Enlight Renewable Energy Ltd
NASDAQ:ENLT
Income Statement
Earnings Waterfall
Enlight Renewable Energy Ltd
Income Statement
Enlight Renewable Energy Ltd
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
95
|
0
|
0
|
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
|
1
N/A
|
2
+200%
|
7
+188%
|
9
+36%
|
12
+30%
|
13
+10%
|
12
-7%
|
18
+46%
|
24
+34%
|
27
+12%
|
94
+247%
|
131
+39%
|
209
+60%
|
242
+16%
|
343
+42%
|
429
+25%
|
396
-8%
|
398
+1%
|
320
-20%
|
232
-28%
|
237
+2%
|
156
-34%
|
119
-24%
|
85
-28%
|
32
-62%
|
33
+4%
|
33
-1%
|
34
+4%
|
34
-2%
|
37
+11%
|
47
+24%
|
54
+15%
|
66
+23%
|
79
+20%
|
100
+28%
|
122
+21%
|
146
+20%
|
193
+32%
|
212
+10%
|
231
+9%
|
252
+9%
|
70
-72%
|
252
+259%
|
272
+8%
|
282
+4%
|
102
-64%
|
373
+264%
|
430
+15%
|
408
-5%
|
192
-53%
|
448
+133%
|
367
-18%
|
374
+2%
|
261
-30%
|
275
+5%
|
307
+12%
|
358
+17%
|
399
+11%
|
438
+10%
|
489
+11%
|
544
+11%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(6)
|
(7)
|
(10)
|
(11)
|
(9)
|
(10)
|
(11)
|
(13)
|
(68)
|
(94)
|
(153)
|
(178)
|
(249)
|
(317)
|
(294)
|
(296)
|
(243)
|
(171)
|
(177)
|
(106)
|
(75)
|
(57)
|
(15)
|
(22)
|
(22)
|
(22)
|
(21)
|
(20)
|
(22)
|
(27)
|
(31)
|
(37)
|
(44)
|
(48)
|
(61)
|
(75)
|
(84)
|
(95)
|
(101)
|
(30)
|
(107)
|
(111)
|
(118)
|
(41)
|
(148)
|
(177)
|
(165)
|
(83)
|
(185)
|
(150)
|
(157)
|
(119)
|
(134)
|
(152)
|
(171)
|
(190)
|
(176)
|
(164)
|
(155)
|
|
| 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
N/A
|
1
+50%
|
1
+100%
|
2
+58%
|
2
+11%
|
3
+33%
|
3
+21%
|
8
+132%
|
13
+63%
|
14
+9%
|
26
+82%
|
36
+41%
|
56
+54%
|
64
+16%
|
94
+46%
|
112
+19%
|
102
-9%
|
102
+0%
|
76
-25%
|
61
-20%
|
59
-3%
|
49
-17%
|
44
-10%
|
29
-35%
|
17
-40%
|
11
-37%
|
11
+1%
|
13
+14%
|
13
+1%
|
17
+34%
|
25
+45%
|
27
+8%
|
35
+31%
|
42
+19%
|
56
+35%
|
74
+32%
|
85
+14%
|
118
+39%
|
128
+9%
|
136
+6%
|
151
+11%
|
40
-73%
|
146
+261%
|
161
+10%
|
164
+2%
|
61
-63%
|
225
+268%
|
253
+12%
|
243
-4%
|
109
-55%
|
263
+140%
|
217
-17%
|
217
0%
|
143
-34%
|
141
-1%
|
155
+10%
|
187
+21%
|
209
+12%
|
262
+25%
|
324
+24%
|
389
+20%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(11)
|
(11)
|
(12)
|
(13)
|
(13)
|
(2)
|
(1)
|
(0)
|
1
|
(12)
|
(12)
|
(13)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(18)
|
(20)
|
(20)
|
(22)
|
(24)
|
(27)
|
(31)
|
(35)
|
(37)
|
(37)
|
(37)
|
(38)
|
(12)
|
(42)
|
(44)
|
(48)
|
(20)
|
(75)
|
(93)
|
(71)
|
(19)
|
(51)
|
(18)
|
(11)
|
6
|
21
|
8
|
(1)
|
(34)
|
(76)
|
(116)
|
(175)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(12)
|
(13)
|
(13)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(18)
|
(19)
|
(20)
|
(22)
|
(24)
|
(27)
|
(31)
|
(35)
|
(37)
|
(37)
|
(37)
|
(38)
|
(8)
|
(40)
|
(42)
|
(46)
|
(15)
|
(73)
|
(92)
|
(84)
|
(27)
|
(74)
|
(53)
|
(53)
|
(31)
|
(35)
|
(36)
|
(37)
|
(39)
|
(41)
|
(43)
|
