Vast Renewables Ltd
NASDAQ:VSTE
Income Statement
Earnings Waterfall
Vast Renewables Ltd
Income Statement
Vast Renewables Ltd
| Jun-2023 | Sep-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
+78%
|
1
+25%
|
0
-43%
|
0
N/A
|
|
| Gross Profit | ||||||
| Cost of Revenue |
(1)
|
0
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+20%
|
(1)
-35%
|
|
| Operating Income | ||||||
| Operating Expenses |
(13)
|
(21)
|
(133)
|
(126)
|
(139)
|
|
| Selling, General & Administrative |
(13)
|
(21)
|
(26)
|
(18)
|
(29)
|
|
| Depreciation & Amortization |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
(0)
|
0
|
(107)
|
(107)
|
(110)
|
|
| Operating Income |
(14)
N/A
|
(21)
-55%
|
(134)
-537%
|
(126)
+6%
|
(140)
-11%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
(3)
|
0
|
(164)
|
(167)
|
(166)
|
|
| Total Other Income |
1
|
0
|
1
|
0
|
7
|
|
| Pre-Tax Income |
(16)
N/A
|
(20)
-25%
|
(297)
-1 418%
|
(293)
+1%
|
(299)
-2%
|
|
| Net Income | ||||||
| Tax Provision |
0
|
(0)
|
(1)
|
0
|
0
|
|
| Income from Continuing Operations |
(15)
|
(20)
|
(298)
|
(293)
|
(299)
|
|
| Net Income (Common) |
(15)
N/A
|
(20)
-32%
|
(298)
-1 386%
|
(293)
+1%
|
(299)
-2%
|
|
| EPS (Diluted) |
-0.52
N/A
|
-1.19
-129%
|
-10.14
-752%
|
-11.68
-15%
|
-9.97
+15%
|
|