SS Lazio SpA
OTC:SSLZF
Income Statement
Earnings Waterfall
SS Lazio SpA
Revenue
|
201.1m
EUR
|
Cost of Revenue
|
-3.3m
EUR
|
Gross Profit
|
197.8m
EUR
|
Operating Expenses
|
-180.8m
EUR
|
Operating Income
|
17m
EUR
|
Other Expenses
|
15m
EUR
|
Net Income
|
32m
EUR
|
Income Statement
SS Lazio SpA
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
96
N/A
|
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%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
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%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(70)
|
(75)
|
(80)
|
(84)
|
(85)
|
(85)
|
(82)
|
(79)
|
(83)
|
(87)
|
(90)
|
(96)
|
(99)
|
(101)
|
(106)
|
(112)
|
(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)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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)
|
|
Depreciation & Amortization |
(14)
|
(15)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(19)
|
(20)
|
(20)
|
(21)
|
0
|
(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)
|
|
Other Operating Expenses |
(56)
|
(60)
|
(64)
|
(67)
|
(68)
|
(66)
|
(63)
|
(60)
|
(64)
|
(67)
|
(69)
|
(96)
|
(83)
|
(85)
|
(91)
|
(92)
|
(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)
|
|
Operating Income |
26
N/A
|
21
-20%
|
15
-27%
|
14
-11%
|
9
-34%
|
19
+113%
|
17
-8%
|
15
-16%
|
10
-31%
|
1
-94%
|
2
+175%
|
(0)
N/A
|
2
N/A
|
(8)
N/A
|
(9)
-26%
|
(3)
+73%
|
(0)
+92%
|
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
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
1
|
(0)
|
0
|
(3)
|
(3)
|
(4)
|
(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
|
|
Non-Reccuring Items |
(2)
|
(2)
|
(2)
|
(6)
|
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
|
|
Total Other Income |
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
0
|
0
|
0
|
(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)
|
|
Pre-Tax Income |
20
N/A
|
15
-25%
|
10
-36%
|
5
-53%
|
10
+110%
|
10
+4%
|
9
-10%
|
18
+103%
|
6
-67%
|
6
+2%
|
8
+28%
|
(3)
N/A
|
(11)
-221%
|
(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
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(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)
|
|
Income from Continuing Operations |
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
|
|
Net Income (Common) |
13
N/A
|
9
-27%
|
5
-48%
|
(2)
N/A
|
2
N/A
|
2
+13%
|
2
-7%
|
10
+382%
|
1
-90%
|
5
+398%
|
5
+2%
|
4
-18%
|
(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
|
|
EPS (Diluted) |
0.18
N/A
|
0.13
-28%
|
0.07
-46%
|
-0.02
N/A
|
0.03
N/A
|
0.04
+33%
|
0.03
-25%
|
0.14
+367%
|
0.01
-93%
|
0.07
+600%
|
0.08
+14%
|
0.07
-13%
|
-0.01
N/A
|
-0.06
-500%
|
-0.08
-33%
|
-0.08
N/A
|
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
|