(50)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
(5)
|
(7)
|
(8)
|
(6)
|
(9)
|
(9)
|
(10)
|
(6)
|
(7)
|
(8)
|
(10)
|
(12)
|
(12)
|
(13)
|
(12)
|
|
| Depreciation & Amortization |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(34)
|
(71)
|
(110)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
11
|
11
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
1
|
4
|
6
|
20
|
14
|
32
|
44
|
52
|
43
|
63
|
53
|
46
|
16
|
10
|
10
|
(4)
|
|
| Operating Income |
(1)
N/A
|
(1)
+10%
|
(1)
N/A
|
(1)
+11%
|
(1)
-13%
|
(1)
+11%
|
(1)
+13%
|
(1)
+14%
|
(0)
+33%
|
(1)
-25%
|
(1)
-140%
|
(2)
-92%
|
(4)
-65%
|
(5)
-34%
|
(5)
-4%
|
(5)
N/A
|
(6)
-4%
|
(5)
+7%
|
(1)
+75%
|
4
N/A
|
4
+16%
|
16
+273%
|
27
+64%
|
44
+65%
|
54
+20%
|
82
+53%
|
99
+20%
|
89
-10%
|
100
+13%
|
75
-25%
|
61
-19%
|
60
-1%
|
38
-37%
|
32
-15%
|
16
-50%
|
3
-84%
|
(4)
N/A
|
(5)
-16%
|
(4)
+16%
|
(4)
+8%
|
(1)
+75%
|
5
N/A
|
7
+23%
|
13
+95%
|
18
+40%
|
29
+65%
|
43
+47%
|
50
+15%
|
81
+63%
|
91
+13%
|
99
+9%
|
113
+14%
|
28
-75%
|
103
+263%
|
117
+13%
|
116
-1%
|
42
-64%
|
150
+259%
|
160
+7%
|
172
+7%
|
91
-47%
|
211
+133%
|
199
-6%
|
206
+4%
|
148
-28%
|
162
+9%
|
163
+1%
|
186
+14%
|
175
-6%
|
186
+6%
|
208
+12%
|
214
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(3)
|
(6)
|
(8)
|
3
|
(11)
|
(12)
|
(21)
|
(32)
|
(26)
|
(28)
|
(24)
|
(70)
|
(18)
|
(13)
|
(8)
|
(0)
|
(12)
|
0
|
3
|
5
|
6
|
(3)
|
10
|
18
|
30
|
29
|
16
|
12
|
(5)
|
(19)
|
(56)
|
(20)
|
(78)
|
(78)
|
(45)
|
(14)
|
(28)
|
(20)
|
(26)
|
(5)
|
(31)
|
(75)
|
(77)
|
(36)
|
(95)
|
(53)
|
(47)
|
(29)
|
(47)
|
(65)
|
(93)
|
(90)
|
(104)
|
(132)
|
(126)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
17
|
17
|
17
|
4
|
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
|
(11)
|
(23)
|
(7)
|
(24)
|
(13)
|
(1)
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
1
|
98
|
98
|
97
|
|
| Gain/Loss on Disposition of Assets |
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
|
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
|
|
| Total Other Income |
(0)
|
(4)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
(13)
|
1
|
1
|
1
|
8
|
1
|
1
|
0
|
49
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
(9)
|
(68)
|
(232)
|
(232)
|
(224)
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(1)
N/A
|
(5)
-543%
|
(1)
+89%
|
(0)
+40%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+200%
|
0
-33%
|
(1)
N/A
|
(2)
-111%
|
(3)
-68%
|
(5)
-47%
|
(5)
-13%
|
(6)
-13%
|
(7)
-10%
|
(8)
-27%
|
(7)
+15%
|
(4)
+46%
|
8
N/A
|
23
+196%
|
32
+41%
|
41
+27%
|
33
-19%
|
56
+71%
|
71
+26%
|
65
-8%
|
80
+22%
|
57
-29%
|
48
-15%
|
52
+7%
|
31
-39%
|
20
-35%
|
16
-20%
|
5
-67%
|
(4)
N/A
|
2
N/A
|
(7)
N/A
|
7
N/A
|
15
+118%
|
35
+137%
|
36
+2%
|
28
-20%
|
28
-1%
|
24
-13%
|
24
-3%
|
(6)
N/A
|
25
N/A
|
13
-47%
|
21
+61%
|
59
+180%
|
(53)
N/A
|
(157)
-194%
|
(147)
+6%
|
(157)
-7%
|
27
