Enwell Energy PLC
LSE:ENW
Income Statement
Earnings Waterfall
Enwell Energy PLC
Revenue
|
89.3m
USD
|
Cost of Revenue
|
-33.3m
USD
|
Gross Profit
|
56m
USD
|
Operating Expenses
|
-8.7m
USD
|
Operating Income
|
47.3m
USD
|
Other Expenses
|
-7.1m
USD
|
Net Income
|
40.3m
USD
|
Income Statement
Enwell Energy PLC
Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
73
N/A
|
56
-23%
|
49
-12%
|
47
-4%
|
64
+35%
|
97
+53%
|
121
+25%
|
191
+58%
|
133
-30%
|
89
-33%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(35)
|
(31)
|
(30)
|
(29)
|
(31)
|
(39)
|
(45)
|
(59)
|
(45)
|
(33)
|
|
Gross Profit |
37
N/A
|
25
-32%
|
19
-25%
|
18
-6%
|
32
+81%
|
58
+81%
|
77
+31%
|
132
+73%
|
88
-34%
|
56
-36%
|
|
Operating Income | |||||||||||
Operating Expenses |
0
|
(7)
|
(6)
|
(7)
|
(8)
|
(12)
|
(9)
|
(10)
|
(8)
|
(9)
|
|
Selling, General & Administrative |
(6)
|
(6)
|
(8)
|
(6)
|
(8)
|
(10)
|
(6)
|
(10)
|
(6)
|
(7)
|
|
Depreciation & Amortization |
0
|
(1)
|
0
|
(1)
|
0
|
(5)
|
(1)
|
0
|
(1)
|
0
|
|
Other Operating Expenses |
6
|
(1)
|
3
|
(1)
|
(0)
|
5
|
(1)
|
(1)
|
(2)
|
(2)
|
|
Operating Income |
37
N/A
|
18
-51%
|
13
-26%
|
10
-23%
|
24
+136%
|
46
+91%
|
68
+46%
|
122
+79%
|
80
-34%
|
47
-41%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
(1)
|
7
|
3
|
1
|
(0)
|
0
|
2
|
1
|
7
|
7
|
|
Non-Reccuring Items |
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(7)
|
(6)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(1)
|
(4)
|
(2)
|
(0)
|
(1)
|
(1)
|
(6)
|
(7)
|
(0)
|
|
Pre-Tax Income |
35
N/A
|
22
-38%
|
11
-49%
|
7
-41%
|
22
+235%
|
46
+111%
|
67
+44%
|
116
+74%
|
73
-37%
|
48
-35%
|
|
Net Income | |||||||||||
Tax Provision |
(10)
|
(10)
|
(8)
|
(3)
|
(6)
|
(12)
|
(15)
|
(27)
|
(13)
|
(8)
|
|
Income from Continuing Operations |
25
|
12
|
4
|
3
|
16
|
34
|
51
|
88
|
60
|
40
|
|
Net Income (Common) |
25
N/A
|
12
-52%
|
4
-71%
|
3
-10%
|
16
+394%
|
34
+118%
|
51
+49%
|
70
+36%
|
60
-14%
|
40
-33%
|
|
EPS (Diluted) |
0.08
N/A
|
0.04
-50%
|
0.01
-75%
|
0.01
N/A
|
0.05
+400%
|
0.11
+120%
|
0.16
+45%
|
0.21
+31%
|
0.19
-10%
|
0.13
-32%
|