FREYR Battery SA
NYSE:FREY
Income Statement
Earnings Waterfall
FREYR Battery SA
Revenue
|
0
USD
|
Operating Expenses
|
-136.6m
USD
|
Operating Income
|
-136.6m
USD
|
Other Expenses
|
64.6m
USD
|
Net Income
|
-71.9m
USD
|
Income Statement
FREYR Battery SA
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||
Operating Expenses |
(22)
|
(57)
|
(76)
|
(91)
|
(112)
|
(105)
|
(121)
|
(128)
|
(131)
|
(138)
|
(137)
|
|
Selling, General & Administrative |
(11)
|
(41)
|
(62)
|
(74)
|
(98)
|
(93)
|
(107)
|
(113)
|
(112)
|
(113)
|
(105)
|
|
Research & Development |
(6)
|
(11)
|
(14)
|
(14)
|
(14)
|
(12)
|
(14)
|
(16)
|
(19)
|
(23)
|
(28)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
|
Other Operating Expenses |
(5)
|
(5)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
(22)
N/A
|
(57)
-159%
|
(76)
-32%
|
(91)
-21%
|
(112)
-23%
|
(105)
+6%
|
(121)
-15%
|
(128)
-6%
|
(131)
-2%
|
(138)
-5%
|
(137)
+1%
|
|
Pre-Tax Income | ||||||||||||
Interest Income Expense |
(0)
|
1
|
2
|
1
|
2
|
5
|
3
|
22
|
31
|
25
|
30
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
|
Total Other Income |
2
|
(9)
|
(19)
|
(26)
|
6
|
(52)
|
19
|
29
|
(6)
|
90
|
40
|
|
Pre-Tax Income |
(20)
N/A
|
(65)
-228%
|
(93)
-43%
|
(116)
-25%
|
(104)
+11%
|
(152)
-47%
|
(99)
+35%
|
(77)
+22%
|
(107)
-39%
|
(23)
+78%
|
(72)
-215%
|
|
Net Income | ||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Income from Continuing Operations |
(20)
|
(65)
|
(93)
|
(116)
|
(104)
|
(152)
|
(99)
|
(77)
|
(107)
|
(23)
|
(73)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
Net Income (Common) |
(20)
N/A
|
(65)
-228%
|
(93)
-43%
|
(116)
-25%
|
(104)
+11%
|
(152)
-47%
|
(99)
+35%
|
(77)
+22%
|
(107)
-39%
|
(23)
+79%
|
(72)
-220%
|
|
EPS (Diluted) |
-0.17
N/A
|
-0.59
-247%
|
-1.24
-110%
|
-0.99
+20%
|
-0.86
+13%
|
-1.3
-51%
|
-0.83
+36%
|
-0.54
+35%
|
-0.76
-41%
|
-0.16
+79%
|
-0.51
-219%
|