Tecnoglass Inc
NASDAQ:TGLS
Income Statement
Earnings Waterfall
Tecnoglass Inc
Revenue
|
833.3m
USD
|
Cost of Revenue
|
-442.3m
USD
|
Gross Profit
|
390.9m
USD
|
Operating Expenses
|
-131.2m
USD
|
Operating Income
|
259.8m
USD
|
Other Expenses
|
-76.9m
USD
|
Net Income
|
182.9m
USD
|
Income Statement
Tecnoglass Inc
Nov-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
0
N/A
|
48
N/A
|
100
+109%
|
153
+54%
|
198
+29%
|
202
+2%
|
208
+3%
|
217
+5%
|
242
+12%
|
254
+5%
|
276
+9%
|
294
+7%
|
305
+4%
|
313
+3%
|
315
+0%
|
317
+1%
|
315
-1%
|
336
+7%
|
344
+2%
|
358
+4%
|
371
+4%
|
391
+5%
|
416
+6%
|
428
+3%
|
431
+1%
|
411
-5%
|
379
-8%
|
374
-1%
|
377
+1%
|
401
+6%
|
441
+10%
|
469
+6%
|
497
+6%
|
522
+5%
|
569
+9%
|
639
+12%
|
717
+12%
|
785
+9%
|
841
+7%
|
850
+1%
|
833
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
(32)
|
(66)
|
(102)
|
(131)
|
(132)
|
(136)
|
(139)
|
(151)
|
(157)
|
(172)
|
(182)
|
(192)
|
(198)
|
(205)
|
(211)
|
(215)
|
(232)
|
(238)
|
(244)
|
(251)
|
(266)
|
(276)
|
(287)
|
(295)
|
(277)
|
(252)
|
(242)
|
(237)
|
(247)
|
(269)
|
(286)
|
(294)
|
(304)
|
(326)
|
(343)
|
(367)
|
(388)
|
(408)
|
(432)
|
(442)
|
|
Gross Profit |
0
N/A
|
16
N/A
|
34
+115%
|
51
+53%
|
66
+29%
|
69
+5%
|
72
+4%
|
78
+8%
|
91
+16%
|
97
+7%
|
104
+7%
|
112
+7%
|
113
+1%
|
115
+2%
|
110
-5%
|
105
-4%
|
99
-6%
|
104
+4%
|
106
+2%
|
113
+7%
|
120
+6%
|
125
+4%
|
140
+11%
|
141
+1%
|
136
-3%
|
134
-1%
|
127
-5%
|
132
+3%
|
139
+6%
|
154
+11%
|
172
+11%
|
183
+7%
|
203
+11%
|
218
+8%
|
243
+11%
|
296
+22%
|
350
+18%
|
397
+14%
|
433
+9%
|
418
-3%
|
391
-7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1)
|
(8)
|
(18)
|
(28)
|
(39)
|
(42)
|
(44)
|
(47)
|
(51)
|
(54)
|
(57)
|
(61)
|
(65)
|
(72)
|
(74)
|
(73)
|
(65)
|
(66)
|
(66)
|
(70)
|
(73)
|
(74)
|
(77)
|
(78)
|
(77)
|
(77)
|
(73)
|
(72)
|
(74)
|
(76)
|
(80)
|
(82)
|
(86)
|
(90)
|
(97)
|
(110)
|
(123)
|
(131)
|
(138)
|
(132)
|
(131)
|
|
Selling, General & Administrative |
(1)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(51)
|
(13)
|
(28)
|
(44)
|
(65)
|
(46)
|
(48)
|
(46)
|
(61)
|
(65)
|
(64)
|
(68)
|
(69)
|
(69)
|
(73)
|
(74)
|
(74)
|
(75)
|
(71)
|
(71)
|
(72)
|
(74)
|
(78)
|
(80)
|
(83)
|
(88)
|
(95)
|
(109)
|
(122)
|
(132)
|
(140)
|
(134)
|
(130)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
(4)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
0
|
(8)
|
(17)
|
(27)
|
0
|
(42)
|
(44)
|
(47)
|
0
|
(41)
|
(29)
|
(16)
|
0
|
(25)
|
(26)
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
3
|
0
|
|
Operating Income |
(1)
N/A
|
7
N/A
|
16
+115%
|
24
+49%
|
27
+15%
|
27
+1%
|
28
+3%
|
31
+11%
|
40
+26%
|
43
+9%
|
47
+8%
|
50
+7%
|
48
-5%
|
43
-11%
|
35
-17%
|
32
-8%
|
34
+6%
|
38
+9%
|
40
+6%
|
44
+10%
|
47
+8%
|
51
+9%
|
62
