Maersk Drilling A/S
F:72D
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Maersk Drilling A/S
F:72D
|
DK |
|
T
|
Tianjin TEDA Co Ltd
SZSE:000652
|
CN |
|
SoftBank Corp
TSE:9434
|
JP |
|
Crinetics Pharmaceuticals Inc
NASDAQ:CRNX
|
US |
|
Fluent Inc
NASDAQ:FLNT
|
US |
|
Capgemini SE
PAR:CAP
|
FR |
|
Ecolomondo Corp
XTSX:ECM
|
CA |
|
I
|
Inbest Prime I Inmuebles SOCIMI SA
MAD:YINB1
|
ES |
|
Yantai Tayho Advanced Materials Co Ltd
SZSE:002254
|
CN |
|
Video Display Corp
OTC:VIDE
|
US |
|
S
|
Sakura KCS Corp
TSE:4761
|
JP |
|
S
|
Sikri Group ASA
OSE:SIKRI
|
NO |
|
Medacta Group SA
SIX:MOVE
|
CH |
|
Bank Danamon Indonesia Tbk PT
IDX:BDMN
|
ID |
|
ALS Ltd
ASX:ALQ
|
AU |
|
Soochow Securities Co Ltd
SSE:601555
|
CN |
|
Apyx Medical Corp
NASDAQ:APYX
|
US |
|
Bank OCBC NISP Tbk PT
IDX:NISP
|
ID |
|
Suse SA
XETRA:SUSE
|
LU |
|
Scooters India Ltd
BSE:505141
|
IN |
|
Gunosy Inc
TSE:6047
|
JP |
|
Towa Corp
TSE:6315
|
JP |
|
Chemiesynth (Vapi) Ltd
BSE:539230
|
IN |
|
Moringa Acquisition Corp
NASDAQ:MACA
|
US |
Income Statement
Earnings Waterfall
Maersk Drilling A/S
Income Statement
Maersk Drilling A/S
| Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Revenue |
1 183
N/A
|
1 096
-7%
|
1 126
+3%
|
1 267
+13%
|
1 185
-6%
|
|
| Gross Profit | ||||||
| Cost of Revenue |
(743)
|
(725)
|
(758)
|
(836)
|
(827)
|
|
| Gross Profit |
440
N/A
|
371
-16%
|
368
-1%
|
431
+17%
|
358
-17%
|
|
| Operating Income | ||||||
| Operating Expenses |
(460)
|
(369)
|
(301)
|
(299)
|
(285)
|
|
| Selling, General & Administrative |
(75)
|
(76)
|
(77)
|
(80)
|
(78)
|
|
| Research & Development |
(13)
|
(6)
|
(7)
|
(5)
|
(2)
|
|
| Depreciation & Amortization |
(372)
|
(286)
|
(217)
|
(213)
|
(204)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(1)
|
0
|
|
| Operating Income |
(20)
N/A
|
2
N/A
|
67
+3 250%
|
132
+97%
|
73
-45%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
(69)
|
(72)
|
(66)
|
(61)
|
(57)
|
|
| Non-Reccuring Items |
(1 544)
|
(1 624)
|
(100)
|
246
|
100
|
|
| Pre-Tax Income |
(1 633)
N/A
|
(1 694)
-4%
|
(99)
+94%
|
317
N/A
|
116
-63%
|
|
| Net Income | ||||||
| Tax Provision |
4
|
41
|
9
|
(26)
|
(26)
|
|
| Income from Continuing Operations |
(1 629)
|
(1 653)
|
(90)
|
291
|
90
|
|
| Net Income (Common) |
(1 629)
N/A
|
(1 653)
-1%
|
(90)
+95%
|
291
N/A
|
90
-69%
|
|
| EPS (Diluted) |
-39.34
N/A
|
-39.92
-1%
|
-2.18
+95%
|
6.97
N/A
|
2.18
-69%
|
|