Coro Energy Plc
LSE:CORO
Income Statement
Earnings Waterfall
Coro Energy Plc
Income Statement
Coro Energy Plc
| Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
5
|
4
|
4
|
2
|
4
|
3
|
1
|
0
|
|
| Revenue |
1
N/A
|
1
-35%
|
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
+227%
|
0
+41%
|
0
+9%
|
0
+16%
|
0
+59%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Gross Profit |
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
+250%
|
0
+50%
|
0
+13%
|
0
+18%
|
0
+65%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(2)
|
(4)
|
(4)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(3)
|
(3)
|
(3)
|
(22)
|
|
| Selling, General & Administrative |
(2)
|
(3)
|
(4)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Research & Development |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(19)
|
|
| Operating Income |
(2)
N/A
|
(3)
-37%
|
(4)
-63%
|
(6)
-34%
|
(5)
+10%
|
(4)
+19%
|
(3)
+27%
|
(3)
-4%
|
(3)
-3%
|
(3)
+1%
|
(3)
0%
|
(5)
-48%
|
(3)
+35%
|
(3)
+16%
|
(3)
N/A
|
(22)
-733%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
0
|
(1)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(3)
|
(3)
|
0
|
25
|
|
| Non-Reccuring Items |
(5)
|
(6)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
(19)
|
0
|
|
| Total Other Income |
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(7)
N/A
|
(9)
-22%
|
(4)
+48%
|
(7)
-63%
|
(8)
-7%
|
(8)
-2%
|
(8)
+1%
|
(6)
+21%
|
(6)
-3%
|
(8)
-16%
|
(8)
-9%
|
(11)
-31%
|
(5)
+53%
|
(4)
+23%
|
(21)
-452%
|
4
N/A
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
(7)
|
(9)
|
(4)
|
(7)
|
(8)
|
(8)
|
(8)
|
(6)
|
(6)
|
(8)
|
(8)
|
(11)
|
(5)
|
(4)
|
(21)
|
4
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(7)
N/A
|
(10)
-36%
|
(12)
-22%
|
(21)
-82%
|
(17)
+22%
|
(11)
+35%
|
(10)
+7%
|
(7)
+34%
|
(8)
-20%
|
(8)
+3%
|
(5)
+30%
|
(8)
-42%
|
2
N/A
|
3
+54%
|
(21)
N/A
|
4
N/A
|
|
| EPS (Diluted) |
-46.01
N/A
|
-21.85
+53%
|
-20.17
+8%
|
-28.41
-41%
|
-21.6
+24%
|
-13.7
+37%
|
-12.79
+7%
|
-3.73
+71%
|
-4.16
-12%
|
-5.17
-24%
|
-2.52
+51%
|
-3.38
-34%
|
0.65
N/A
|
1.92
+195%
|
-7.44
N/A
|
0.09
N/A
|
|