+21%
|
62
+0%
|
59
-6%
|
58
-2%
|
55
-5%
|
59
+8%
|
66
+11%
|
78
+19%
|
91
+17%
|
101
+11%
|
117
+16%
|
128
+10%
|
146
+14%
|
186
+28%
|
226
+22%
|
266
+18%
|
295
+11%
|
286
-3%
|
260
-9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
(19)
|
(27)
|
(22)
|
(11)
|
11
|
(1)
|
(18)
|
(24)
|
(26)
|
(6)
|
(8)
|
(17)
|
(22)
|
(37)
|
(21)
|
(23)
|
(15)
|
(15)
|
(24)
|
(36)
|
(43)
|
(36)
|
(46)
|
(23)
|
(59)
|
(44)
|
(35)
|
(29)
|
6
|
(3)
|
5
|
(10)
|
(10)
|
(6)
|
(7)
|
1
|
2
|
(1)
|
(1)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
(2)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
1
|
(4)
|
(1)
|
1
|
4
|
1
|
6
|
(6)
|
(7)
|
6
|
(4)
|
9
|
6
|
2
|
5
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
4
|
5
|
7
|
7
|
5
|
|
Pre-Tax Income |
(15)
N/A
|
(11)
+28%
|
(15)
-37%
|
1
N/A
|
18
+2 900%
|
42
+132%
|
28
-33%
|
20
-30%
|
10
-51%
|
11
+13%
|
47
+328%
|
38
-20%
|
39
+5%
|
23
-40%
|
(3)
N/A
|
13
N/A
|
12
-11%
|
25
+121%
|
28
+9%
|
23
-16%
|
15
-38%
|
11
-26%
|
28
+158%
|
18
-36%
|
37
+111%
|
0
-100%
|
11
+11 300%
|
25
+116%
|
37
+50%
|
74
+100%
|
78
+6%
|
96
+23%
|
97
+1%
|
117
+20%
|
137
+18%
|
178
+29%
|
231
+30%
|
273
+18%
|
300
+10%
|
292
-3%
|
261
-10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
(3)
|
(5)
|
(7)
|
(9)
|
(10)
|
(12)
|
(18)
|
(21)
|
(20)
|
(20)
|
(17)
|
(16)
|
(14)
|
(5)
|
(5)
|
(6)
|
(10)
|
(13)
|
(9)
|
(6)
|
(6)
|
(11)
|
(8)
|
(13)
|
(2)
|
(5)
|
(8)
|
(13)
|
(23)
|
(24)
|
(29)
|
(29)
|
(36)
|
(43)
|
(57)
|
(75)
|
(89)
|
(97)
|
(90)
|
(78)
|
|
Income from Continuing Operations |
(15)
|
(14)
|
(20)
|
(6)
|
10
|
31
|
16
|
1
|
(11)
|
(8)
|
27
|
20
|
23
|
10
|
(8)
|
8
|
6
|
15
|
15
|
14
|
9
|
5
|
17
|
9
|
24
|
(2)
|
7
|
16
|
24
|
51
|
54
|
67
|
68
|
81
|
95
|
121
|
156
|
184
|
203
|
202
|
184
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Net Income (Common) |
(15)
N/A
|
(14)
+7%
|
(20)
-45%
|
(6)
+68%
|
10
N/A
|
31
+231%
|
16
-48%
|
1
-91%
|
(11)
N/A
|
(8)
+24%
|
27
N/A
|
20
-25%
|
23
+14%
|
10
-57%
|
(8)
N/A
|
7
N/A
|
5
-27%
|
15
+180%
|
15
-1%
|
14
-4%
|
9
-38%
|
6
-38%
|
17
+200%
|
9
-45%
|
25
+163%
|
(2)
N/A
|
7
N/A
|
17
+134%
|
24
+44%
|
51
+113%
|
54
+7%
|
67
+23%
|
68
+3%
|
81
+19%
|
95
+17%
|
121
+28%
|
156
+29%
|
183
+18%
|
202
+10%
|
202
0%
|
183
-9%
|
|
EPS (Diluted) |
-9.31
N/A
|
-0.57
+94%
|
-0.82
-44%
|
-0.22
+73%
|
0.34
N/A
|
1.11
+226%
|
0.65
-41%
|
0.04
-94%
|
-0.42
N/A
|
-0.26
+38%
|
0.82
N/A
|
0.67
-18%
|
0.77
+15%
|
0.29
-62%
|
-0.24
N/A
|
0.21
N/A
|
0.15
-29%
|
0.42
+180%
|
0.43
+2%
|
0.39
-9%
|
0.24
-38%
|
0.13
-46%
|
0.36
+177%
|
0.2
-44%
|
0.55
+175%
|
-0.05
N/A
|
0.14
N/A
|
0.35
+150%
|
0.51
+46%
|
1.08
+112%
|
1.14
+6%
|
1.39
+22%
|
1.43
+3%
|
1.7
+19%
|
1.99
+17%
|
2.54
+28%
|
3.27
+29%
|
3.84
+17%
|
4.24
+10%
|
4.22
0%
|
3.85
-9%
|