Ranger Oil Corp
NASDAQ:ROCC
Income Statement
Earnings Waterfall
Ranger Oil Corp
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-199.8m
USD
|
Gross Profit
|
947.1m
USD
|
Operating Expenses
|
-320m
USD
|
Operating Income
|
627m
USD
|
Other Expenses
|
-347.4m
USD
|
Net Income
|
279.7m
USD
|
Income Statement
Ranger Oil Corp
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
0
N/A
|
69
N/A
|
194
+180%
|
266
+37%
|
579
+118%
|
747
+29%
|
937
+25%
|
1 101
+18%
|
1 145
+4%
|
1 147
+0%
|
|
Gross Profit | |||||||||||
Cost of Revenue |
0
|
0
|
(40)
|
(45)
|
(100)
|
(121)
|
(144)
|
(171)
|
(184)
|
(200)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
154
N/A
|
220
+43%
|
479
+118%
|
626
+31%
|
793
+27%
|
930
+17%
|
961
+3%
|
947
-1%
|
|
Operating Income | |||||||||||
Operating Expenses |
(0)
|
(300)
|
(80)
|
(75)
|
(174)
|
(201)
|
(229)
|
(266)
|
(284)
|
(320)
|
|
Selling, General & Administrative |
0
|
0
|
(14)
|
(15)
|
(42)
|
(42)
|
(45)
|
(46)
|
(39)
|
(41)
|
|
Depreciation & Amortization |
0
|
0
|
(66)
|
(60)
|
(132)
|
(159)
|
(184)
|
(219)
|
(244)
|
(279)
|
|
Other Operating Expenses |
(0)
|
(300)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(0)
N/A
|
(231)
-209 822%
|
74
N/A
|
145
+95%
|
305
+111%
|
425
+39%
|
564
+33%
|
665
+18%
|
678
+2%
|
627
-7%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
0
|
(14)
|
(74)
|
(91)
|
(170)
|
(299)
|
(295)
|
(213)
|
(212)
|
(22)
|
|
Non-Reccuring Items |
0
|
0
|
(238)
|
(3)
|
(35)
|
(27)
|
(27)
|
(25)
|
0
|
(3)
|
|
Total Other Income |
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
2
|
2
|
|
Pre-Tax Income |
(0)
N/A
|
(245)
-245 221%
|
(238)
+3%
|
51
N/A
|
100
+97%
|
100
-1%
|
242
+142%
|
428
+77%
|
469
+10%
|
604
+29%
|
|
Net Income | |||||||||||
Tax Provision |
0
|
0
|
1
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
|
Income from Continuing Operations |
(0)
|
(244)
|
(236)
|
50
|
99
|
98
|
239
|
423
|
465
|
599
|
|
Income to Minority Interest |
0
|
0
|
(5)
|
(30)
|
(59)
|
(54)
|
(127)
|
(222)
|
(247)
|
(319)
|
|
Net Income (Common) |
(0)
N/A
|
(244)
-243 663%
|
(241)
+1%
|
20
N/A
|
40
+100%
|
44
+9%
|
112
+156%
|
201
+79%
|
218
+8%
|
280
+28%
|
|
EPS (Diluted) |
-0.01
N/A
|
-16.63
-166 200%
|
-15.72
+5%
|
1.28
N/A
|
2.34
+83%
|
2.07
-12%
|
5.36
+159%
|
9.87
+84%
|
10.45
+6%
|
14.25
+36%
|