Telesia SpA
MIL:TLS
Income Statement
Earnings Waterfall
Telesia SpA
Income Statement
Telesia SpA
| Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
|
| Revenue |
11
N/A
|
10
-13%
|
12
+24%
|
14
+14%
|
14
+2%
|
14
0%
|
14
+2%
|
14
-3%
|
14
+3%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
(6)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
|
| Gross Profit |
5
N/A
|
7
+20%
|
8
+28%
|
10
+24%
|
10
-1%
|
9
-8%
|
10
+3%
|
9
-4%
|
11
+14%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(5)
|
(6)
|
(8)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
| Selling, General & Administrative |
(3)
|
(5)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
1
N/A
|
1
-42%
|
0
-35%
|
0
-84%
|
0
+323%
|
1
+201%
|
1
+41%
|
1
-17%
|
2
+100%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
0
N/A
|
0
-96%
|
(0)
N/A
|
(0)
+34%
|
(0)
+14%
|
(0)
+68%
|
(0)
+20%
|
(0)
-129%
|
1
N/A
|
|
| Net Income | ||||||||||
| Tax Provision |
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
|
| Income to Minority Interest |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Net Income (Common) |
0
N/A
|
(0)
N/A
|
(0)
-87%
|
(0)
-27%
|
(0)
+29%
|
(0)
+39%
|
(0)
+32%
|
(0)
-101%
|
0
N/A
|
|
| EPS (Diluted) |
0.01
N/A
|
-0.05
N/A
|
-0.09
-80%
|
-0.12
-33%
|
-0.08
+33%
|
-0.05
+38%
|
-0.03
+40%
|
-0.07
-133%
|
0.12
N/A
|
|