Netweek SpA
MIL:NTW
Income Statement
Earnings Waterfall
Netweek SpA
Income Statement
Netweek SpA
| 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 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
76
N/A
|
87
+14%
|
88
+2%
|
89
+0%
|
99
+12%
|
99
+0%
|
107
+8%
|
114
+7%
|
114
0%
|
118
+4%
|
121
+3%
|
122
+0%
|
82
-33%
|
73
-11%
|
62
-16%
|
51
-17%
|
76
+49%
|
75
-2%
|
76
+1%
|
76
+1%
|
77
+0%
|
75
-2%
|
72
-4%
|
69
-4%
|
64
-8%
|
14
-78%
|
28
+103%
|
29
+2%
|
28
-3%
|
27
-4%
|
26
-2%
|
24
-9%
|
23
-2%
|
24
+1%
|
30
+25%
|
23
-21%
|
29
+26%
|
24
-17%
|
27
+11%
|
29
+7%
|
29
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(30)
|
(37)
|
(39)
|
(40)
|
(44)
|
(44)
|
(48)
|
(53)
|
(56)
|
(58)
|
(61)
|
(60)
|
(25)
|
(17)
|
(8)
|
(1)
|
(23)
|
(23)
|
(23)
|
(23)
|
(25)
|
(24)
|
(24)
|
(24)
|
(20)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(7)
|
(1)
|
(7)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Gross Profit |
46
N/A
|
50
+9%
|
49
-2%
|
49
0%
|
55
+13%
|
55
-1%
|
59
+8%
|
61
+3%
|
58
-5%
|
60
+3%
|
61
+2%
|
62
+1%
|
57
-8%
|
56
-2%
|
53
-5%
|
50
-6%
|
53
+6%
|
52
-2%
|
53
+1%
|
54
+2%
|
52
-3%
|
51
-3%
|
48
-5%
|
46
-6%
|
44
-5%
|
13
-70%
|
26
+103%
|
27
+2%
|
26
-3%
|
25
-5%
|
24
-1%
|
22
-9%
|
22
-1%
|
23
+3%
|
23
+2%
|
22
-3%
|
23
+1%
|
22
0%
|
25
+12%
|
27
+8%
|
27
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(44)
|
(48)
|
(47)
|
(47)
|
(52)
|
(52)
|
(56)
|
(57)
|
(54)
|
(56)
|
(57)
|
(58)
|
(60)
|
(59)
|
(58)
|
(56)
|
(53)
|
(52)
|
(52)
|
(53)
|
(54)
|
(54)
|
(62)
|
(64)
|
(63)
|
(13)
|
(28)
|
(30)
|
(31)
|
(30)
|
(29)
|
(26)
|
(24)
|
(24)
|
(25)
|
(24)
|
(24)
|
(24)
|
(27)
|
(40)
|
(41)
|
|
| Selling, General & Administrative |
(39)
|
(42)
|
(42)
|
(43)
|
(47)
|
(47)
|
(50)
|
(52)
|
(50)
|
(51)
|
(52)
|
(53)
|
(50)
|
(49)
|
(48)
|
(46)
|
(49)
|
(47)
|
(48)
|
(48)
|
(47)
|
(47)
|
(50)
|
(48)
|
(47)
|
(12)
|
(26)
|
(27)
|
(27)
|
(25)
|
(23)
|
(21)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(22)
|
(24)
|
(24)
|
|
| Depreciation & Amortization |
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(6)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(8)
|
(8)
|
(8)
|
(8)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(10)
|
(10)
|
(14)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(15)
|
(15)
|
|
| Operating Income |
3
N/A
|
2
-11%
|
2
+9%
|
2
-6%
|
3
+37%
|
3
+6%
|
4
+6%
|
4
+7%
|
4
-1%
|
4
+3%
|
4
-2%
|
4
+2%
|
(3)
N/A
|
(4)
-16%
|
(4)
-26%
|
(6)
-23%
|
0
N/A
|
0
+7%
|
0
+81%
|
