Energix Renewable Energies Ltd
OTC:ENREF
Income Statement
Earnings Waterfall
Energix Renewable Energies Ltd
Income Statement
Energix Renewable Energies Ltd
| Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | 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 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
158
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
2
+67%
|
2
+60%
|
4
+50%
|
4
+8%
|
4
+10%
|
5
+19%
|
5
-4%
|
5
+6%
|
7
+27%
|
8
+15%
|
9
+16%
|
11
+22%
|
11
-2%
|
93
+790%
|
236
+152%
|
13
-95%
|
21
+70%
|
(43)
N/A
|
(173)
-297%
|
60
N/A
|
73
+21%
|
80
+10%
|
92
+15%
|
113
+23%
|
120
+6%
|
120
+0%
|
133
+11%
|
141
+6%
|
149
+6%
|
158
+6%
|
160
+1%
|
171
+7%
|
199
+16%
|
217
+9%
|
230
+6%
|
239
+4%
|
243
+2%
|
249
+2%
|
256
+3%
|
263
+3%
|
251
-5%
|
255
+2%
|
258
+1%
|
267
+3%
|
300
+13%
|
345
+15%
|
408
+18%
|
527
+29%
|
732
+39%
|
747
+2%
|
741
-1%
|
682
-8%
|
616
-10%
|
708
+15%
|
801
+13%
|
898
+12%
|
837
-7%
|
815
-3%
|
798
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(8)
|
(9)
|
(11)
|
(13)
|
(15)
|
(17)
|
(17)
|
(18)
|
(100)
|
(241)
|
(21)
|
(24)
|
53
|
188
|
(38)
|
(45)
|
(55)
|
(71)
|
(80)
|
(91)
|
(91)
|
(88)
|
(94)
|
(91)
|
(93)
|
(101)
|
(103)
|
(109)
|
(112)
|
(109)
|
(113)
|
(118)
|
(127)
|
(142)
|
(148)
|
(148)
|
(154)
|
(151)
|
(161)
|
(175)
|
(190)
|
(212)
|
(227)
|
(256)
|
(289)
|
(317)
|
(355)
|
(383)
|
(412)
|
(466)
|
(494)
|
(518)
|
(546)
|
(584)
|
|
| Selling, General & Administrative |
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(16)
|
(18)
|
(19)
|
(17)
|
(19)
|
(20)
|
(21)
|
(25)
|
(26)
|
(26)
|
(27)
|
(27)
|
(25)
|
(23)
|
(23)
|
(23)
|
(26)
|
(28)
|
(30)
|
(29)
|
(31)
|
(34)
|
(35)
|
(40)
|
(45)
|
(51)
|
(59)
|
(63)
|
(76)
|
(81)
|
(88)
|
(89)
|
(94)
|
(102)
|
(118)
|
(132)
|
(139)
|
(145)
|
(141)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(6)
|
(10)
|
(13)
|
(16)
|
(19)
|
(24)
|
(31)
|
(36)
|
(40)
|
(42)
|
(41)
|
(42)
|
(42)
|
(43)
|
(43)
|
(44)
|
(47)
|
(52)
|
(56)
|
(58)
|
(59)
|
(62)
|
(76)
|
(80)
|
(83)
|
(85)
|
(79)
|
(81)
|
(84)
|
(90)
|
(98)
|
(106)
|
(116)
|
(132)
|
(143)
|
(153)
|
(162)
|
(174)
|
(194)
|
(222)
|
(239)
|
(255)
|
(262)
|
|
| Operations Maintenance |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(5)
|
(7)
|
(9)
|
(12)
|
(17)
|
(20)
|
(24)
|
(25)
|
(26)
|
(25)
|
(24)
|
(30)
|
(32)
|
(35)
|
(36)
|
(30)
|
(30)
|
(33)
|
(36)
|
(35)
|
