Trilogy International Partners Inc
TSX:TRL
Income Statement
Earnings Waterfall
Trilogy International Partners Inc
Income Statement
Trilogy International Partners Inc
| Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|
| Revenue | ||||
| Revenue |
610
N/A
|
654
+7%
|
239
-64%
|
|
| Gross Profit | ||||
| Cost of Revenue |
(288)
|
(306)
|
(111)
|
|
| Gross Profit |
322
N/A
|
347
+8%
|
128
-63%
|
|
| Operating Income | ||||
| Operating Expenses |
(330)
|
(352)
|
(121)
|
|
| Selling, General & Administrative |
(223)
|
(245)
|
(103)
|
|
| Depreciation & Amortization |
(107)
|
(107)
|
(18)
|
|
| Operating Income |
(8)
N/A
|
(5)
+38%
|
7
N/A
|
|
| Pre-Tax Income | ||||
| Interest Income Expense |
(47)
|
(54)
|
(23)
|
|
| Non-Reccuring Items |
3
|
(122)
|
449
|
|
| Total Other Income |
(5)
|
(3)
|
15
|
|
| Pre-Tax Income |
(57)
N/A
|
(184)
-225%
|
449
N/A
|
|
| Net Income | ||||
| Tax Provision |
(23)
|
(11)
|
(11)
|
|
| Income from Continuing Operations |
(80)
|
(194)
|
437
|
|
| Income to Minority Interest |
32
|
50
|
(4)
|
|
| Net Income (Common) |
(48)
N/A
|
(145)
-203%
|
433
N/A
|
|
| EPS (Diluted) |
-0.83
N/A
|
-2.15
-159%
|
4.9
N/A
|
|