Svas Biosana SpA
MIL:SVS
Income Statement
Earnings Waterfall
Svas Biosana SpA
Income Statement
Svas Biosana SpA
| Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Revenue |
81
N/A
|
86
+6%
|
97
+13%
|
108
+11%
|
118
+9%
|
122
+3%
|
120
-1%
|
133
+10%
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(57)
|
(62)
|
(71)
|
(81)
|
(89)
|
(90)
|
(88)
|
(98)
|
|
| Gross Profit |
24
N/A
|
24
+2%
|
26
+8%
|
28
+4%
|
29
+5%
|
31
+8%
|
32
+3%
|
35
+7%
|
|
| Operating Income | |||||||||
| Operating Expenses |
(18)
|
(19)
|
(20)
|
(20)
|
(20)
|
(22)
|
(22)
|
(23)
|
|
| Selling, General & Administrative |
(12)
|
(13)
|
(14)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
|
| Depreciation & Amortization |
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(0)
|
1
|
1
|
(0)
|
(1)
|
(1)
|
|
| Operating Income |
6
N/A
|
5
-13%
|
7
+27%
|
8
+14%
|
9
+15%
|
10
+8%
|
10
+5%
|
12
+12%
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
|
| Non-Reccuring Items |
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Pre-Tax Income |
4
N/A
|
4
-9%
|
5
+27%
|
6
+22%
|
7
+20%
|
7
+4%
|
8
+13%
|
9
+14%
|
|
| Net Income | |||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Income from Continuing Operations |
3
|
3
|
4
|
4
|
5
|
5
|
6
|
7
|
|
| Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Income (Common) |
3
N/A
|
3
-8%
|
4
+23%
|
4
+16%
|
5
+24%
|
5
+6%
|
6
+8%
|
7
+15%
|
|
| EPS (Diluted) |
0.58
N/A
|
0.54
-7%
|
0.66
+22%
|
0.77
+17%
|
0.95
+23%
|
1.02
+7%
|
1.1
+8%
|
1.27
+15%
|
|