Argeo AS
F:8W2
Income Statement
Earnings Waterfall
Argeo AS
Income Statement
Argeo AS
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Revenue |
12
N/A
|
12
-1%
|
19
+61%
|
22
+15%
|
1
-94%
|
21
+1 449%
|
20
-7%
|
23
+15%
|
3
-85%
|
51
+1 371%
|
67
+31%
|
110
+64%
|
10
-91%
|
113
+1 018%
|
104
-9%
|
77
-25%
|
54
-31%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
1
|
10
|
21
|
24
|
(6)
|
28
|
26
|
28
|
(15)
|
25
|
5
|
(16)
|
(41)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
17
+787%
|
38
+118%
|
47
+25%
|
(2)
N/A
|
79
N/A
|
93
+18%
|
138
+48%
|
(4)
N/A
|
138
N/A
|
109
-21%
|
61
-44%
|
12
-80%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(9)
|
(11)
|
(22)
|
(32)
|
(4)
|
(70)
|
(92)
|
(110)
|
(4)
|
(146)
|
(170)
|
(227)
|
(7)
|
(227)
|
(171)
|
(90)
|
(15)
|
|
| Selling, General & Administrative |
(3)
|
(4)
|
(8)
|
(12)
|
(2)
|
(35)
|
(45)
|
(56)
|
(3)
|
(67)
|
(67)
|
(69)
|
(2)
|
(51)
|
(38)
|
(22)
|
(5)
|
|
| Depreciation & Amortization |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(4)
|
(7)
|
(1)
|
(18)
|
(25)
|
(31)
|
(5)
|
(35)
|
(28)
|
(21)
|
(9)
|
|
| Other Operating Expenses |
(5)
|
(6)
|
(13)
|
(18)
|
(2)
|
(33)
|
(43)
|
(46)
|
0
|
(61)
|
(78)
|
(127)
|
0
|
(141)
|
(106)
|
(47)
|
0
|
|
| Operating Income |
3
N/A
|
1
-74%
|
(3)
N/A
|
(10)
-196%
|
(3)
+74%
|
(39)
-1 432%
|
(51)
-32%
|
(62)
-22%
|
(7)
+89%
|
(67)
-920%
|
(77)
-15%
|
(89)
-15%
|
(11)
+88%
|
(89)
-715%
|
(63)
+30%
|
(29)
+53%
|
(2)
+92%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(4)
|
(13)
|
(1)
|
(13)
|
(12)
|
(3)
|
(3)
|
4
|
4
|
2
|
(4)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
3
N/A
|
1
-79%
|
(3)
N/A
|
(10)
-208%
|
(3)
+75%
|
(38)
-1 414%
|
(55)
-43%
|
(75)
-37%
|
(8)
+90%
|
(80)
-923%
|
(89)
-11%
|
(92)
-3%
|
(17)
+82%
|
(85)
-407%
|
(58)
+32%
|
(27)
+54%
|
(7)
+75%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
(1)
|
(0)
|
1
|
2
|
1
|
12
|
16
|
20
|
(1)
|
(9)
|
(14)
|
(20)
|
(0)
|
3
|
3
|
3
|
(0)
|
|
| Income from Continuing Operations |
2
|
0
|
(3)
|
(8)
|
(2)
|
(26)
|
(39)
|
(55)
|
(9)
|
(89)
|
(103)
|
(112)
|
(17)
|
(83)
|
(56)
|
(24)
|
(7)
|
|
| Net Income (Common) |
2
N/A
|
0
-78%
|
(3)
N/A
|
(8)
-212%
|
(2)
+79%
|
(26)
-1 495%
|
(39)
-50%
|
(55)
-41%
|
(9)
+84%
|
(89)
-900%
|
(103)
-15%
|
(112)
-9%
|
(17)
+85%
|
(83)
-390%
|
(56)
+33%
|
(24)
+58%
|
(7)
+70%
|
|
| EPS (Diluted) |
0.06
N/A
|
0.01
-83%
|
-0.08
N/A
|
-0.25
-212%
|
-0.25
N/A
|
-0.82
-228%
|
-0.58
+29%
|
-1.11
-91%
|
-1.14
-3%
|
-1.05
+8%
|
-0.29
+72%
|
-0.52
-79%
|
-0.81
-56%
|
-2.04
-152%
|
-1.26
+38%
|
-0.51
+60%
|
-0.16
+69%
|
|