SS Lazio SpA
MIL:SSL
Income Statement
Earnings Waterfall
SS Lazio SpA
Income Statement
SS Lazio SpA
| 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 | 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 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
8
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
0
|
|
| Revenue |
97
N/A
|
94
-3%
|
85
-9%
|
86
+1%
|
73
-15%
|
79
+8%
|
81
+2%
|
55
-32%
|
57
+5%
|
44
-23%
|
76
+74%
|
88
+16%
|
95
+8%
|
107
+13%
|
103
-5%
|
94
-8%
|
98
+4%
|
93
-6%
|
92
-1%
|
96
+5%
|
96
-1%
|
96
0%
|
98
+2%
|
94
-4%
|
104
+10%
|
100
-4%
|
94
-6%
|
94
0%
|
87
-7%
|
92
+5%
|
96
+5%
|
101
+5%
|
93
-8%
|
96
+3%
|
109
+14%
|
106
-3%
|
112
+6%
|
110
-2%
|
107
-2%
|
107
-1%
|
96
-10%
|
98
+2%
|
111
+13%
|
112
+1%
|
121
+8%
|
66
-46%
|
129
+96%
|
187
+45%
|
192
+3%
|
134
-30%
|
124
-8%
|
129
+4%
|
106
-18%
|
143
+35%
|
166
+16%
|
131
-21%
|
136
+4%
|
132
-3%
|
149
+13%
|
201
+35%
|
196
-3%
|
154
-21%
|
146
-5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
85
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
81
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
76
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
102
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
91
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
96
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
92
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
95
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
106
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
105
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
108
N/A
|
0
N/A
|
0
N/A
|
64
N/A
|
126
+98%
|
183
+46%
|
189
+3%
|
131
-31%
|
121
-8%
|
126
+4%
|
103
-18%
|
140
+36%
|
163
+16%
|
127
-22%
|
132
+4%
|
128
-3%
|
145
+14%
|
198
+36%
|
192
-3%
|
151
-21%
|
143
-6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(137)
|
(125)
|
(111)
|
(100)
|
(86)
|
(73)
|
(80)
|
(57)
|
(59)
|
(58)
|
(59)
|
(62)
|
(65)
|
(68)
|
(64)
|
(67)
|
(65)
|
(63)
|
(66)
|
(70)
|
(75)
|
(80)
|
(84)
|
(85)
|
(85)
|
(82)
|
(77)
|
(83)
|
(87)
|
(90)
|
(95)
|
(99)
|
(101)
|
(106)
|
(109)
|
(106)
|
(105)
|
(104)
|
(93)
|
(96)
|
(95)
|
(94)
|
(96)
|
(102)
|
(103)
|
(48)
|
(104)
|
(128)
|
(144)
|
(147)
|
(149)
|
(152)
|
(131)
|
(153)
|
(193)
|
(176)
|
(162)
|
(162)
|
(172)
|
(181)
|
(185)
|
(175)
|
(167)
|
|
| Selling, General & Administrative |
(79)
|
(70)
|
(56)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(87)
|
(13)
|
(38)
|
0
|
(77)
|
0
|
0
|
0
|
(80)
|
0
|
0
|
(36)
|
(79)
|
(93)
|
(105)
|
(114)
|
(115)
|
(118)
|
(92)
|
(113)
|
(154)
|
(137)
|
(123)
|
(125)
|
(139)
|
(148)
|
(150)
|
(139)
|
(130)
|
|
| Depreciation & Amortization |
