Nordic Aqua Partners A/S
OSE:NOAP
Income Statement
Earnings Waterfall
Nordic Aqua Partners A/S
Revenue
|
0
EUR
|
Cost of Revenue
|
2.9m
EUR
|
Gross Profit
|
2.9m
EUR
|
Operating Expenses
|
-7.9m
EUR
|
Operating Income
|
-5m
EUR
|
Other Expenses
|
-2.1m
EUR
|
Net Income
|
-7.1m
EUR
|
Income Statement
Nordic Aqua Partners A/S
Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Sep-2022 | Dec-2022 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Gross Profit | |||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
1
|
0
|
2
|
3
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
+69%
|
0
N/A
|
2
N/A
|
3
+92%
|
|
Operating Income | |||||||||
Operating Expenses |
(19)
|
(3)
|
(18)
|
(3)
|
(5)
|
(28)
|
(6)
|
(8)
|
|
Selling, General & Administrative |
(4)
|
(1)
|
(9)
|
(2)
|
(3)
|
(17)
|
(3)
|
(3)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
|
Other Operating Expenses |
(15)
|
(2)
|
(9)
|
(1)
|
(2)
|
(11)
|
(3)
|
(5)
|
|
Operating Income |
(19)
N/A
|
(3)
+86%
|
(18)
-561%
|
(3)
+84%
|
(4)
-42%
|
(28)
-585%
|
(4)
+84%
|
(5)
-13%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
(3)
|
(1)
|
(6)
|
(1)
|
(1)
|
(8)
|
(4)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Total Other Income |
(3)
|
(0)
|
(4)
|
0
|
0
|
(5)
|
0
|
0
|
|
Pre-Tax Income |
(26)
N/A
|
(4)
+83%
|
(28)
-542%
|
(3)
+88%
|
(5)
-32%
|
(41)
-805%
|
(9)
+79%
|
(7)
+18%
|
|
Net Income | |||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
(26)
|
(4)
|
(28)
|
(3)
|
(5)
|
(41)
|
(9)
|
(7)
|
|
Net Income (Common) |
(26)
N/A
|
(4)
+83%
|
(28)
-542%
|
(3)
+88%
|
(5)
-32%
|
(41)
-805%
|
(9)
+79%
|
(7)
+18%
|
|
EPS (Diluted) |
-2.48
N/A
|
-0.41
+83%
|
-2.67
-551%
|
-0.37
+86%
|
-0.53
-43%
|
-3.96
-647%
|
-0.57
+86%
|
-0.47
+18%
|