(37)
|
(34)
|
(34)
|
(38)
|
(40)
|
(45)
|
(48)
|
(54)
|
(57)
|
(58)
|
(67)
|
(79)
|
(97)
|
(102)
|
(107)
|
(111)
|
(121)
|
(127)
|
(131)
|
(133)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(86)
|
(227)
|
(6)
|
(6)
|
77
|
218
|
(2)
|
(2)
|
(5)
|
(9)
|
(9)
|
(12)
|
(6)
|
(2)
|
(2)
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(5)
|
(7)
|
(8)
|
(17)
|
(25)
|
(28)
|
(41)
|
(18)
|
(14)
|
(15)
|
(49)
|
|
| Operating Income |
(1)
N/A
|
(2)
-67%
|
(2)
-13%
|
(2)
+12%
|
(3)
-73%
|
(3)
-8%
|
(3)
-7%
|
(4)
-27%
|
(6)
-58%
|
(6)
-3%
|
(7)
-16%
|
(8)
-14%
|
(6)
+23%
|
(7)
-17%
|
(7)
+7%
|
(6)
+20%
|
(8)
-47%
|
(2)
+70%
|
9
N/A
|
16
+71%
|
22
+43%
|
28
+24%
|
25
-9%
|
22
-14%
|
33
+55%
|
29
-13%
|
29
+1%
|
45
+54%
|
47
+5%
|
58
+23%
|
65
+11%
|
59
-9%
|
68
+15%
|
90
+33%
|
105
+17%
|
121
+15%
|
126
+4%
|
124
-1%
|
122
-2%
|
114
-6%
|
115
+1%
|
102
-11%
|
102
-1%
|
107
+5%
|
105
-1%
|
125
+18%
|
155
+24%
|
196
+26%
|
300
+53%
|
476
+59%
|
459
-4%
|
424
-8%
|
327
-23%
|
233
-29%
|
296
+27%
|
335
+13%
|
404
+21%
|
319
-21%
|
269
-15%
|
213
-21%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(1)
|
(1)
|
1
|
2
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
(2)
|
(6)
|
(10)
|
(15)
|
(19)
|
(24)
|
(25)
|
(27)
|
(27)
|
(25)
|
(24)
|
(28)
|
(30)
|
(31)
|
(30)
|
(32)
|
(42)
|
(41)
|
(34)
|
(39)
|
(24)
|
(27)
|
(22)
|
(30)
|
(40)
|
(45)
|
(42)
|
(60)
|
(70)
|
(79)
|
(67)
|
(81)
|
(74)
|
(67)
|
(63)
|
(95)
|
(140)
|
(181)
|
(167)
|
(213)
|
(223)
|
(234)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(5)
|
(5)
|
(2)
|
(2)
|
1
|
1
|
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
|
0
|
12
|
12
|
12
|
30
|
18
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
0
|
|
| Total Other Income |
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
7
|
7
|
5
|
7
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(3)
-50%
|
(2)
+11%
|
(1)
+63%
|
(1)
-22%
|
(0)
+82%
|
(2)
-700%
|
(3)
-88%
|
(9)
-187%
|
(10)
-10%
|
(8)
+13%
|
(9)
-12%
|
(5)
+52%
|
(5)
-9%
|
(5)
N/A
|
(4)
+27%
|
(6)
-63%
|
(1)
+80%
|
7
N/A
|
9
+28%
|
12
+33%
|
12
-1%
|
6
-49%
|
(2)
N/A
|
7
N/A
|
2
-70%
|
2
+20%
|
21
+758%
|
21
+2%
|
31
+46%
|
41
+34%
|
35
-16%
|
43
+25%
|
65
+50%
|
63
-2%
|
80
+27%
|
80
+1%
|
85
+6%
|
97
+14%
|
87
-11%
|
92
+5%
|
73
-21%
|
75
+3%
|
74
-1%
|
72
-3%
|
96
+34%
|
104
+8%
|
135
+31%
|
236
+74%
|
395
+67%
|
384
-3%
|
357
-7%
|
253
-29%
|
138
