Brooge Energy Ltd
NASDAQ:BROG
Income Statement
Earnings Waterfall
Brooge Energy Ltd
Revenue
|
42.2m
USD
|
Cost of Revenue
|
-14m
USD
|
Gross Profit
|
28.2m
USD
|
Operating Expenses
|
-7.5m
USD
|
Operating Income
|
20.8m
USD
|
Other Expenses
|
-8.7m
USD
|
Net Income
|
12.1m
USD
|
Income Statement
Brooge Energy Ltd
Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
44
N/A
|
67
+52%
|
42
-38%
|
42
+1%
|
|
Gross Profit | |||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
(9)
|
(16)
|
(12)
|
(14)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
35
N/A
|
51
+46%
|
30
-42%
|
28
-4%
|
|
Operating Income | |||||||||
Operating Expenses |
0
|
0
|
0
|
0
|
(3)
|
(108)
|
(6)
|
(7)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
(3)
|
(5)
|
(6)
|
(8)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(102)
|
0
|
0
|
|
Operating Income |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
32
N/A
|
(57)
N/A
|
23
N/A
|
21
-10%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
2
|
4
|
5
|
5
|
(6)
|
(4)
|
(5)
|
(9)
|
|
Non-Reccuring Items |
(0)
|
(1)
|
(1)
|
(1)
|
(103)
|
0
|
(1)
|
0
|
|
Pre-Tax Income |
2
N/A
|
3
+63%
|
3
+16%
|
3
-6%
|
(77)
N/A
|
(60)
+22%
|
17
N/A
|
12
-30%
|
|
Net Income | |||||||||
Income from Continuing Operations |
2
|
3
|
3
|
3
|
(77)
|
(60)
|
17
|
12
|
|
Net Income (Common) |
2
N/A
|
3
+63%
|
3
+16%
|
3
-6%
|
(77)
N/A
|
(60)
+22%
|
17
N/A
|
12
-30%
|
|
EPS (Diluted) |
0.11
N/A
|
0.1
-9%
|
0.12
+20%
|
0.11
-8%
|
-0.7
N/A
|
-0.53
+24%
|
0.16
N/A
|
0.14
-13%
|