Pioneer Property Group ASA
OSE:PPG
Income Statement
Earnings Waterfall
Pioneer Property Group ASA
Income Statement
Pioneer Property Group ASA
| Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Jun-2018 | Sep-2018 | Dec-2018 | Jun-2019 | Sep-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
124
|
0
|
0
|
0
|
114
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
3
|
21
|
34
|
42
|
63
|
80
|
81
|
105
|
124
|
|
| Revenue |
182
N/A
|
207
+14%
|
208
+1%
|
218
+5%
|
227
+4%
|
236
+4%
|
249
+6%
|
256
+3%
|
133
-48%
|
67
-50%
|
0
-100%
|
0
+18%
|
0
+1%
|
0
+12%
|
0
-10%
|
2
+483%
|
14
+577%
|
46
+220%
|
72
+58%
|
77
+7%
|
93
+21%
|
126
+35%
|
120
-5%
|
135
+13%
|
162
+20%
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(7)
|
(6)
|
(7)
|
(7)
|
(6)
|
(11)
|
(19)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
42
N/A
|
65
+55%
|
71
+9%
|
87
+22%
|
119
+37%
|
114
-3%
|
124
+8%
|
143
+16%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(25)
|
(24)
|
(23)
|
(16)
|
(14)
|
(12)
|
(10)
|
(15)
|
(17)
|
(9)
|
(3)
|
(4)
|
(4)
|
(11)
|
(12)
|
(9)
|
(16)
|
(11)
|
(11)
|
(18)
|
(25)
|
(73)
|
(86)
|
100
|
93
|
|
| Selling, General & Administrative |
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(6)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(10)
|
(13)
|
|
| Other Operating Expenses |
(24)
|
(24)
|
(23)
|
(15)
|
(13)
|
(12)
|
(10)
|
(14)
|
(16)
|
(9)
|
(2)
|
(4)
|
(3)
|
(5)
|
(6)
|
(6)
|
(12)
|
(8)
|
(7)
|
(13)
|
(19)
|
(65)
|
(78)
|
110
|
105
|
|
| Operating Income |
157
N/A
|
182
+16%
|
185
+1%
|
202
+9%
|
213
+5%
|
224
+5%
|
239
+7%
|
241
+1%
|
116
-52%
|
57
-50%
|
(2)
N/A
|
(4)
-66%
|
(4)
+8%
|
(11)
-188%
|
(12)
-12%
|
(7)
+41%
|
(2)
+71%
|
31
N/A
|
54
+74%
|
54
-1%
|
62
+16%
|
47
-24%
|
29
-38%
|
224
+672%
|
237
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
(79)
|
(88)
|
(133)
|
123
|
117
|
99
|
145
|
99
|
169
|
195
|
2
|
2
|
2
|
8
|
40
|
128
|
290
|
211
|
104
|
(11)
|
(26)
|
0
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
(14)
|
1
|
0
|
(12)
|
(15)
|
(19)
|
(23)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
(25)
|
(25)
|
(25)
|
(25)
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
18
|
59
|
39
|
34
|
2
|
(18)
|
(29)
|
(79)
|
(87)
|
|
| Pre-Tax Income |
65
N/A
|
95
+48%
|
52
-45%
|
288
+454%
|
290
+1%
|
279
-4%
|
337
+21%
|
325
-4%
|
284
-12%
|
251
-12%
|
(1)
N/A
|
(2)
-96%
|
(2)
+15%
|
(3)
-50%
|
28
N/A
|
121
+325%
|
306
+153%
|
301
-2%
|
197
-35%
|
77
-61%
|
38
-50%
|
27
-29%
|
0
N/A
|
145
N/A
|
150
+3%
|
|
| Net Income | ||||||||||||||||||||||||||
| Tax Provision |
(11)
|
(19)
|
(8)
|
(97)
|
(97)
|
(94)
|
(108)
|
(74)
|
(65)
|
(58)
|
(3)
|
(2)
|
(2)
|
0
|
(5)
|
(11)
|
(38)
|
(72)
|
(48)
|
(12)
|
(12)
|
(2)
|
0
|
(27)
|
(29)
|
|
| Income from Continuing Operations |
53
|
77
|
45
|
191
|
193
|
185
|
229
|
251
|
219
|
193
|
(4)
|
(4)
|
(4)
|
(2)
|
24
|
110
|
267
|
228
|
149
|
65
|
26
|
25
|
1
|
118
|
122
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(18)
|
0
|
(26)
|
0
|
(10)
|
(8)
|
2
|
(4)
|
|
| Net Income (Common) |
11
N/A
|
28
+151%
|
(4)
N/A
|
143
N/A
|
144
+1%
|
136
-6%
|
180
+32%
|
202
+12%
|
211
+5%
|
247
+17%
|
146
-41%
|
189
+29%
|
158
-16%
|
842
+433%
|
837
-1%
|
138
-84%
|
295
+114%
|
211
-29%
|
132
-38%
|
39
-71%
|
0
-99%
|
15
+4 770%
|
(7)
N/A
|
120
N/A
|
117
-3%
|
|
| EPS (Diluted) |
1.13
N/A
|
2.84
+151%
|
-0.44
N/A
|
14.55
N/A
|
14.67
+1%
|
13.86
-6%
|
18.33
+32%
|
20.59
+12%
|
21.5
+4%
|
25.17
+17%
|
14.93
-41%
|
19.25
+29%
|
16.11
-16%
|
85.95
+434%
|
50.44
-41%
|
14.07
-72%
|
26.89
+91%
|
21.51
-20%
|
13.4
-38%
|
3.95
-71%
|
0.03
-99%
|
1.51
+4 933%
|
-0.71
N/A
|
12.23
N/A
|
17.91
+46%
|
|