Siem Offshore Inc
OSE:SIOFF
Income Statement
Earnings Waterfall
Siem Offshore Inc
Income Statement
Siem Offshore Inc
| Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|
| Revenue | ||||
| Revenue |
254
N/A
|
274
+8%
|
336
+23%
|
|
| Operating Income | ||||
| Operating Expenses |
(217)
|
(235)
|
(240)
|
|
| Selling, General & Administrative |
(20)
|
(23)
|
(22)
|
|
| Depreciation & Amortization |
(64)
|
(64)
|
(68)
|
|
| Other Operating Expenses |
(134)
|
(148)
|
(149)
|
|
| Operating Income |
37
N/A
|
39
+7%
|
96
+144%
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(24)
|
(11)
|
(14)
|
|
| Non-Reccuring Items |
93
|
(0)
|
67
|
|
| Total Other Income |
(4)
|
(1)
|
5
|
|
| Pre-Tax Income |
102
N/A
|
27
-73%
|
154
+461%
|
|
| Net Income | ||||
| Tax Provision |
1
|
0
|
19
|
|
| Income from Continuing Operations |
103
|
28
|
173
|
|
| Income to Minority Interest |
5
|
3
|
1
|
|
| Net Income (Common) |
108
N/A
|
31
-71%
|
175
+465%
|
|
| EPS (Diluted) |
0.73
N/A
|
0.13
-82%
|
0.73
+462%
|
|