VNV Global AB (publ)
STO:VNV
Income Statement
Earnings Waterfall
VNV Global AB (publ)
Revenue
|
-46.4m
USD
|
Operating Expenses
|
-11.4m
USD
|
Operating Income
|
-57.7m
USD
|
Other Expenses
|
-3.3m
USD
|
Net Income
|
-61m
USD
|
Income Statement
VNV Global AB (publ)
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||
Revenue |
207
N/A
|
157
-24%
|
89
-43%
|
138
+55%
|
233
+69%
|
312
+34%
|
373
+19%
|
478
+28%
|
81
-83%
|
(166)
N/A
|
(605)
-264%
|
(925)
-53%
|
(777)
+16%
|
(471)
+39%
|
(141)
+70%
|
15
N/A
|
46
+214%
|
(46)
N/A
|
|
Operating Income | |||||||||||||||||||
Operating Expenses |
(34)
|
(14)
|
(15)
|
(11)
|
(10)
|
(15)
|
(16)
|
(15)
|
(14)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(13)
|
(11)
|
|
Selling, General & Administrative |
(34)
|
(14)
|
(15)
|
(11)
|
(10)
|
(15)
|
(16)
|
(15)
|
(14)
|
(11)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(13)
|
(11)
|
|
Operating Income |
174
N/A
|
143
-18%
|
74
-48%
|
127
+71%
|
223
+76%
|
297
+33%
|
357
+20%
|
463
+30%
|
67
-85%
|
(177)
N/A
|
(615)
-247%
|
(935)
-52%
|
(788)
+16%
|
(482)
+39%
|
(152)
+68%
|
4
N/A
|
33
+743%
|
(58)
N/A
|
|
Pre-Tax Income | |||||||||||||||||||
Interest Income Expense |
(10)
|
2
|
(5)
|
(10)
|
(15)
|
(20)
|
(13)
|
(8)
|
(3)
|
(5)
|
5
|
17
|
6
|
5
|
(2)
|
(14)
|
(11)
|
(3)
|
|
Total Other Income |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
164
N/A
|
145
-12%
|
69
-52%
|
117
+69%
|
207
+77%
|
277
+34%
|
344
+24%
|
455
+32%
|
64
-86%
|
(182)
N/A
|
(610)
-236%
|
(918)
-50%
|
(782)
+15%
|
(476)
+39%
|
(154)
+68%
|
(11)
+93%
|
22
N/A
|
(61)
N/A
|
|
Net Income | |||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Income from Continuing Operations |
164
|
145
|
69
|
117
|
207
|
276
|
343
|
454
|
64
|
(182)
|
(610)
|
(918)
|
(782)
|
(476)
|
(154)
|
(11)
|
22
|
(61)
|
|
Net Income (Common) |
164
N/A
|
145
-12%
|
69
-52%
|
117
+69%
|
207
+77%
|
276
+34%
|
343
+24%
|
454
+32%
|
64
-86%
|
(182)
N/A
|
(610)
-236%
|
(918)
-51%
|
(782)
+15%
|
(476)
+39%
|
(154)
+68%
|
(11)
+93%
|
22
N/A
|
(61)
N/A
|
|
EPS (Diluted) |
1.99
N/A
|
1.78
-11%
|
0.84
-53%
|
1.28
+52%
|
2.33
+82%
|
2.78
+19%
|
3.2
+15%
|
4.25
+33%
|
0.6
-86%
|
-1.57
N/A
|
-5.3
-238%
|
-7.92
-49%
|
-6.75
+15%
|
-4.13
+39%
|
-1.64
+60%
|
-0.08
+95%
|
0.18
N/A
|
-0.47
N/A
|