0
+52%
|
(2)
N/A
|
(4)
-76%
|
(14)
-284%
|
(19)
-39%
|
(20)
-5%
|
(0)
+98%
|
(2)
-567%
|
(3)
-58%
|
(5)
-39%
|
(5)
-11%
|
(4)
+18%
|
(4)
+14%
|
(2)
+50%
|
(1)
+20%
|
(2)
-8%
|
(1)
+10%
|
(2)
-31%
|
(2)
-4%
|
(2)
-7%
|
(13)
-513%
|
(13)
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(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
|
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
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(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
|
|
| Pre-Tax Income |
1
N/A
|
1
-35%
|
1
+66%
|
1
-7%
|
2
+63%
|
2
+9%
|
2
-9%
|
2
-11%
|
2
-19%
|
2
-3%
|
1
-3%
|
2
+32%
|
(4)
N/A
|
(5)
-9%
|
(6)
-21%
|
(7)
-19%
|
(1)
+83%
|
(1)
+1%
|
(1)
-8%
|
(1)
-3%
|
(4)
-222%
|
(6)
-43%
|
(16)
-166%
|
(21)
-34%
|
(22)
-5%
|
(0)
+98%
|
(2)
-497%
|
(4)
-64%
|
(5)
-39%
|
(5)
-7%
|
(5)
+15%
|
(4)
+13%
|
(2)
+48%
|
(2)
+19%
|
(2)
-13%
|
(2)
+15%
|
(2)
-36%
|
(2)
+7%
|
(2)
-10%
|
(13)
-484%
|
(14)
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
1
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Income from Continuing Operations |
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
(5)
|
(6)
|
(6)
|
(7)
|
(1)
|
(1)
|
(2)
|
(2)
|
(5)
|
(7)
|
(16)
|
(21)
|
(20)
|
(0)
|
(2)
|
(3)
|
(5)
|
(6)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(13)
|
(14)
|
|
| Income to Minority Interest |
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
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
|
| Net Income (Common) |
0
N/A
|
(0)
N/A
|
(0)
+49%
|
(0)
-60%
|
0
N/A
|
0
-33%
|
(0)
N/A
|
(1)
-195%
|
(5)
-776%
|
(6)
-11%
|
(6)
+3%
|
(5)
+11%
|
(6)
-23%
|
(6)
+7%
|
(7)
-11%
|
(8)
-22%
|
(3)
+62%
|
(3)
+0%
|
(3)
+8%
|
(2)
+20%
|
(9)
-315%
|
(11)
-18%
|
(20)
-78%
|
(26)
-33%
|
(21)
+20%
|
(0)
+98%
|
(2)
-271%
|
(3)
-91%
|
(5)
-58%
|
(5)
-3%
|
(5)
+1%
|
(4)
+9%
|
(2)
+54%
|
(2)
+16%
|
(2)
-18%
|
(2)
+20%
|
(2)
-9%
|
(2)
-1%
|
(2)
-8%
|
(13)
-598%
|
(15)
-9%
|
|
| EPS (Diluted) |
0.05
N/A
|
-0.26
N/A
|
-0.13
+50%
|
-0.21
-62%
|
0.13
N/A
|
0.09
-31%
|
-0.13
N/A
|
-0.4
-208%
|
-3.54
-785%
|
-3.97
-12%
|
-3.85
+3%
|
-3.44
+11%
|
-4.19
-22%
|
-3.91
+7%
|
-4.28
-9%
|
-5.31
-24%
|
-2
+62%
|
-2.02
-1%
|
-1.83
+9%
|
-1.49
+19%
|
-6.1
-309%
|
-7.31
-20%
|
-12.84
-76%
|
-17.34
-35%
|
-13.72
+21%
|
0
N/A
|
-0.01
N/A
|
-0.03
-200%
|
-0.04
-33%
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
-0.14
-367%
|
-0.01
+93%
|
-0.01
N/A
|
-0.11
-1 000%
|
-0.12
-9%
|
-0.13
-8%
|
-0.14
-8%
|
-0.84
-500%
|
-0.69
+18%
|
|