BW Ideol AS
OSE:BWIDL
Income Statement
Earnings Waterfall
BW Ideol AS
Income Statement
BW Ideol AS
| Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Revenue |
6
N/A
|
6
+7%
|
7
+18%
|
7
-10%
|
7
-2%
|
|
| Operating Income | ||||||
| Operating Expenses |
(38)
|
(36)
|
(37)
|
(23)
|
(23)
|
|
| Depreciation & Amortization |
(18)
|
(18)
|
(19)
|
(14)
|
(14)
|
|
| Other Operating Expenses |
(20)
|
(18)
|
(17)
|
(9)
|
(9)
|
|
| Operating Income |
(33)
N/A
|
(30)
+9%
|
(29)
+2%
|
(17)
+43%
|
(17)
-1%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Pre-Tax Income |
(34)
N/A
|
(31)
+9%
|
(30)
+2%
|
(17)
+42%
|
(18)
-1%
|
|
| Net Income | ||||||
| Tax Provision |
1
|
1
|
1
|
1
|
1
|
|
| Income from Continuing Operations |
(33)
|
(30)
|
(29)
|
(17)
|
(17)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(33)
N/A
|
(30)
+9%
|
(29)
+2%
|
(17)
+43%
|
(17)
-1%
|
|
| EPS (Diluted) |
-1.05
N/A
|
-0.93
+11%
|
-0.92
+1%
|
-0.53
+42%
|
-0.53
N/A
|
|