Lu-Ve SpA
MIL:LUVE
Income Statement
Earnings Waterfall
Lu-Ve SpA
Revenue
|
615.8m
EUR
|
Cost of Revenue
|
-398.8m
EUR
|
Gross Profit
|
217m
EUR
|
Operating Expenses
|
-170.5m
EUR
|
Operating Income
|
46.5m
EUR
|
Other Expenses
|
-16.7m
EUR
|
Net Income
|
29.7m
EUR
|
Income Statement
Lu-Ve SpA
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 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||
Revenue |
211
N/A
|
222
+5%
|
236
+7%
|
252
+7%
|
269
+7%
|
289
+7%
|
306
+6%
|
340
+11%
|
390
+15%
|
398
+2%
|
400
+0%
|
433
+8%
|
491
+13%
|
581
+18%
|
617
+6%
|
768
+24%
|
770
+0%
|
914
+19%
|
616
-33%
|
|
Gross Profit | ||||||||||||||||||||
Cost of Revenue |
(135)
|
(142)
|
(150)
|
(164)
|
(178)
|
(191)
|
(201)
|
(220)
|
(250)
|
(253)
|
(253)
|
(275)
|
(318)
|
(382)
|
(409)
|
(486)
|
(483)
|
(558)
|
(399)
|
|
Gross Profit |
75
N/A
|
80
+6%
|
86
+8%
|
88
+2%
|
91
+4%
|
98
+8%
|
105
+7%
|
120
+14%
|
140
+17%
|
145
+4%
|
147
+1%
|
158
+7%
|
173
+10%
|
199
+15%
|
208
+4%
|
283
+36%
|
287
+2%
|
356
+24%
|
217
-39%
|
|
Operating Income | ||||||||||||||||||||
Operating Expenses |
(62)
|
(63)
|
(69)
|
(74)
|
(77)
|
(80)
|
(85)
|
(94)
|
(113)
|
(125)
|
(130)
|
(138)
|
(142)
|
(154)
|
(166)
|
(229)
|
(234)
|
(292)
|
(171)
|
|
Selling, General & Administrative |
(50)
|
(51)
|
(54)
|
(58)
|
(60)
|
(63)
|
(67)
|
(74)
|
(87)
|
(95)
|
(99)
|
(105)
|
(109)
|
(120)
|
(130)
|
(185)
|
(190)
|
(239)
|
(135)
|
|
Depreciation & Amortization |
(12)
|
(13)
|
(13)
|
(14)
|
(15)
|
(16)
|
(16)
|
(19)
|
(24)
|
(27)
|
(28)
|
(29)
|
(30)
|
(31)
|
(33)
|
(41)
|
(41)
|
(49)
|
(32)
|
|
Other Operating Expenses |
1
|
1
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
|
Operating Income |
14
N/A
|
16
+17%
|
17
+4%
|
14
-17%
|
14
-1%
|
17
+24%
|
20
+17%
|
26
+29%
|
27
+5%
|
21
-25%
|
17
-18%
|
20
+19%
|
31
+53%
|
45
+47%
|
42
-6%
|
54
+27%
|
53
-2%
|
64
+22%
|
46
-28%
|
|
Pre-Tax Income | ||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
1
|
(3)
|
(7)
|
(3)
|
(2)
|
(4)
|
(2)
|
(2)
|
(5)
|
(3)
|
(1)
|
(2)
|
9
|
(11)
|
(13)
|
(14)
|
(8)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
(0)
|
(0)
|
(0)
|
9
|
9
|
9
|
(0)
|
(0)
|
(0)
|
|
Total Other Income |
(1)
|
(2)
|
1
|
2
|
1
|
(0)
|
(1)
|
0
|
0
|
1
|
0
|
1
|
1
|
6
|
(1)
|
15
|
9
|
9
|
(2)
|
|
Pre-Tax Income |
11
N/A
|
12
+17%
|
20
+60%
|
14
-31%
|
9
-37%
|
14
+63%
|
17
+25%
|
17
-1%
|
21
+20%
|
19
-7%
|
12
-38%
|
18
+50%
|
31
+72%
|
58
+91%
|
59
+1%
|
67
+13%
|
49
-27%
|
58
+20%
|
36
-38%
|
|
Net Income | ||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(6)
|
(10)
|
(10)
|
(11)
|
(7)
|
(9)
|
(5)
|
|
Income from Continuing Operations |
10
|
11
|
16
|
11
|
6
|
11
|
16
|
15
|
18
|
18
|
11
|
14
|
25
|
48
|
49
|
56
|
42
|
50
|
31
|
|
Income to Minority Interest |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Net Income (Common) |
9
N/A
|
11
+20%
|
16
+45%
|
10
-35%
|
6
-45%
|
10
+79%
|
15
+52%
|
15
-5%
|
18
+19%
|
17
0%
|
10
-43%
|
14
+38%
|
24
+75%
|
47
+99%
|
48
+1%
|
54
+13%
|
40
-27%
|
47
+20%
|
30
-37%
|
|
EPS (Diluted) |
0.47
N/A
|
0.56
+19%
|
0.81
+45%
|
0.49
-40%
|
0.26
-47%
|
0.46
+77%
|
0.7
+52%
|
0.67
-4%
|
0.79
+18%
|
0.79
N/A
|
0.45
-43%
|
0.61
+36%
|
1.07
+75%
|
2.12
+98%
|
2.15
+1%
|
2.43
+13%
|
1.78
-27%
|
2.13
+20%
|
1.34
-37%
|