Waga Energy SA
PAR:WAGA
Income Statement
Earnings Waterfall
Waga Energy SA
Revenue
|
25.8m
EUR
|
Cost of Revenue
|
-12.4m
EUR
|
Gross Profit
|
13.4m
EUR
|
Operating Expenses
|
-24m
EUR
|
Operating Income
|
-10.5m
EUR
|
Other Expenses
|
-2.2m
EUR
|
Net Income
|
-12.8m
EUR
|
Income Statement
Waga Energy SA
Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|
Revenue | |||||
Revenue |
12
N/A
|
14
+15%
|
19
+36%
|
26
+35%
|
|
Gross Profit | |||||
Cost of Revenue |
(5)
|
(6)
|
(8)
|
(12)
|
|
Gross Profit |
7
N/A
|
8
+19%
|
11
+37%
|
13
+20%
|
|
Operating Income | |||||
Operating Expenses |
(11)
|
(15)
|
(19)
|
(24)
|
|
Selling, General & Administrative |
(6)
|
(9)
|
(11)
|
(14)
|
|
Research & Development |
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(2)
|
(2)
|
(3)
|
(3)
|
|
Other Operating Expenses |
(4)
|
(5)
|
(6)
|
(7)
|
|
Operating Income |
(4)
N/A
|
(7)
-70%
|
(8)
-13%
|
(11)
-29%
|
|
Pre-Tax Income | |||||
Interest Income Expense |
(3)
|
(3)
|
(1)
|
(2)
|
|
Total Other Income |
(0)
|
0
|
(0)
|
0
|
|
Pre-Tax Income |
(7)
N/A
|
(10)
-38%
|
(9)
+9%
|
(12)
-26%
|
|
Net Income | |||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
|
Income from Continuing Operations |
(8)
|
(11)
|
(10)
|
(12)
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(1)
|
|
Net Income (Common) |
(8)
N/A
|
(11)
-34%
|
(10)
+7%
|
(13)
-27%
|
|
EPS (Diluted) |
-0.52
N/A
|
-0.54
-4%
|
-0.5
+7%
|
-0.62
-24%
|