Suntech SA
WSE:SUN
Income Statement
Earnings Waterfall
Suntech SA
Income Statement
Suntech SA
| Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
28
N/A
|
29
+6%
|
32
+7%
|
33
+5%
|
38
+14%
|
40
+6%
|
41
+3%
|
35
-16%
|
37
+6%
|
45
+21%
|
45
+1%
|
42
-6%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(8)
|
(8)
|
(9)
|
(9)
|
(11)
|
(12)
|
(13)
|
(11)
|
(11)
|
(15)
|
(15)
|
(14)
|
|
| Gross Profit |
20
N/A
|
21
+6%
|
23
+9%
|
24
+6%
|
27
+13%
|
29
+5%
|
29
+0%
|
24
-17%
|
26
+8%
|
30
+18%
|
30
0%
|
28
-7%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(12)
|
(13)
|
(14)
|
(15)
|
(17)
|
(18)
|
(20)
|
(19)
|
(20)
|
(27)
|
(28)
|
(26)
|
|
| Selling, General & Administrative |
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(16)
|
(18)
|
(17)
|
(18)
|
(24)
|
(25)
|
(23)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
| Operating Income |
8
N/A
|
8
+9%
|
8
+0%
|
9
+6%
|
10
+18%
|
10
-1%
|
8
-18%
|
5
-37%
|
5
-1%
|
3
-45%
|
2
-23%
|
2
-25%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
|
| Pre-Tax Income |
8
N/A
|
10
+19%
|
9
-7%
|
9
0%
|
10
+7%
|
9
-5%
|
7
-24%
|
5
-26%
|
4
-18%
|
3
-24%
|
1
-55%
|
0
-84%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
8
|
9
|
8
|
8
|
9
|
8
|
6
|
4
|
4
|
3
|
1
|
0
|
|
| Net Income (Common) |
8
N/A
|
9
+20%
|
8
-12%
|
8
0%
|
9
+7%
|
8
-5%
|
6
-24%
|
4
-29%
|
4
-21%
|
3
-12%
|
1
-57%
|
0
-92%
|
|
| EPS (Diluted) |
0.48
N/A
|
0.58
+21%
|
0.51
-12%
|
0.51
N/A
|
0.55
+8%
|
0.52
-5%
|
0.4
-23%
|
0.28
-30%
|
0.22
-21%
|
0.19
-14%
|
0.08
-58%
|
0.01
-88%
|
|