Internet Union SA
WSE:IUS
Income Statement
Earnings Waterfall
Internet Union SA
Income Statement
Internet Union SA
| Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
16
N/A
|
16
+0%
|
16
+3%
|
16
+3%
|
17
+4%
|
18
+5%
|
19
+5%
|
19
+4%
|
20
+3%
|
21
+2%
|
21
+3%
|
|
| Gross Profit | ||||||||||||
| Cost of Revenue |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
15
N/A
|
15
+3%
|
16
+2%
|
16
+2%
|
17
+4%
|
17
+4%
|
18
+5%
|
19
+5%
|
20
+4%
|
20
+2%
|
21
+3%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(10)
|
(11)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(15)
|
(17)
|
(17)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
|
| Depreciation & Amortization |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Other Operating Expenses |
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
|
| Operating Income |
5
N/A
|
4
-9%
|
4
-10%
|
4
-10%
|
3
-1%
|
4
+11%
|
4
+10%
|
5
+7%
|
5
-1%
|
4
-18%
|
4
+4%
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
5
N/A
|
4
-10%
|
4
-11%
|
3
-10%
|
3
-2%
|
4
+13%
|
4
+11%
|
5
+7%
|
4
-1%
|
4
-19%
|
4
+5%
|
|
| Net Income | ||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
4
|
3
|
3
|
3
|
2
|
3
|
3
|
4
|
3
|
3
|
3
|
|
| Net Income (Common) |
4
N/A
|
3
-15%
|
3
-14%
|
3
-14%
|
2
-3%
|
3
+27%
|
3
+11%
|
4
+6%
|
3
-4%
|
3
-18%
|
3
+8%
|
|
| EPS (Diluted) |
0.65
N/A
|
0.55
-15%
|
0.48
-13%
|
0.41
-15%
|
0.39
-5%
|
0.5
+28%
|
0.55
+10%
|
0.59
+7%
|
0.57
-3%
|
0.47
-18%
|
0.5
+6%
|
|