(35)
|
(36)
|
(33)
|
(27)
|
(22)
|
(14)
|
(32)
|
(10)
|
(10)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(15)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(16)
|
(16)
|
(15)
|
(20)
|
(19)
|
(18)
|
(17)
|
(15)
|
(14)
|
(14)
|
(14)
|
(14)
|
(16)
|
(16)
|
(11)
|
(22)
|
(22)
|
(24)
|
(28)
|
(31)
|
(31)
|
(32)
|
(34)
|
(35)
|
(35)
|
(34)
|
(33)
|
(30)
|
(30)
|
(30)
|
(32)
|
(35)
|
|
| Other Operating Expenses |
(24)
|
(21)
|
(22)
|
(73)
|
(65)
|
(59)
|
(8)
|
(47)
|
(48)
|
(46)
|
(9)
|
(51)
|
(53)
|
(58)
|
(12)
|
(54)
|
(52)
|
(50)
|
(12)
|
(56)
|
(60)
|
(64)
|
(12)
|
(68)
|
(66)
|
(63)
|
(2)
|
(64)
|
(67)
|
(69)
|
(2)
|
(83)
|
(85)
|
(91)
|
(2)
|
(74)
|
(50)
|
(87)
|
(1)
|
(81)
|
(81)
|
(80)
|
(2)
|
(86)
|
(88)
|
(1)
|
(3)
|
(13)
|
(15)
|
(5)
|
(3)
|
(3)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(5)
|
(4)
|
(2)
|
|
| Operating Income |
(40)
N/A
|
(32)
+21%
|
(26)
+18%
|
(14)
+46%
|
(13)
+7%
|
6
N/A
|
0
-98%
|
(3)
N/A
|
(1)
+53%
|
(14)
-1 081%
|
17
N/A
|
26
+52%
|
30
+17%
|
39
+29%
|
38
-4%
|
28
-26%
|
34
+22%
|
30
-10%
|
25
-19%
|
26
+6%
|
21
-20%
|
15
-27%
|
13
-17%
|
9
-30%
|
19
+113%
|
17
-8%
|
15
-16%
|
10
-31%
|
1
-94%
|
2
+175%
|
(0)
N/A
|
2
N/A
|
(8)
N/A
|
(9)
-26%
|
(3)
+72%
|
(0)
+93%
|
7
N/A
|
6
-14%
|
12
+107%
|
11
-8%
|
1
-93%
|
4
+410%
|
12
+176%
|
10
-11%
|
18
+77%
|
16
-13%
|
22
+40%
|
55
+150%
|
45
-18%
|
(15)
N/A
|
(28)
-80%
|
(26)
+6%
|
(28)
-5%
|
(13)
+54%
|
(30)
-133%
|
(49)
-65%
|
(30)
+39%
|
(34)
-16%
|
(27)
+22%
|
17
N/A
|
7
-59%
|
(24)
N/A
|
(25)
-3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(10)
|
(8)
|
(7)
|
(6)
|
(4)
|
(5)
|
(3)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(4)
|
0
|
0
|
1
|
(3)
|
0
|
(3)
|
(3)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(2)
|
0
|
0
|
1
|
1
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
2
|
0
|
2
|
(1)
|
|
| Non-Reccuring Items |
61
|
63
|
58
|
46
|
24
|
21
|
6
|
26
|
20
|
30
|
(1)
|
(0)
|
(1)
|
(11)
|
(4)
|
4
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
3
|
(6)
|
(5)
|
7
|
(1)
|
8
|
9
|
(1)
|
(10)
|
(2)
|
(1)
|
(2)
|
4
|
(0)
|
16
|
(1)
|
(7)
|
(2)
|
(19)
|
(1)
|
1
|
(1)
|
(4)
|
(7)
|
(3)
|
(4)
|
14
|
24
|
21
|
13
|
(1)
|
3
|
27
|
18
|
(5)
|
4
|
40
|
37
|
7
|
8
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(2)
|
0
|
(4)
|
(5)
|
(5)
|
(5)
|
0
|
(4)
|
(4)
|
(4)
|
(0)
|
(3)
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(6)
|
(4)
|
(5)
|
(3)
|
|
| Pre-Tax Income |
13
N/A
|
25
+99%
|
25
+1%
|
25
+1%
|
6
-76%
|
22
+255%
|
3
-85%
|
21
+542%
|
15
-30%
|
12
-21%
|
12
+5%
|
20
+63%
|
25
+27%
|
24
-5%
|
29
+20%
|
26
-9%
|
24
-10%
|
20
-16%
|
19
-4%
|
20
+6%
|
15
-25%
|
10
-36%
