Standard Supply AS
OSE:STSU
Income Statement
Earnings Waterfall
Standard Supply AS
Income Statement
Standard Supply AS
| Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||
| Interest Expense |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
10
N/A
|
17
+67%
|
22
+30%
|
28
+25%
|
38
+35%
|
41
+7%
|
39
-3%
|
67
+70%
|
54
-19%
|
42
-23%
|
2
-96%
|
|
| Operating Income | ||||||||||||
| Operating Expenses |
(14)
|
(16)
|
(20)
|
(27)
|
(32)
|
(34)
|
(32)
|
(25)
|
(17)
|
(11)
|
(4)
|
|
| Selling, General & Administrative |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(6)
|
(4)
|
(2)
|
(0)
|
|
| Other Operating Expenses |
(8)
|
(10)
|
(14)
|
(19)
|
(23)
|
(24)
|
(23)
|
(17)
|
(11)
|
(6)
|
(1)
|
|
| Operating Income |
(3)
N/A
|
2
N/A
|
2
+19%
|
1
-36%
|
6
+365%
|
7
+19%
|
8
+10%
|
42
+450%
|
38
-10%
|
31
-17%
|
(3)
N/A
|
|
| Pre-Tax Income | ||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
1
|
(0)
|
(0)
|
0
|
1
|
2
|
3
|
2
|
|
| Non-Reccuring Items |
0
|
(0)
|
(0)
|
0
|
0
|
4
|
34
|
0
|
13
|
9
|
13
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(3)
N/A
|
2
N/A
|
2
+32%
|
2
+3%
|
6
+187%
|
11
+83%
|
42
+291%
|
43
+2%
|
52
+21%
|
43
-18%
|
12
-72%
|
|
| Net Income | ||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Income from Continuing Operations |
(3)
|
1
|
2
|
2
|
6
|
10
|
42
|
42
|
51
|
42
|
12
|
|
| Income to Minority Interest |
0
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(9)
|
(8)
|
(8)
|
(7)
|
0
|
|
| Net Income (Common) |
(3)
N/A
|
(0)
+97%
|
(0)
+71%
|
0
N/A
|
3
+2 346%
|
8
+191%
|
33
+305%
|
33
+2%
|
44
+31%
|
36
-19%
|
12
-67%
|
|
| EPS (Diluted) |
-0.02
N/A
|
0
N/A
|
-0.02
N/A
|
0
N/A
|
0.02
N/A
|
0.05
+150%
|
17.39
+34 680%
|
0.19
-99%
|
23.25
+12 137%
|
18.91
-19%
|
6.23
-67%
|
|