Westbridge Renewable Energy Corp.
F:PUQ
Income Statement
Earnings Waterfall
Westbridge Renewable Energy Corp.
Income Statement
Westbridge Renewable Energy Corp.
| Dec-2020 | Mar-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
|
| 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
|
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
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(10)
|
(18)
|
(18)
|
(13)
|
(15)
|
(7)
|
(7)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(10)
|
(17)
|
(17)
|
(13)
|
(14)
|
(7)
|
(6)
|
|
| Depreciation & Amortization |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
-251%
|
(0)
-37%
|
(1)
-64%
|
(3)
-423%
|
(2)
+53%
|
(2)
-9%
|
(1)
+18%
|
(2)
-26%
|
(2)
-3%
|
(2)
-5%
|
(2)
-3%
|
(10)
-414%
|
(18)
-72%
|
(18)
-3%
|
(13)
+27%
|
(15)
-10%
|
(7)
+50%
|
(7)
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
0
|
(0)
|
(0)
|
(1)
|
|
| Non-Reccuring Items |
0
|
0
|
(3)
|
(3)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
84
|
84
|
74
|
74
|
32
|
32
|
|
| Total Other Income |
1
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Pre-Tax Income |
1
N/A
|
0
-33%
|
(2)
N/A
|
(4)
-54%
|
(4)
-16%
|
(6)
-35%
|
(4)
+39%
|
(2)
+34%
|
(3)
-17%
|
(3)
-14%
|
(5)
-48%
|
(6)
-22%
|
28
N/A
|
64
+126%
|
65
+2%
|
60
-8%
|
58
-3%
|
22
-62%
|
21
-5%
|
|
| Net Income | ||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Income from Continuing Operations |
1
|
0
|
(2)
|
(4)
|
(4)
|
(6)
|
(4)
|
(2)
|
(3)
|
(3)
|
(5)
|
(3)
|
31
|
66
|
68
|
56
|
54
|
18
|
17
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1
N/A
|
0
-33%
|
(2)
N/A
|
(4)
-54%
|
(4)
-16%
|
(6)
-35%
|
(4)
+39%
|
(2)
+34%
|
(3)
-18%
|
(3)
-14%
|
(5)
-48%
|
(3)
+34%
|
31
N/A
|
66
+115%
|
68
+2%
|
56
-18%
|
54
-4%
|
18
-67%
|
17
-6%
|
|
| EPS (Diluted) |
0.22
N/A
|
0.08
-64%
|
-0.15
N/A
|
-0.41
-173%
|
-0.21
+49%
|
-0.28
-33%
|
-0.16
+43%
|
-0.11
+31%
|
-0.11
N/A
|
-0.12
-9%
|
-0.18
-50%
|
-0.13
+28%
|
1.15
N/A
|
2.65
+130%
|
2.66
+0%
|
2.09
-21%
|
2.11
+1%
|
0.69
-67%
|
0.65
-6%
|
|