-46%
|
157
+14%
|
154
-2%
|
194
+26%
|
106
-45%
|
10
-90%
|
(21)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
2
|
1
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(7)
|
(10)
|
(9)
|
(12)
|
(16)
|
(15)
|
(19)
|
(17)
|
(18)
|
(20)
|
(9)
|
(14)
|
(5)
|
(2)
|
(5)
|
8
|
9
|
16
|
18
|
0
|
(35)
|
(29)
|
(21)
|
5
|
33
|
66
|
102
|
144
|
194
|
206
|
294
|
|
| Income from Continuing Operations |
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(2)
|
(3)
|
(6)
|
(7)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(1)
|
5
|
6
|
9
|
10
|
6
|
(2)
|
5
|
0
|
0
|
17
|
16
|
23
|
31
|
25
|
31
|
49
|
48
|
61
|
63
|
68
|
77
|
79
|
78
|
67
|
73
|
69
|
79
|
105
|
120
|
153
|
236
|
360
|
355
|
335
|
258
|
170
|
223
|
256
|
338
|
300
|
216
|
273
|
|
| 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
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(1)
|
1
|
(0)
|
0
|
(0)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Net Income (Common) |
(2)
N/A
|
(3)
-50%
|
(2)
+11%
|
(1)
+63%
|
(1)
-22%
|
(0)
+82%
|
(2)
-700%
|
(3)
-88%
|
(6)
-97%
|
(7)
-15%
|
(6)
+16%
|
(6)
-9%
|
(4)
+35%
|
(4)
-5%
|
(4)
+17%
|
(3)
+23%
|
(4)
-55%
|
(1)
+86%
|
5
N/A
|
6
+29%
|
9
+44%
|
10
+9%
|
6
-37%
|
(2)
N/A
|
6
N/A
|
2
-74%
|
2
+38%
|
18
+736%
|
17
-7%
|
24
+43%
|
32
+30%
|
26
-18%
|
31
+21%
|
49
+55%
|
47
-4%
|
63
+34%
|
63
+0%
|
68
+8%
|
77
+14%
|
76
-2%
|
77
+1%
|
66
-14%
|
73
+10%
|
69
-5%
|
79
+14%
|
106
+33%
|
120
+14%
|
154
+28%
|
237
+54%
|
361
+53%
|
355
-2%
|
336
-6%
|
258
-23%
|
170
-34%
|
223
+31%
|
256
+15%
|
338
+32%
|
300
-11%
|
216
-28%
|
273
+26%
|
|
| EPS (Diluted) |
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
-0.01
+50%
|
-0.01
N/A
|
0
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.04
-100%
|
-0.05
-25%
|
-0.04
+20%
|
-0.04
N/A
|
-0.03
+25%
|
-0.02
+33%
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.01
+67%
|
0.01
N/A
|
0.01
N/A
|
0.03
+200%
|
0.02
-33%
|
0.01
-50%
|
-0.01
N/A
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0.06
+500%
|
0.05
-17%
|
0.08
+60%
|
0.1
+25%
|
0.08
-20%
|
0.08
N/A
|
0.13
+63%
|
0.12
-8%
|
0.15
+25%
|
0.15
N/A
|
0.15
N/A
|
0.17
+13%
|
0.16
-6%
|
0.16
N/A
|
0.14
-12%
|
0.15
+7%
|
0.14
-7%
|
0.16
+14%
|
0.21
+31%
|
0.22
+5%
|
0.27
+23%
|
0.42
+56%
|
0.65
+55%
|
0.63
-3%
|
0.6
-5%
|
0.47
-22%
|
0.31
-34%
|
0.4
+29%
|
0.46
+15%
|
0.61
+33%
|
0.55
-10%
|
0.39
-29%
|
0.49
+26%
|
|