Planetel SpA
MIL:PLT
Income Statement
Earnings Waterfall
Planetel SpA
Income Statement
Planetel SpA
| Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|
| Revenue | ||||
| Revenue |
18
N/A
|
22
+24%
|
31
+38%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(8)
|
(11)
|
(16)
|
|
| Gross Profit |
9
N/A
|
11
+21%
|
14
+27%
|
|
| Operating Income | ||||
| Operating Expenses |
(9)
|
(10)
|
(12)
|
|
| Selling, General & Administrative |
(6)
|
(7)
|
(8)
|
|
| Depreciation & Amortization |
(3)
|
(4)
|
(5)
|
|
| Other Operating Expenses |
0
|
1
|
1
|
|
| Operating Income |
1
N/A
|
1
+89%
|
2
+61%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
(0)
|
0
|
|
| Total Other Income |
1
|
0
|
0
|
|
| Pre-Tax Income |
1
N/A
|
1
-7%
|
2
+67%
|
|
| Net Income | ||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
1
|
1
|
1
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
1
N/A
|
1
-19%
|
1
+40%
|
|
| EPS (Diluted) |
0.16
N/A
|
0.13
-19%
|
0.18
+38%
|
|