GE Vernova Inc
MIL:1GEV
Income Statement
Earnings Waterfall
GE Vernova Inc
Income Statement
GE Vernova Inc
| Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||
| Interest Expense |
98
|
112
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
33 239
N/A
|
33 677
+1%
|
33 762
+0%
|
34 422
+2%
|
34 935
+1%
|
35 708
+2%
|
36 615
+3%
|
37 671
+3%
|
38 068
+1%
|
|
| Gross Profit | ||||||||||
| Cost of Revenue |
(28 274)
|
(28 409)
|
(27 949)
|
(28 453)
|
(28 594)
|
(29 098)
|
(29 852)
|
(30 253)
|
(30 533)
|
|
| Gross Profit |
4 965
N/A
|
5 268
+6%
|
5 813
+10%
|
5 969
+3%
|
6 341
+6%
|
6 610
+4%
|
6 763
+2%
|
7 418
+10%
|
7 535
+2%
|
|
| Operating Income | ||||||||||
| Operating Expenses |
(5 445)
|
(5 533)
|
(5 247)
|
(5 353)
|
(5 449)
|
(5 465)
|
(5 786)
|
(5 837)
|
(6 147)
|
|
| Selling, General & Administrative |
(4 549)
|
(4 603)
|
(4 295)
|
(4 383)
|
(4 467)
|
(4 482)
|
(4 757)
|
(4 739)
|
(4 949)
|
|
| Research & Development |
(896)
|
(931)
|
(952)
|
(972)
|
(982)
|
(984)
|
(1 029)
|
(1 096)
|
(1 197)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
(1)
|
|
| Operating Income |
(480)
N/A
|
(265)
+45%
|
566
N/A
|
616
+9%
|
892
+45%
|
1 145
+28%
|
977
-15%
|
1 581
+62%
|
1 388
-12%
|
|
| Pre-Tax Income | ||||||||||
| Interest Income Expense |
(124)
|
(87)
|
(18)
|
67
|
168
|
275
|
357
|
511
|
186
|
|
| Non-Reccuring Items |
(234)
|
(273)
|
526
|
316
|
726
|
830
|
(5)
|
153
|
0
|
|
| Total Other Income |
708
|
814
|
744
|
713
|
712
|
675
|
639
|
591
|
1 254
|
|
| Pre-Tax Income |
(130)
N/A
|
189
N/A
|
1 818
+862%
|
1 712
-6%
|
2 498
+46%
|
2 925
+17%
|
1 968
-33%
|
2 836
+44%
|
2 828
0%
|
|
| Net Income | ||||||||||
| Tax Provision |
(344)
|
(423)
|
(623)
|
(431)
|
(939)
|
(996)
|
(827)
|
(1 143)
|
2 051
|
|
| Income from Continuing Operations |
(474)
|
(234)
|
1 195
|
1 281
|
1 559
|
1 929
|
1 141
|
1 693
|
4 879
|
|
| Income to Minority Interest |
36
|
(20)
|
(4)
|
(16)
|
(7)
|
6
|
14
|
10
|
4
|
|
| Net Income (Common) |
(438)
N/A
|
(253)
+42%
|
1 191
N/A
|
1 265
+6%
|
1 552
+23%
|
1 936
+25%
|
1 156
-40%
|
1 704
+47%
|
4 884
+187%
|
|
| EPS (Diluted) |
-1.61
N/A
|
-0.92
+43%
|
4.3
N/A
|
4.59
+7%
|
5.58
+22%
|
6.93
+24%
|
4.18
-40%
|
6.19
+48%
|
17.7
+186%
|
|