Advanced Emissions Solutions Inc
NASDAQ:ADES
Income Statement
Earnings Waterfall
Advanced Emissions Solutions Inc
Revenue
|
94.5m
USD
|
Cost of Revenue
|
-70.7m
USD
|
Gross Profit
|
23.8m
USD
|
Operating Expenses
|
-46.3m
USD
|
Operating Income
|
-22.5m
USD
|
Other Expenses
|
3.6m
USD
|
Net Income
|
-18.9m
USD
|
Income Statement
Advanced Emissions Solutions Inc
Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
269
N/A
|
13
-95%
|
(54)
N/A
|
(110)
-103%
|
(175)
-60%
|
17
N/A
|
38
+123%
|
49
+31%
|
53
+8%
|
63
+18%
|
63
+1%
|
57
-9%
|
60
+5%
|
51
-16%
|
37
-26%
|
56
+49%
|
45
-19%
|
45
+0%
|
40
-12%
|
17
-57%
|
17
+0%
|
24
+40%
|
39
+65%
|
51
+29%
|
65
+28%
|
70
+8%
|
63
-10%
|
59
-7%
|
59
+1%
|
67
+14%
|
78
+15%
|
87
+12%
|
99
+13%
|
100
+2%
|
104
+4%
|
108
+4%
|
105
-2%
|
103
-2%
|
97
-5%
|
93
-4%
|
95
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(225)
|
(14)
|
44
|
91
|
140
|
(12)
|
(27)
|
(39)
|
(43)
|
(48)
|
(49)
|
(41)
|
(44)
|
(40)
|
(28)
|
(46)
|
(35)
|
(32)
|
(27)
|
(4)
|
(3)
|
(6)
|
(20)
|
(31)
|
(42)
|
(49)
|
(47)
|
(42)
|
(45)
|
(50)
|
(53)
|
(60)
|
(65)
|
(66)
|
(73)
|
(78)
|
(80)
|
(81)
|
(76)
|
(72)
|
(71)
|
|
Gross Profit |
44
N/A
|
(0)
N/A
|
(10)
-2 300%
|
(19)
-96%
|
(35)
-88%
|
5
N/A
|
11
+104%
|
10
-5%
|
10
-3%
|
15
+52%
|
14
-7%
|
16
+16%
|
17
+1%
|
11
-35%
|
9
-16%
|
10
+10%
|
10
+6%
|
14
+29%
|
14
+1%
|
13
-3%
|
14
+9%
|
18
+24%
|
20
+11%
|
19
-1%
|
22
+16%
|
21
-8%
|
16
-21%
|
17
+5%
|
14
-16%
|
17
+19%
|
25
+46%
|
27
+9%
|
34
+24%
|
35
+4%
|
31
-11%
|
29
-5%
|
25
-14%
|
23
-12%
|
21
-6%
|
22
+1%
|
24
+10%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(42)
|
(32)
|
(30)
|
(30)
|
(31)
|
(47)
|
(52)
|
(61)
|
(60)
|
(57)
|
(52)
|
(42)
|
(35)
|
(27)
|
(20)
|
(16)
|
(19)
|
(18)
|
(11)
|
(12)
|
(12)
|
(24)
|
(28)
|
(30)
|
(36)
|
(36)
|
(36)
|
(37)
|
(35)
|
(33)
|
(57)
|
(31)
|
(31)
|
(33)
|
(26)
|
(32)
|
(34)
|
(35)
|
(40)
|
(44)
|
(46)
|
|
Selling, General & Administrative |
(32)
|
(27)
|
(27)
|
(28)
|
(31)
|
(44)
|
(48)
|
(55)
|
(52)
|
(50)
|
(46)
|
(38)
|
(34)
|
(27)
|
(23)
|
(19)
|
(18)
|
(17)
|
(17)
|
(18)
|
(18)
|
(23)
|
(25)
|
(27)
|
(30)
|
(28)
|
(28)
|
(28)
|
(26)
|
(24)
|
(23)
|
(22)
|
(22)
|
(25)
|
(25)
|
(25)
|
(28)
|
(28)
|
(33)
|
(36)
|
(37)
|
|
Research & Development |
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(7)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(6)
|
(2)
|
(1)
|
0
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(5)
|
(7)
|
(8)
|
(9)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(8)
|
(9)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(4)
|
(2)
|
1
|
1
|
4
|
4
|
0
|
0
|
6
|
6
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
2
N/A
|
(32)
N/A
|
(39)
-22%
|
(48)
-23%
|
(66)
-37%
|
(42)
+37%
|
(41)
+2%
|
(51)
-23%
|
(50)
+1%
|
(42)
+17%
|
(38)
+8%
|
(25)
+34%
|
(18)
+28%
|
(16)
+11%
|
(11)
+31%
