Infrastructure and Energy Alternatives Inc
NASDAQ:IEA
Income Statement
Earnings Waterfall
Infrastructure and Energy Alternatives Inc
Revenue
|
2.3B
USD
|
Cost of Revenue
|
-2.1B
USD
|
Gross Profit
|
201.5m
USD
|
Operating Expenses
|
-239.8m
USD
|
Operating Income
|
-38.3m
USD
|
Other Expenses
|
-40m
USD
|
Net Income
|
-78.4m
USD
|
Income Statement
Infrastructure and Energy Alternatives Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||
Revenue |
0
N/A
|
52
N/A
|
158
+203%
|
336
+112%
|
455
+35%
|
453
0%
|
521
+15%
|
622
+19%
|
779
+25%
|
919
+18%
|
1 073
+17%
|
1 216
+13%
|
1 459
+20%
|
1 627
+12%
|
1 780
+9%
|
1 880
+6%
|
1 753
-7%
|
1 671
-5%
|
1 751
+5%
|
1 926
+10%
|
2 078
+8%
|
2 162
+4%
|
2 283
+6%
|
|
Gross Profit | ||||||||||||||||||||||||
Cost of Revenue |
0
|
(44)
|
(136)
|
(290)
|
(389)
|
(398)
|
(463)
|
(562)
|
(748)
|
(879)
|
(1 018)
|
(1 135)
|
(1 303)
|
(1 444)
|
(1 574)
|
(1 668)
|
(1 564)
|
(1 499)
|
(1 579)
|
(1 742)
|
(1 872)
|
(1 969)
|
(2 081)
|
|
Gross Profit |
0
N/A
|
8
N/A
|
22
+175%
|
47
+109%
|
66
+42%
|
55
-17%
|
57
+5%
|
60
+5%
|
32
-48%
|
40
+28%
|
55
+36%
|
81
+47%
|
156
+93%
|
183
+18%
|
206
+12%
|
212
+3%
|
189
-11%
|
172
-9%
|
171
0%
|
185
+8%
|
206
+12%
|
193
-6%
|
201
+4%
|
|
Operating Income | ||||||||||||||||||||||||
Operating Expenses |
(0)
|
(6)
|
(15)
|
(24)
|
(34)
|
(45)
|
(45)
|
(53)
|
(72)
|
(83)
|
(100)
|
(114)
|
(120)
|
(122)
|
(124)
|
(123)
|
(113)
|
(109)
|
(111)
|
(118)
|
(124)
|
(235)
|
(240)
|
|
Selling, General & Administrative |
(0)
|
(6)
|
(15)
|
(24)
|
(34)
|
(45)
|
(45)
|
(53)
|
(72)
|
(83)
|
(100)
|
(114)
|
(120)
|
(122)
|
(124)
|
(123)
|
(113)
|
(109)
|
(111)
|
(118)
|
(124)
|
(134)
|
(139)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(101)
|
(101)
|
|
Operating Income |
(0)
N/A
|
2
N/A
|
8
+305%
|
23
+192%
|
33
+44%
|
11
-68%
|
12
+17%
|
8
-39%
|
(41)
N/A
|
(43)
-5%
|
(45)
-5%
|
(33)
+26%
|
36
N/A
|
61
+72%
|
82
+34%
|
90
+9%
|
76
-16%
|
64
-16%
|
60
-6%
|
66
+11%
|
82
+24%
|
(42)
N/A
|
(38)
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||
Interest Income Expense |
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(12)
|
(22)
|
(32)
|
(44)
|
(51)
|
(57)
|
(62)
|
(63)
|
(62)
|
(60)
|
(58)
|
(70)
|
(49)
|
(42)
|
(30)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(101)
|
(101)
|
0
|
0
|
|
Total Other Income |
0
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(3)
|
44
|
44
|
62
|
69
|
19
|
18
|
(2)
|
(3)
|
(0)
|
1
|
3
|
(5)
|
(4)
|
(4)
|
(5)
|
|
Pre-Tax Income |
0
N/A
|
2
N/A
|
8
+267%
|
22
+188%
|
30
+36%
|
7
-76%
|
8
+7%
|
(0)
N/A
|
(9)
-8 600%
|
(20)
-133%
|
(14)
+31%
|
(9)
+39%
|
4
N/A
|
23
+511%
|
19
-18%
|
24
+28%
|
13
-44%
|
4
-69%
|
5
+14%
|
(110)
N/A
|
(73)
+34%
|
(88)
-22%
|
(74)
+17%
|
|
Net Income | ||||||||||||||||||||||||
Tax Provision |
0
|
(1)
|
(3)
|
(8)
|
(14)
|
(10)
|
(9)
|
(4)
|
13
|
18
|
13
|
15
|
2
|
(6)
|
(5)
|
(12)
|
(13)
|
(11)
|
(11)
|
(7)
|
(11)
|
(2)
|
(5)
|
|
Income from Continuing Operations |
0
|
1
|
5
|
14
|
17
|
(2)
|
(1)
|
(4)
|
4
|
(2)
|
(1)
|
6
|
6
|
16
|
14
|
13
|
1
|
(7)
|
(6)
|
(117)
|
(84)
|
(90)
|
(78)
|
|
Net Income (Common) |
0
N/A
|
1
N/A
|
5
+257%
|
14
+184%
|
17
+17%
|
(2)
N/A
|
(1)
+36%
|
(5)
-286%
|
(44)
-707%
|
(50)
-16%
|
(68)
-36%
|
(66)
+4%
|
(21)
+69%
|
(9)
+56%
|
10
N/A
|
10
+2%
|
(2)
N/A
|
(10)
-442%
|
(12)
-17%
|
(120)
-893%
|
(86)
+28%
|
(92)
-7%
|
(78)
+15%
|
|
EPS (Diluted) |
0
N/A
|
0.06
N/A
|
0.23
+283%
|
0.66
+187%
|
0.77
+17%
|
-0.1
N/A
|
-0.04
+60%
|
-0.16
-300%
|
-1.99
-1 144%
|
-2.27
-14%
|
-3.04
-34%
|
-3.92
-29%
|
-1
+74%
|
-0.43
+57%
|
0.45
N/A
|
0.27
-40%
|
-0.09
N/A
|
-0.45
-400%
|
-0.36
+20%
|
-3.15
-775%
|
-1.79
+43%
|
-1.9
-6%
|
-1.44
+24%
|