
MPC Container Ships ASA
OSE:MPCC

Income Statement
Earnings Waterfall
MPC Container Ships ASA
Revenue
|
540.9m
USD
|
Cost of Revenue
|
-199.7m
USD
|
Gross Profit
|
341.1m
USD
|
Operating Expenses
|
-84.7m
USD
|
Operating Income
|
256.4m
USD
|
Other Expenses
|
10.2m
USD
|
Net Income
|
266.7m
USD
|
Income Statement
MPC Container Ships ASA
Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||
Revenue |
95
N/A
|
144
+51%
|
183
+27%
|
202
+10%
|
203
+0%
|
193
-5%
|
185
-4%
|
184
0%
|
175
-5%
|
171
-3%
|
172
+1%
|
181
+5%
|
210
+16%
|
288
+37%
|
385
+34%
|
473
+23%
|
556
+18%
|
597
+7%
|
617
+3%
|
654
+6%
|
697
+7%
|
721
+3%
|
711
-1%
|
679
-5%
|
615
-9%
|
564
-8%
|
541
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
(68)
|
(101)
|
(130)
|
(150)
|
(156)
|
(157)
|
(153)
|
(150)
|
(148)
|
(145)
|
(146)
|
(141)
|
(139)
|
(142)
|
(130)
|
(118)
|
(122)
|
(124)
|
(128)
|
(144)
|
(155)
|
(153)
|
(171)
|
(182)
|
(183)
|
(193)
|
(200)
|
|
Gross Profit |
27
N/A
|
43
+60%
|
54
+24%
|
52
-4%
|
47
-9%
|
36
-23%
|
32
-11%
|
34
+7%
|
27
-21%
|
26
-6%
|
26
+1%
|
39
+53%
|
71
+81%
|
146
+105%
|
255
+75%
|
354
+39%
|
434
+22%
|
473
+9%
|
489
+3%
|
510
+4%
|
542
+6%
|
568
+5%
|
541
-5%
|
496
-8%
|
432
-13%
|
371
-14%
|
341
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
(20)
|
(29)
|
(37)
|
(44)
|
(47)
|
(49)
|
(50)
|
(53)
|
(55)
|
(57)
|
(58)
|
(59)
|
(62)
|
(68)
|
(19)
|
(14)
|
(19)
|
(19)
|
(88)
|
(91)
|
(94)
|
(119)
|
(124)
|
(123)
|
(120)
|
(96)
|
(85)
|
|
Selling, General & Administrative |
(5)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(8)
|
(9)
|
(13)
|
(14)
|
(21)
|
(22)
|
(18)
|
(11)
|
(13)
|
(14)
|
(16)
|
(15)
|
(16)
|
(17)
|
(17)
|
(18)
|
|
Depreciation & Amortization |
(15)
|
(22)
|
(29)
|
(34)
|
(37)
|
(39)
|
(41)
|
(43)
|
(46)
|
(48)
|
(50)
|
(51)
|
(52)
|
(57)
|
(62)
|
(67)
|
(73)
|
(73)
|
(75)
|
(77)
|
(78)
|
(103)
|
(103)
|
(101)
|
(98)
|
(75)
|
(71)
|
|
Other Operating Expenses |
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(0)
|
(1)
|
1
|
58
|
75
|
76
|
73
|
(2)
|
(1)
|
(2)
|
(0)
|
(6)
|
(6)
|
(5)
|
(4)
|
4
|
|
Operating Income |
7
N/A
|
14
+88%
|
17
+21%
|
8
-53%
|
0
-99%
|
(12)
N/A
|
(18)
-42%
|
(18)
-4%
|
(28)
-51%
|
(31)
-14%
|
(32)
-3%
|
(20)
+38%
|
9
N/A
|
78
+726%
|
236
+203%
|
341
+44%
|
416
+22%
|
454
+9%
|
401
-12%
|
419
+5%
|
448
+7%
|
449
+0%
|
417
-7%
|
373
-10%
|
312
-17%
|
275
-12%
|
256
-7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
(7)
|
(12)
|
(17)
|
(20)
|
(21)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(22)
|
(24)
|
(29)
|
(34)
|
(37)
|
(33)
|
(24)
|
(11)
|
(10)
|
(10)
|
(10)
|
(12)
|
(11)
|
(10)
|
(9)
|
(12)
|
|
Non-Reccuring Items |
0
|
0
|
(1)
|
3
|
3
|
3
|
(1)
|
(3)
|
(5)
|
(7)
|
(10)
|
(8)
|
(6)
|
(5)
|
(5)
|
0
|
0
|
31
|
46
|
30
|
12
|
(45)
|
(81)
|
(81)
|
(56)
|
(26)
|
21
|
|
Total Other Income |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
|
Pre-Tax Income |
0
N/A
|
2
+251%
|
(1)
N/A
|
(9)
-689%
|
(18)
-88%
|
(30)
-72%
|
(40)
-30%
|
(43)
-8%
|
(54)
-26%
|
(60)
-12%
|
(64)
-7%
|
(50)
+22%
|
(21)
+59%
|
44
N/A
|
191
+335%
|
304
+59%
|
382
+26%
|
460
+20%
|
436
-5%
|
439
+1%
|
450
+3%
|
394
-12%
|
326
-17%
|
282
-13%
|
246
-13%
|
241
-2%
|
266
+11%
|
|
Net Income | ||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
|
Income from Continuing Operations |
0
|
1
|
(2)
|
(10)
|
(18)
|
(31)
|
(40)
|
(43)
|
(54)
|
(60)
|
(64)
|
(50)
|
(21)
|
44
|
190
|
303
|
381
|
459
|
435
|
438
|
449
|
393
|
325
|
282
|
245
|
241
|
267
|
|
Income to Minority Interest |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
0
N/A
|
1
+258%
|
(2)
N/A
|
(10)
-514%
|
(18)
-85%
|
(31)
-68%
|
(40)
-29%
|
(43)
-8%
|
(54)
-26%
|
(60)
-12%
|
(64)
-7%
|
(50)
+22%
|
(21)
+59%
|
44
N/A
|
190
+336%
|
303
+60%
|
381
+26%
|
459
+20%
|
435
-5%
|
438
+1%
|
449
+3%
|
393
-13%
|
325
-17%
|
282
-13%
|
245
-13%
|
241
-2%
|
267
+11%
|
|
EPS (Diluted) |
0
N/A
|
0.01
N/A
|
-0.02
N/A
|
-0.09
-350%
|
-0.18
-100%
|
-0.31
-72%
|
-0.39
-26%
|
-0.38
+3%
|
-0.4
-5%
|
-0.16
+60%
|
-0.16
N/A
|
-0.14
+13%
|
-0.06
+57%
|
0.1
N/A
|
0.46
+360%
|
0.67
+46%
|
0.84
+25%
|
1.05
+25%
|
0.98
-7%
|
0.98
N/A
|
1.01
+3%
|
0.88
-13%
|
0.73
-17%
|
0.63
-14%
|
0.55
-13%
|
0.54
-2%
|
0.6
+11%
|