Mexedia SpA SB
PAR:ALMEX
Income Statement
Earnings Waterfall
Mexedia SpA SB
Income Statement
Mexedia SpA SB
| Dec-2022 | Jun-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Interest Expense |
3
|
3
|
3
|
3
|
0
|
|
| Revenue |
141
N/A
|
191
+35%
|
39
-80%
|
73
+88%
|
139
+90%
|
|
| Gross Profit | ||||||
| Cost of Revenue |
(129)
|
(177)
|
(36)
|
(66)
|
(129)
|
|
| Gross Profit |
12
N/A
|
13
+10%
|
3
-76%
|
7
+142%
|
10
+31%
|
|
| Operating Income | ||||||
| Operating Expenses |
(3)
|
(5)
|
(5)
|
(32)
|
(32)
|
|
| Selling, General & Administrative |
(3)
|
(4)
|
(4)
|
(30)
|
(29)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Operating Income |
8
N/A
|
8
+1%
|
(1)
N/A
|
(25)
-1 612%
|
(22)
+11%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Pre-Tax Income |
5
N/A
|
4
-10%
|
(5)
N/A
|
(28)
-478%
|
(26)
+8%
|
|
| Net Income | ||||||
| Tax Provision |
(1)
|
(0)
|
0
|
1
|
1
|
|
| Income from Continuing Operations |
4
|
4
|
(5)
|
(27)
|
(24)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
7
|
0
|
|
| Net Income (Common) |
4
N/A
|
4
-3%
|
(5)
N/A
|
(20)
-315%
|
(17)
+13%
|
|
| EPS (Diluted) |
0.78
N/A
|
0.75
-4%
|
-0.85
N/A
|
-3.51
-313%
|
-3.07
+13%
|
|