|
(6)
+42%
|
(8)
-28%
|
(4)
+51%
|
2
N/A
|
1
-66%
|
2
+196%
|
(6)
N/A
|
(8)
-28%
|
(11)
-33%
|
(13)
-23%
|
(15)
-12%
|
(20)
-33%
|
(20)
+0%
|
(20)
-3%
|
(16)
+22%
|
(32)
-100%
|
(4)
+88%
|
3
N/A
|
2
-13%
|
5
+105%
|
(3)
N/A
|
(9)
-216%
|
(12)
-40%
|
(19)
-59%
|
(23)
-18%
|
(23)
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
14
|
20
|
29
|
33
|
37
|
30
|
24
|
18
|
1
|
8
|
17
|
29
|
43
|
50
|
48
|
49
|
51
|
50
|
56
|
54
|
52
|
60
|
64
|
67
|
62
|
50
|
38
|
34
|
27
|
37
|
51
|
65
|
68
|
51
|
32
|
10
|
3
|
3
|
(0)
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
4
|
0
|
0
|
3
|
6
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(27)
|
(27)
|
(25)
|
0
|
3
|
6
|
6
|
0
|
4
|
1
|
0
|
3
|
3
|
3
|
|
Total Other Income |
(1)
|
3
|
4
|
5
|
7
|
6
|
8
|
9
|
10
|
11
|
10
|
8
|
8
|
6
|
7
|
7
|
4
|
(1)
|
(4)
|
(4)
|
(4)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
2
|
|
Pre-Tax Income |
1
N/A
|
(16)
N/A
|
(16)
-2%
|
(15)
+6%
|
(26)
-78%
|
2
N/A
|
(4)
N/A
|
(17)
-349%
|
(22)
-29%
|
(30)
-35%
|
(20)
+35%
|
1
N/A
|
20
+2 542%
|
37
+88%
|
46
+26%
|
48
+5%
|
48
-2%
|
52
+9%
|
48
-7%
|
52
+8%
|
52
+0%
|
46
-12%
|
52
+13%
|
53
+2%
|
54
+2%
|
48
-11%
|
30
-37%
|
(9)
N/A
|
(13)
-55%
|
(14)
-4%
|
6
N/A
|
51
+757%
|
74
+45%
|
76
+3%
|
55
-28%
|
33
-40%
|
2
-95%
|
(9)
N/A
|
(13)
-52%
|
(19)
-42%
|
(19)
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
61
|
56
|
52
|
49
|
(18)
|
(16)
|
(11)
|
(11)
|
(11)
|
(10)
|
(18)
|
(21)
|
(12)
|
(10)
|
(4)
|
2
|
(7)
|
(11)
|
(16)
|
(19)
|
(16)
|
(11)
|
(6)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
1
|
(16)
|
(16)
|
(15)
|
(27)
|
1
|
(4)
|
(18)
|
(23)
|
(30)
|
(20)
|
1
|
19
|
98
|
102
|
101
|
97
|
34
|
33
|
42
|
41
|
35
|
42
|
35
|
33
|
36
|
19
|
(12)
|
(11)
|
(20)
|
(5)
|
36
|
55
|
60
|
44
|
27
|
0
|
(9)
|
(13)
|
(19)
|
(19)
|
|
Income to Minority Interest |
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
(9)
N/A
|
(16)
-72%
|
(14)
+9%
|
(10)
+29%
|
(15)
-51%
|
1
N/A
|
(4)
N/A
|
(17)
-324%
|
(22)
-28%
|
(30)
-34%
|
(19)
+35%
|
1
N/A
|
19
+2 735%
|
97
+416%
|
101
+4%
|
99
-1%
|
96
-4%
|
28
-71%
|
27
-3%
|
36
+33%
|
35
-1%
|
35
0%
|
42
+19%
|
35
-17%
|
33
-4%
|
36
+6%
|
19
-46%
|
(13)
N/A
|
(12)
+8%
|
(20)
-75%
|
(5)
+77%
|
36
N/A
|
55
+54%
|
60
+10%
|
44
-28%
|
27
-39%
|
0
-100%
|
(9)
N/A
|
(14)
-52%
|
(19)
-41%
|
(19)
+1%
|
|
EPS (Diluted) |
-0.46
N/A
|
-0.78
-70%
|
-0.67
+14%
|
-0.46
+31%
|
-0.71
-54%
|
0.06
N/A
|
-0.18
N/A
|
-0.79
-339%
|
-1.03
-30%
|
-1.37
-33%
|
-0.87
+36%
|
0.02
N/A
|
0.85
+4 150%
|
4.34
+411%
|
4.59
+6%
|
4.79
+4%
|
4.58
-4%
|
1.29
-72%
|
1.29
N/A
|
1.76
+36%
|
1.77
+1%
|
1.76
-1%
|
2.28
+30%
|
1.9
-17%
|
1.82
-4%
|
1.94
+7%
|
1.07
-45%
|
-0.71
N/A
|
-0.65
+8%
|
-1.13
-74%
|
-0.25
+78%
|
1.94
N/A
|
2.98
+54%
|
3.27
+10%
|
2.37
-28%
|
1.43
-40%
|
-0.01
N/A
|
-0.49
-4 800%
|
-0.57
-16%
|
-0.69
-21%
|
-0.59
+14%
|