Lanzatech Global Inc
NASDAQ:LNZA
Income Statement
Earnings Waterfall
Lanzatech Global Inc
Revenue
|
63.2m
USD
|
Cost of Revenue
|
-49.2m
USD
|
Gross Profit
|
14m
USD
|
Operating Expenses
|
-114.1m
USD
|
Operating Income
|
-100m
USD
|
Other Expenses
|
3.7m
USD
|
Net Income
|
-96.3m
USD
|
Income Statement
Lanzatech Global Inc
Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10
N/A
|
23
+134%
|
42
+87%
|
63
+48%
|
63
+1%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(8)
|
(19)
|
0
|
(45)
|
(30)
|
|
Gross Profit |
(0)
N/A
|
(0)
-25%
|
(0)
-20%
|
(0)
-27%
|
(0)
+34%
|
2
N/A
|
4
+112%
|
0
N/A
|
18
N/A
|
14
-20%
|
|
Operating Income | |||||||||||
Operating Expenses |
(1)
|
(4)
|
(4)
|
(5)
|
(6)
|
(38)
|
(70)
|
(132)
|
(124)
|
(134)
|
|
Selling, General & Administrative |
(1)
|
(4)
|
(4)
|
(5)
|
(6)
|
(20)
|
(33)
|
0
|
(50)
|
(33)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
(16)
|
(35)
|
0
|
(68)
|
(52)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
0
|
(5)
|
(4)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(132)
|
0
|
(44)
|
|
Operating Income |
(1)
N/A
|
(4)
-201%
|
(4)
-7%
|
(5)
-13%
|
(6)
-29%
|
(36)
-458%
|
(67)
-84%
|
(90)
-35%
|
(106)
-18%
|
(100)
+6%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
1
|
1
|
4
|
6
|
5
|
6
|
0
|
0
|
5
|
3
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
(30)
|
(24)
|
(27)
|
(29)
|
4
|
|
Pre-Tax Income |
0
N/A
|
(3)
N/A
|
(0)
+96%
|
1
N/A
|
(1)
N/A
|
(60)
-5 634%
|
(90)
-50%
|
(117)
-29%
|
(131)
-12%
|
(93)
+29%
|
|
Net Income | |||||||||||
Tax Provision |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Income from Continuing Operations |
0
|
(3)
|
(0)
|
1
|
(1)
|
(61)
|
(91)
|
(117)
|
(131)
|
(93)
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(3)
|
(3)
|
|
Net Income (Common) |
0
N/A
|
(3)
N/A
|
(0)
+96%
|
1
N/A
|
(1)
N/A
|
(65)
-4 698%
|
(95)
-46%
|
(122)
-28%
|
(138)
-13%
|
(96)
+30%
|
|
EPS (Diluted) |
0
N/A
|
-0.18
N/A
|
0
N/A
|
0.04
N/A
|
-0.07
N/A
|
-0.55
-686%
|
-0.48
+13%
|
-0.62
-29%
|
-0.79
-27%
|
-0.5
+37%
|