Laredo Petroleum Inc
NYSE:LPI
Income Statement
Earnings Waterfall
Laredo Petroleum Inc
Revenue
|
1.9B
USD
|
Cost of Revenue
|
-460.8m
USD
|
Gross Profit
|
1.5B
USD
|
Operating Expenses
|
-388.3m
USD
|
Operating Income
|
1.1B
USD
|
Other Expenses
|
-440.2m
USD
|
Net Income
|
631.5m
USD
|
Income Statement
Laredo Petroleum Inc
Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|
Revenue | ||||
Revenue |
677
N/A
|
1 394
+106%
|
1 921
+38%
|
|
Gross Profit | ||||
Cost of Revenue |
(360)
|
(470)
|
(461)
|
|
Gross Profit |
317
N/A
|
924
+191%
|
1 460
+58%
|
|
Operating Income | ||||
Operating Expenses |
(275)
|
(285)
|
(388)
|
|
Selling, General & Administrative |
(51)
|
(63)
|
(68)
|
|
Depreciation & Amortization |
(217)
|
(215)
|
(312)
|
|
Other Operating Expenses |
(7)
|
(6)
|
(9)
|
|
Operating Income |
42
N/A
|
640
+1 415%
|
1 072
+67%
|
|
Pre-Tax Income | ||||
Interest Income Expense |
(25)
|
(566)
|
(424)
|
|
Non-Reccuring Items |
(895)
|
73
|
(13)
|
|
Total Other Income |
(0)
|
1
|
2
|
|
Pre-Tax Income |
(878)
N/A
|
149
N/A
|
637
+329%
|
|
Net Income | ||||
Tax Provision |
4
|
(4)
|
(6)
|
|
Income from Continuing Operations |
(874)
|
145
|
632
|
|
Net Income (Common) |
(874)
N/A
|
145
N/A
|
632
+336%
|
|
EPS (Diluted) |
-74.92
N/A
|
10.03
N/A
|
37.44
+273%
|