Renew Energy Global PLC
NASDAQ:RNW
Income Statement
Earnings Waterfall
Renew Energy Global PLC
Income Statement
Renew Energy Global PLC
| 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
|
43 480
|
0
|
0
|
0
|
42 741
|
0
|
0
|
0
|
50 216
|
0
|
0
|
|
| Revenue |
68 576
N/A
|
69 850
+2%
|
78 223
+12%
|
77 299
-1%
|
83 695
+8%
|
86 518
+3%
|
81 319
-6%
|
82 880
+2%
|
83 659
+1%
|
86 138
+3%
|
97 063
+13%
|
113 250
+17%
|
122 781
+8%
|
|
| Gross Profit | ||||||||||||||
| Cost of Revenue |
(171)
|
(178)
|
(6 956)
|
(7 520)
|
(8 649)
|
(9 654)
|
(3 844)
|
(3 517)
|
(2 762)
|
(4 325)
|
(10 468)
|
(18 434)
|
(23 628)
|
|
| Gross Profit |
46 231
N/A
|
47 498
+3%
|
71 267
+50%
|
69 779
-2%
|
75 046
+8%
|
76 864
+2%
|
77 475
+1%
|
79 363
+2%
|
80 897
+2%
|
81 813
+1%
|
86 595
+6%
|
94 816
+9%
|
99 153
+5%
|
|
| Operating Income | ||||||||||||||
| Operating Expenses |
(24 093)
|
(24 563)
|
(25 900)
|
(27 363)
|
(29 949)
|
(31 122)
|
(29 126)
|
(29 802)
|
(29 177)
|
(28 949)
|
(33 761)
|
(33 342)
|
(36 454)
|
|
| Selling, General & Administrative |
(4 211)
|
(4 313)
|
(3 972)
|
(4 469)
|
(4 717)
|
(4 797)
|
(4 634)
|
(4 757)
|
(4 764)
|
(4 257)
|
(4 811)
|
(4 797)
|
(5 061)
|
|
| Depreciation & Amortization |
(15 099)
|
(15 592)
|
(15 901)
|
(16 265)
|
(16 743)
|
(17 093)
|
(17 583)
|
(18 233)
|
(19 020)
|
(19 828)
|
(20 670)
|
(21 874)
|
(22 938)
|
|
| Other Operating Expenses |
(4 783)
|
(4 658)
|
(6 027)
|
(6 629)
|
(8 489)
|
(9 232)
|
(6 909)
|
(6 812)
|
(5 393)
|
(4 864)
|
(8 280)
|
(6 671)
|
(8 455)
|
|
| Operating Income |
44 312
N/A
|
45 109
+2%
|
45 367
+1%
|
42 416
-7%
|
45 097
+6%
|
45 742
+1%
|
48 349
+6%
|
49 561
+3%
|
51 720
+4%
|
52 864
+2%
|
52 834
0%
|
61 474
+16%
|
62 699
+2%
|
|
| Pre-Tax Income | ||||||||||||||
| Interest Income Expense |
(50 910)
|
(50 700)
|
(46 586)
|
(41 626)
|
(40 101)
|
(40 363)
|
(41 593)
|
(43 359)
|
(42 733)
|
(43 587)
|
(47 677)
|
(49 607)
|
(52 796)
|
|
| Non-Reccuring Items |
0
|
0
|
(1 342)
|
(36)
|
(85)
|
(134)
|
1 403
|
(164)
|
(193)
|
(175)
|
4 891
|
3 408
|
3 484
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
(2)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
|
| Pre-Tax Income |
(6 598)
N/A
|
(5 591)
+15%
|
(2 563)
+54%
|
754
N/A
|
4 911
+551%
|
5 245
+7%
|
8 142
+55%
|
6 038
-26%
|
8 794
+46%
|
9 102
+4%
|
10 034
+10%
|
15 275
+52%
|
13 387
-12%
|
|
| Net Income | ||||||||||||||
| Tax Provision |
(4 431)
|
(3 067)
|
(2 559)
|
(2 789)
|
(2 189)
|
(1 726)
|
(3 995)
|
(4 480)
|
(6 068)
|
(7 039)
|
(5 443)
|
(5 947)
|
(4 323)
|
|
| Income from Continuing Operations |
(11 029)
|
(8 658)
|
(5 122)
|
(2 035)
|
2 722
|
3 519
|
4 147
|
1 558
|
2 726
|
2 063
|
4 591
|
9 328
|
9 064
|
|
| Income to Minority Interest |
0
|
0
|
212
|
0
|
0
|
0
|
(743)
|
0
|
0
|
0
|
(777)
|
0
|
0
|
|
| Equity Earnings Affiliates |
0
|
0
|
93
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(10 978)
N/A
|
(8 607)
+22%
|
(4 817)
+44%
|
(1 730)
+64%
|
3 027
N/A
|
3 824
+26%
|
3 404
-11%
|
815
-76%
|
1 983
+143%
|
1 320
-33%
|
3 814
+189%
|
8 551
+124%
|
8 287
-3%
|
|
| EPS (Diluted) |
-28
N/A
|
-21.84
+22%
|
-12.59
+42%
|
-4.67
+63%
|
8.27
N/A
|
10.53
+27%
|
9.29
-12%
|
2.24
-76%
|
5.43
+142%
|
3.63
-33%
|
10.42
+187%
|
23.23
+123%
|
22.38
-4%
|
|