New Energy Solar Ltd
ASX:NEW
Income Statement
Earnings Waterfall
New Energy Solar Ltd
Income Statement
New Energy Solar Ltd
| Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | ||
|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||
| Revenue |
47
N/A
|
11
-77%
|
(29)
N/A
|
(60)
-110%
|
(62)
-2%
|
(27)
+56%
|
(5)
+83%
|
10
N/A
|
|
| Gross Profit | |||||||||
| Cost of Revenue |
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(8)
|
(9)
|
(3)
|
|
| Gross Profit |
46
N/A
|
8
-82%
|
(31)
N/A
|
(64)
-103%
|
(65)
-1%
|
(35)
+46%
|
(14)
+60%
|
7
N/A
|
|
| Operating Income | |||||||||
| Operating Expenses |
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(0)
|
|
| Selling, General & Administrative |
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(0)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
45
N/A
|
8
-82%
|
(33)
N/A
|
(65)
-100%
|
(66)
-2%
|
(38)
+42%
|
(16)
+58%
|
7
N/A
|
|
| Pre-Tax Income | |||||||||
| Interest Income Expense |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
|
| Pre-Tax Income |
45
N/A
|
8
-82%
|
(33)
N/A
|
(65)
-100%
|
(67)
-2%
|
(38)
+42%
|
(16)
+59%
|
8
N/A
|
|
| Net Income | |||||||||
| Tax Provision |
1
|
1
|
1
|
1
|
1
|
(4)
|
(4)
|
0
|
|
| Income from Continuing Operations |
46
|
9
|
(31)
|
(64)
|
(65)
|
(42)
|
(20)
|
8
|
|
| Net Income (Common) |
46
N/A
|
9
-81%
|
(31)
N/A
|
(64)
-103%
|
(65)
-2%
|
(42)
+35%
|
(20)
+52%
|
8
N/A
|
|
| EPS (Diluted) |
0.14
N/A
|
0.03
-79%
|
-0.09
N/A
|
-0.18
-100%
|
-0.18
N/A
|
-0.12
+33%
|
-0.06
+50%
|
0.02
N/A
|
|