N/A
|
95
+248%
|
72
-24%
|
94
+30%
|
51
-46%
|
116
+127%
|
146
+26%
|
158
+9%
|
126
-20%
|
115
-9%
|
99
-14%
|
93
-5%
|
85
-9%
|
180
+112%
|
175
-3%
|
185
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(5)
|
(7)
|
(9)
|
(13)
|
(20)
|
(25)
|
(24)
|
(25)
|
(18)
|
(15)
|
(15)
|
(8)
|
(3)
|
(2)
|
1
|
3
|
0
|
2
|
(2)
|
(4)
|
(9)
|
(8)
|
(6)
|
(6)
|
(6)
|
(7)
|
(0)
|
(13)
|
(10)
|
(13)
|
(21)
|
12
|
41
|
40
|
42
|
(6)
|
(24)
|
(19)
|
(25)
|
(13)
|
(30)
|
(34)
|
(38)
|
(28)
|
(26)
|
(22)
|
(19)
|
(18)
|
(36)
|
(35)
|
(37)
|
|
| Income from Continuing Operations |
(1)
|
(5)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(7)
|
(8)
|
(8)
|
(5)
|
6
|
17
|
25
|
31
|
20
|
37
|
46
|
41
|
55
|
39
|
33
|
37
|
23
|
17
|
15
|
7
|
(0)
|
1
|
(5)
|
5
|
11
|
26
|
27
|
22
|
22
|
19
|
17
|
(6)
|
12
|
3
|
8
|
38
|
(41)
|
(116)
|
(107)
|
(114)
|
22
|
72
|
54
|
69
|
38
|
86
|
111
|
120
|
98
|
89
|
76
|
74
|
67
|
144
|
140
|
148
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
(8)
|
(11)
|
(9)
|
(10)
|
(10)
|
(13)
|
(15)
|
(15)
|
(20)
|
(24)
|
(26)
|
(27)
|
(29)
|
(26)
|
(25)
|
(30)
|
(3)
|
(13)
|
(14)
|
(10)
|
(10)
|
(37)
|
(35)
|
(33)
|
(13)
|
(29)
|
(33)
|
(34)
|
(27)
|
(26)
|
(19)
|
(26)
|
(22)
|
(22)
|
(25)
|
(25)
|
|
| Net Income (Common) |
(1)
N/A
|
(5)
-543%
|
(1)
+89%
|
(0)
+40%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
+200%
|
0
-33%
|
0
N/A
|
(1)
N/A
|
(2)
-70%
|
(3)
-82%
|
(5)
-48%
|
(5)
-15%
|
(7)
-23%
|
(8)
-22%
|
(8)
+5%
|
(5)
+28%
|
6
N/A
|
18
+209%
|
25
+44%
|
31
+23%
|
21
-32%
|
37
+74%
|
45
+22%
|
40
-10%
|
52
+30%
|
34
-34%
|
29
-15%
|
33
+13%
|
16
-53%
|
10
-38%
|
18
+85%
|
8
-53%
|
2
-73%
|
3
+46%
|
(14)
N/A
|
(5)
+63%
|
1
N/A
|
14
+1 111%
|
12
-11%
|
8
-37%
|
3
-66%
|
(5)
N/A
|
(9)
-79%
|
(33)
-258%
|
(17)
+47%
|
(22)
-29%
|
(17)
+26%
|
8
N/A
|
(44)
N/A
|
(129)
-194%
|
(120)
+7%
|
(124)
-3%
|
11
N/A
|
35
+209%
|
19
-46%
|
36
+90%
|
25
-31%
|
57
+132%
|
78
+37%
|
86
+10%
|
71
-18%
|
64
-10%
|
57
-10%
|
49
-15%
|
44
-9%
|
122
+176%
|
115
-5%
|
123
+7%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.02
-100%
|
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
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.03
-50%
|
-0.03
N/A
|
-0.04
-33%
|
-0.03
+25%
|
-0.02
+33%
|
0.02
N/A
|
0.06
+200%
|
0.08
+33%
|
0.1
+25%
|
0.06
-40%
|
0.09
+50%
|
0.11
+22%
|
0.12
+9%
|
0.17
+42%
|
0.12
-29%
|
0.11
-8%
|
0.12
+9%
|
0.06
-50%
|
0.02
-67%
|
0.03
+50%
|
0.02
-33%
|
0
N/A
|
0
N/A
|
-0.04
N/A
|
-0.02
+50%
|
0
N/A
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.05
-150%
|
-0.03
+40%
|
-0.03
N/A
|
-0.02
+33%
|
0.01
N/A
|
-0.56
N/A
|
-0.16
+71%
|
-0.15
+6%
|
-0.15
N/A
|
0.11
N/A
|
0.04
-64%
|
0.02
-50%
|
0.36
+1 700%
|
0.25
-31%
|
0.48
+92%
|
0.62
+29%
|
0.68
+10%
|
0.57
-16%
|
0.51
-11%
|
0.46
-10%
|
0.39
-15%
|
0.36
-8%
|
0.97
+169%
|
0.89
-8%
|
0.91
+2%
|
|