Largo SA
PAR:ALLGO
Income Statement
Earnings Waterfall
Largo SA
Income Statement
Largo SA
| Dec-2021 | Jun-2022 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
18
N/A
|
26
+50%
|
16
-39%
|
35
+121%
|
34
-3%
|
|
| Gross Profit | ||||||
| Cost of Revenue |
(15)
|
(24)
|
(13)
|
(27)
|
(26)
|
|
| Gross Profit |
2
N/A
|
2
+3%
|
3
+33%
|
9
+186%
|
3
-66%
|
|
| Operating Income | ||||||
| Operating Expenses |
(6)
|
(8)
|
(4)
|
(11)
|
(11)
|
|
| Selling, General & Administrative |
(3)
|
(4)
|
(2)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Other Operating Expenses |
(3)
|
(4)
|
(2)
|
(7)
|
(7)
|
|
| Operating Income |
(4)
N/A
|
(6)
-43%
|
(2)
+70%
|
(3)
-49%
|
(3)
-2%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Total Other Income |
(0)
|
0
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
(4)
N/A
|
(6)
-39%
|
(2)
+71%
|
(3)
-54%
|
(3)
-22%
|
|
| Net Income | ||||||
| Tax Provision |
0
|
0
|
0
|
0
|
1
|
|
| Income from Continuing Operations |
(4)
|
(6)
|
(2)
|
(3)
|
(3)
|
|
| Net Income (Common) |
(4)
N/A
|
(5)
-13%
|
(2)
+64%
|
(3)
-54%
|
(3)
0%
|
|
| EPS (Diluted) |
-1.26
N/A
|
-1.42
-13%
|
-0.52
+63%
|
-0.8
-54%
|
-0.66
+18%
|
|