FREYR Battery Inc
NYSE:TE
Income Statement
Earnings Waterfall
FREYR Battery Inc
Income Statement
FREYR Battery Inc
| Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
68
+2 197%
|
200
+196%
|
411
+105%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(37)
|
(137)
|
(327)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
30
+2 360%
|
63
+108%
|
84
+34%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(131)
|
(138)
|
(59)
|
(123)
|
(119)
|
(105)
|
(75)
|
(93)
|
(124)
|
(160)
|
|
| Selling, General & Administrative |
(112)
|
(113)
|
(66)
|
(90)
|
(83)
|
(75)
|
(75)
|
(105)
|
(147)
|
(191)
|
|
| Research & Development |
(19)
|
(23)
|
(28)
|
(35)
|
(39)
|
(41)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(1)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
38
|
3
|
3
|
11
|
0
|
12
|
23
|
31
|
|
| Operating Income |
(131)
N/A
|
(138)
-5%
|
(59)
+57%
|
(123)
-107%
|
(119)
+3%
|
(105)
+12%
|
(74)
+30%
|
(63)
+15%
|
(62)
+2%
|
(76)
-23%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
31
|
25
|
9
|
13
|
5
|
8
|
(11)
|
2
|
(7)
|
(48)
|
|
| Non-Reccuring Items |
0
|
0
|
(6)
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(49)
|
|
| Total Other Income |
(6)
|
90
|
38
|
38
|
42
|
18
|
5
|
3
|
(1)
|
(9)
|
|
| Pre-Tax Income |
(107)
N/A
|
(23)
+78%
|
(18)
+21%
|
(71)
-290%
|
(73)
-3%
|
(90)
-24%
|
(80)
+11%
|
(58)
+27%
|
(69)
-18%
|
(181)
-162%
|
|
| Net Income | |||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
16
|
18
|
24
|
36
|
|
| Income from Continuing Operations |
(107)
|
(23)
|
(19)
|
(71)
|
(73)
|
(91)
|
(65)
|
(40)
|
(45)
|
(145)
|
|
| Income to Minority Interest |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(107)
N/A
|
(22)
+79%
|
(72)
-220%
|
(88)
-22%
|
(89)
-2%
|
(107)
-20%
|
(450)
-320%
|
(439)
+3%
|
(445)
-1%
|
(558)
-25%
|
|
| EPS (Diluted) |
-0.76
N/A
|
-0.16
+79%
|
-0.51
-219%
|
-0.62
-22%
|
-0.63
-2%
|
-0.76
-21%
|
-3.2
-321%
|
-2.81
+12%
|
-2.85
-1%
|
-3.46
-21%
|
|