)	(16)	(20)	(24)	(24)	(25)	(29)	(32)	(33)	(44)	(53)	(52)	(30)	(40)	(16)	(22)	(14)	(33)	(53)	(44)	(27)	(38)	(40)	(50)	(33)	(59)	(63)	(58)	(36)	(54)	(46)	(36)	(23)	(26)	(16)
Income from Continuing Operations	19	8	35	34	18	43	33	169	168	167	157	25	57	55	56	54	25	9	(6)	(5)	30	41	40	37	22	21	20	23	22	19	18	13	(25)	(26)	(30)	(42)	(50)	(48)	(96)	(90)	(71)	(67)	(27)	(28)	(14)	(19)	(14)	(16)	(8)	(1)	4	9	15	13	17	21	25	35	39	39	23	28	3	12	16	36	66	53	35	43	46	63	64	99	111	103	55	74	59	50	30	33	19
Income to Minority Interest	(5)	(13)	(25)	(25)	(15)	(29)	(24)	(94)	(102)	(101)	(87)	(16)	(24)	(21)	(20)	(18)	(11)	(7)	(2)	(4)	(14)	(18)	(18)	(17)	(13)	(12)	(12)	(13)	(13)	(12)	(11)	(9)	(8)	(8)	(5)	(0)	16	16	19	16	1	(1)	(0)	0	4	6	4	4	(0)	(2)	(4)	(6)	(7)	(7)	(9)	(10)	(13)	(17)	(20)	(20)	(15)	(18)	(4)	(8)	(6)	(17)	(34)	(28)	(23)	(29)	(32)	(42)	(37)	(58)	(65)	(62)	(36)	(50)	(43)	(39)	(24)	(29)	(20)
Net Income (Common)	13 N/A	8 -41%	11 +41%	11 +1%	8 -24%	14 +65%	9 -37%	74 +751%	66 -11%	67 +1%	70 +5%	9 -88%	33 +280%	34 +5%	35 +4%	36 +1%	14 -60%	2 -87%	(8) N/A	(9) -13%	16 N/A	23 +44%	22 -5%	20 -10%	10 -51%	9 -10%	8 -13%	10 +29%	9 -8%	7 -19%	7 -12%	4 -37%	(34) N/A	(33) +1%	(36) -7%	(42) -18%	(34) +20%	(33) +3%	(78) -139%	(74) +4%	(71) +5%	(68) +4%	(28) +60%	(28) -1%	(10) +66%	(13) -38%	(10) +22%	(12) -15%	(9) +27%	(3) +70%	0 N/A	3 N/A	8 +173%	6 -29%	8 +43%	11 +29%	13 +20%	18 +38%	19 +9%	20 +1%	8 -60%	11 +36%	(0) N/A	4 N/A	10 +170%	20 +100%	33 +67%	25 -24%	12 -51%	14 +10%	14 +1%	22 +60%	27 +25%	41 +52%	46 +12%	41 -11%	19 -53%	24 +26%	16 -34%	12 -25%	6 -49%	4 -31%	(1) N/A
EPS (Diluted)	0.04 N/A	0.02 -50%	0.03 +50%	0.04 +33%	0.01 -75%	0.04 +300%	0.02 -50%	0.24 +1 100%	0.22 -8%	0.21 -5%	0.21 N/A	0.01 -95%	0.1 +900%	0.1 N/A	0.11 +10%	0.11 N/A	0.04 -64%	0.01 -75%	-0.02 N/A	-0.02 N/A	0.05 N/A	0.07 +40%	0.07 N/A	0.06 -14%	0.03 -50%	0.03 N/A	0.02 -33%	0.03 +50%	0.03 N/A	0.03 N/A	0.03 N/A	0.02 -33%	-0.1 N/A	-0.1 N/A	-0.11 -10%	-0.13 -18%	-0.1 +23%	-0.1 N/A	-0.23 -130%	-0.22 +4%	-0.21 +5%	-0.2 +5%	-0.08 +60%	-0.08 N/A	-0.03 +63%	-0.04 -33%	-0.03 +25%	-0.04 -33%	-0.03 +25%	-0.01 +67%	0 N/A	0.01 N/A	0.02 +100%	0.02 N/A	0.02 N/A	0.03 +50%	0.04 +33%	0.05 +25%	0.06 +20%	0.06 N/A	0.02 -67%	0.03 +50%	0 N/A	0.01 N/A	0.03 +200%	0.06 +100%	0.1 +67%	0.07 -30%	0.04 -43%	0.04 N/A	0.04 N/A	0.06 +50%	0.08 +33%	0.12 +50%	0.13 +8%	0.12 -8%	0.06 -50%	0.07 +17%	0.05 -29%	0.03 -40%	0.02 -33%	0.01 -50%	0 N/A

Income Statement Balance Sheet Cash Flow Statement

Immsi SpA
MIL:IMS

Income Statement

Earnings Waterfall
Immsi SpA

Income Statement
Immsi SpA

See Also

Company

Help

Tools

Stocks

Immsi SpA MIL:IMS

Income Statement

Earnings Waterfall Immsi SpA

Income Statement Immsi SpA

See Also

Company

Help

Tools

Stocks

Immsi SpA
MIL:IMS

Earnings Waterfall
Immsi SpA

Income Statement
Immsi SpA