Unidata SpA
MIL:UD
Income Statement
Earnings Waterfall
Unidata SpA
Income Statement
Unidata SpA
| 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
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
0
|
|
| Revenue |
13
N/A
|
22
+68%
|
23
+5%
|
28
+22%
|
36
+32%
|
43
+20%
|
50
+15%
|
71
+42%
|
92
+29%
|
98
+7%
|
99
+1%
|
99
+0%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(6)
|
(10)
|
(11)
|
(14)
|
(19)
|
(24)
|
(29)
|
(44)
|
(59)
|
(61)
|
(60)
|
(60)
|
|
| Gross Profit |
7
N/A
|
11
+58%
|
12
+7%
|
14
+12%
|
18
+30%
|
19
+9%
|
21
+8%
|
27
+32%
|
33
+20%
|
37
+11%
|
39
+7%
|
39
0%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(5)
|
(8)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(15)
|
(21)
|
(22)
|
(23)
|
(23)
|
|
| Selling, General & Administrative |
(2)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(11)
|
(12)
|
(13)
|
(13)
|
|
| Depreciation & Amortization |
(3)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(10)
|
(12)
|
(11)
|
(11)
|
|
| Other Operating Expenses |
0
|
(0)
|
0
|
1
|
0
|
1
|
0
|
(1)
|
1
|
2
|
1
|
1
|
|
| Operating Income |
2
N/A
|
3
+48%
|
5
+78%
|
6
+10%
|
9
+51%
|
11
+18%
|
11
+3%
|
13
+16%
|
12
-3%
|
15
+17%
|
16
+11%
|
16
-1%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(4)
|
(3)
|
(4)
|
|
| Non-Reccuring Items |
0
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
|
| Pre-Tax Income |
2
N/A
|
3
+47%
|
5
+63%
|
5
+10%
|
9
+65%
|
10
+19%
|
11
+2%
|
11
+4%
|
9
-17%
|
11
+17%
|
12
+14%
|
13
+5%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Income from Continuing Operations |
1
|
2
|
3
|
6
|
8
|
7
|
8
|
8
|
7
|
8
|
9
|
9
|
|
| Net Income (Common) |
1
N/A
|
1
-57%
|
3
+445%
|
6
+67%
|
8
+36%
|
7
-11%
|
8
+8%
|
8
+4%
|
7
-14%
|
8
+17%
|
9
+9%
|
9
+6%
|
|
| EPS (Diluted) |
0.6
N/A
|
0.26
-57%
|
0.14
-46%
|
2.36
+1 586%
|
0.32
-86%
|
0.28
-12%
|
0.3
+7%
|
0.31
+3%
|
0.67
+116%
|
0.26
-61%
|
0.28
+8%
|
0.29
+4%
|
|