Amoeba SA
PAR:ALMIB
Income Statement
Earnings Waterfall
Amoeba SA
Income Statement
Amoeba SA
| Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Interest Expense |
3
|
2
|
2
|
2
|
0
|
0
|
1
|
1
|
1
|
|
| Revenue |
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
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
(0)
N/A
|
(0)
+9%
|
(0)
+4%
|
(0)
-6%
|
(0)
-18%
|
(0)
-6%
|
(0)
+71%
|
(0)
-117%
|
(0)
-65%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(14)
|
(13)
|
(5)
|
(6)
|
|
| Selling, General & Administrative |
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
| Research & Development |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
1
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
|
| Operating Income |
(6)
N/A
|
(6)
+8%
|
(6)
+0%
|
(6)
-5%
|
(7)
-17%
|
(14)
-105%
|
(13)
+10%
|
(6)
+55%
|
(6)
-7%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
(2)
|
(2)
|
(3)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| 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 |
(8)
N/A
|
(8)
+7%
|
(8)
-7%
|
(8)
+4%
|
(7)
+9%
|
(14)
-96%
|
(13)
+8%
|
(7)
+50%
|
(7)
-12%
|
|
| Net Income | ||||||||||
| Income from Continuing Operations |
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(14)
|
(13)
|
(7)
|
(7)
|
|
| Net Income (Common) |
(8)
N/A
|
(8)
+7%
|
(8)
-7%
|
(8)
+4%
|
(7)
+9%
|
(14)
-96%
|
(13)
+8%
|
(7)
+50%
|
(7)
-12%
|
|
| EPS (Diluted) |
-0.51
N/A
|
-0.44
+14%
|
-0.34
+23%
|
-0.24
+29%
|
-0.16
+33%
|
-0.29
-81%
|
-0.28
+3%
|
-0.13
+54%
|
-0.15
-15%
|
|