|
5
-54%
|
10
+111%
|
10
+4%
|
9
-10%
|
18
+102%
|
6
-67%
|
6
+2%
|
8
+28%
|
(4)
N/A
|
(11)
-217%
|
(13)
-15%
|
(14)
-11%
|
(9)
+38%
|
(1)
+94%
|
3
N/A
|
18
+447%
|
9
-51%
|
2
-76%
|
(4)
N/A
|
(17)
-387%
|
8
N/A
|
9
+7%
|
15
+70%
|
10
-32%
|
13
+22%
|
50
+296%
|
39
-21%
|
(3)
N/A
|
(4)
-24%
|
(6)
-41%
|
(15)
-175%
|
(15)
+4%
|
(28)
-86%
|
(23)
+18%
|
(13)
+41%
|
(42)
-213%
|
(26)
+37%
|
53
N/A
|
41
-23%
|
(20)
N/A
|
(21)
-5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(7)
|
(1)
|
(21)
|
(26)
|
(26)
|
(11)
|
(2)
|
1
|
(1)
|
(15)
|
(12)
|
(8)
|
(5)
|
(7)
|
(8)
|
(6)
|
(5)
|
(6)
|
(8)
|
(8)
|
(7)
|
(8)
|
(5)
|
(1)
|
(3)
|
8
|
10
|
8
|
8
|
3
|
1
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(3)
|
(3)
|
0
|
(9)
|
(14)
|
(0)
|
(0)
|
3
|
3
|
(4)
|
(2)
|
(3)
|
(21)
|
(2)
|
19
|
4
|
|
| Income from Continuing Operations |
11
|
24
|
24
|
24
|
1
|
15
|
2
|
(0)
|
(11)
|
(14)
|
2
|
18
|
27
|
24
|
14
|
14
|
15
|
15
|
12
|
13
|
9
|
5
|
(2)
|
2
|
2
|
2
|
10
|
1
|
5
|
5
|
4
|
(1)
|
(5)
|
(6)
|
(6)
|
0
|
1
|
15
|
7
|
0
|
(5)
|
(18)
|
6
|
6
|
12
|
10
|
11
|
47
|
36
|
(3)
|
(13)
|
(20)
|
(16)
|
(15)
|
(24)
|
(19)
|
(17)
|
(44)
|
(30)
|
32
|
38
|
(1)
|
(17)
|
|
| Net Income (Common) |
11
N/A
|
24
+109%
|
24
+0%
|
24
+3%
|
1
-95%
|
15
+1 175%
|
2
-86%
|
(0)
N/A
|
(11)
-5 280%
|
(14)
-30%
|
2
N/A
|
18
+1 109%
|
27
+47%
|
24
-12%
|
14
-41%
|
14
+1%
|
15
+10%
|
15
-2%
|
12
-19%
|
13
+5%
|
9
-27%
|
5
-48%
|
(2)
N/A
|
2
N/A
|
2
+13%
|
2
-7%
|
10
+383%
|
1
-90%
|
5
+398%
|
5
+2%
|
4
-19%
|
(1)
N/A
|
(5)
-253%
|
(6)
-25%
|
(6)
+2%
|
0
N/A
|
1
+225%
|
15
+1 324%
|
7
-52%
|
0
-93%
|
(5)
N/A
|
(18)
-253%
|
6
N/A
|
6
+10%
|
12
+95%
|
10
-24%
|
11
+20%
|
47
+309%
|
36
-22%
|
(3)
N/A
|
(13)
-346%
|
(20)
-50%
|
(16)
+20%
|
(15)
+6%
|
(24)
-63%
|
(19)
+19%
|
(17)
+11%
|
(44)
-150%
|
(30)
+32%
|
32
N/A
|
38
+20%
|
(1)
N/A
|
(17)
-1 651%
|
|
| EPS (Diluted) |
0.17
N/A
|
0.36
+112%
|
0.35
-3%
|
0.37
+6%
|
0.02
-95%
|
0.22
+1 000%
|
0.03
-86%
|
-0.01
N/A
|
-0.16
-1 500%
|
-0.21
-31%
|
0.02
N/A
|
0.26
+1 200%
|
0.38
+46%
|
0.34
-11%
|
0.2
-41%
|
0.21
+5%
|
0.23
+10%
|
0.22
-4%
|
0.18
-18%
|
0.18
N/A
|
0.13
-28%
|
0.07
-46%
|
-0.02
N/A
|
0.03
N/A
|
0.04
+33%
|
0.03
-25%
|
0.15
+400%
|
0.01
-93%
|
0.07
+600%
|
0.08
+14%
|
0.06
-25%
|
-0.01
N/A
|
-0.06
-500%
|
-0.08
-33%
|
-0.09
-12%
|
0.01
N/A
|
0.02
+100%
|
0.22
+1 000%
|
0.1
-55%
|
0.01
-90%
|
-0.08
N/A
|
-0.27
-238%
|
0.09
N/A
|
0.09
N/A
|
0.18
+100%
|
0.14
-22%
|
0.17
+21%
|
0.69
+306%
|
0.54
-22%
|
-0.04
N/A
|
-0.19
-375%
|
-0.29
-53%
|
-0.23
+21%
|
-0.22
+4%
|
-0.36
-64%
|
-0.29
+19%
|
-0.26
+10%
|
-0.64
-146%
|
-0.44
+31%
|
0.47
N/A
|
0.57
+21%
|
-0.01
N/A
|
-0.25
-2 400%
|
|