Edda Wind ASA
OSE:EWIND
Income Statement
Earnings Waterfall
Edda Wind ASA
Income Statement
Edda Wind ASA
| Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
4
|
0
|
5
|
6
|
7
|
1
|
0
|
|
| Revenue |
15
N/A
|
24
+58%
|
20
-17%
|
27
+34%
|
27
+1%
|
27
+0%
|
27
-2%
|
28
+7%
|
33
+15%
|
37
+13%
|
41
+10%
|
46
+14%
|
53
+15%
|
63
+17%
|
72
+15%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(12)
|
(21)
|
(18)
|
(24)
|
(25)
|
(24)
|
(24)
|
(26)
|
(29)
|
(37)
|
(43)
|
(52)
|
(59)
|
(62)
|
(67)
|
|
| Selling, General & Administrative |
(5)
|
(7)
|
(6)
|
(8)
|
(8)
|
(9)
|
(9)
|
(11)
|
(13)
|
(16)
|
(20)
|
(21)
|
(24)
|
(28)
|
(31)
|
|
| Depreciation & Amortization |
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(9)
|
(10)
|
(11)
|
(12)
|
(14)
|
|
| Other Operating Expenses |
(5)
|
(10)
|
(10)
|
(13)
|
(13)
|
(12)
|
(13)
|
(11)
|
(10)
|
(14)
|
(14)
|
(21)
|
(24)
|
(22)
|
(22)
|
|
| Operating Income |
3
N/A
|
3
+8%
|
2
-49%
|
3
+67%
|
2
-9%
|
3
+45%
|
2
-35%
|
2
-4%
|
4
+92%
|
(0)
N/A
|
(3)
-1 217%
|
(5)
-115%
|
(5)
+3%
|
0
N/A
|
5
+1 535%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
0
|
(5)
|
(6)
|
(8)
|
(1)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
0
|
|
| Total Other Income |
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
|
| Pre-Tax Income |
2
N/A
|
2
+16%
|
1
-35%
|
2
+39%
|
2
+0%
|
2
-4%
|
1
-63%
|
(0)
N/A
|
1
N/A
|
1
-30%
|
(2)
N/A
|
(5)
-218%
|
(7)
-30%
|
4
N/A
|
4
-3%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
2
|
2
|
1
|
2
|
2
|
2
|
1
|
(0)
|
1
|
1
|
(2)
|
(5)
|
(7)
|
4
|
4
|
|
| Net Income (Common) |
2
N/A
|
2
+17%
|
1
-35%
|
2
+39%
|
2
+0%
|
2
-4%
|
1
-63%
|
(0)
N/A
|
1
N/A
|
1
-30%
|
(2)
N/A
|
(5)
-218%
|
(7)
-30%
|
4
N/A
|
4
-3%
|
|
| EPS (Diluted) |
0.04
N/A
|
0.03
-25%
|
0.02
-33%
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.01
-67%
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
-0.04
-300%
|
-0.06
-50%
|
0.03
N/A
|
0.02
-33%
|
|