ESS Tech Inc
NYSE:GWH
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
ESS Tech Inc
NYSE:GWH
|
US |
|
PNB Housing Finance Ltd
NSE:PNBHOUSING
|
IN |
Income Statement
Earnings Waterfall
ESS Tech Inc
Income Statement
ESS Tech Inc
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||
| Revenue |
0
N/A
|
0
N/A
|
1
N/A
|
1
+28%
|
1
+1%
|
1
+43%
|
3
+169%
|
5
+40%
|
8
+58%
|
10
+31%
|
7
-25%
|
6
-16%
|
6
+1%
|
4
-34%
|
6
+48%
|
6
-2%
|
2
-74%
|
|
| Gross Profit | ||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(20)
|
(32)
|
(43)
|
(46)
|
(52)
|
(49)
|
(45)
|
(37)
|
(29)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(9)
N/A
|
(13)
-50%
|
(25)
-89%
|
(36)
-46%
|
(40)
-10%
|
(45)
-14%
|
(45)
+1%
|
(39)
+14%
|
(31)
+20%
|
(28)
+11%
|
|
| Operating Income | ||||||||||||||||||
| Operating Expenses |
(61)
|
(64)
|
(89)
|
(106)
|
(106)
|
(109)
|
(111)
|
(93)
|
(73)
|
(59)
|
(44)
|
(46)
|
(44)
|
(43)
|
(38)
|
(32)
|
(30)
|
|
| Selling, General & Administrative |
(30)
|
(33)
|
(42)
|
(46)
|
(34)
|
(32)
|
(31)
|
(31)
|
(30)
|
(31)
|
(32)
|
(33)
|
(33)
|
(33)
|
(29)
|
(24)
|
(21)
|
|
| Research & Development |
(30)
|
(31)
|
(47)
|
(60)
|
(72)
|
(77)
|
(80)
|
(62)
|
(43)
|
(28)
|
(12)
|
(13)
|
(12)
|
(11)
|
(9)
|
(8)
|
(8)
|
|
| Operating Income |
(61)
N/A
|
(64)
-6%
|
(89)
-38%
|
(105)
-19%
|
(105)
0%
|
(108)
-2%
|
(108)
0%
|
(98)
+9%
|
(86)
+13%
|
(81)
+6%
|
(80)
+1%
|
(85)
-7%
|
(90)
-5%
|
(88)
+2%
|
(77)
+13%
|
(63)
+18%
|
(57)
+9%
|
|
| Pre-Tax Income | ||||||||||||||||||
| Interest Income Expense |
(225)
|
(12)
|
(11)
|
28
|
2
|
5
|
5
|
6
|
8
|
7
|
7
|
6
|
4
|
3
|
2
|
0
|
(5)
|
|
| Total Other Income |
(191)
|
(161)
|
(153)
|
(156)
|
25
|
9
|
1
|
6
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
|
| Pre-Tax Income |
(477)
N/A
|
(237)
+50%
|
(253)
-7%
|
(233)
+8%
|
(78)
+67%
|
(94)
-21%
|
(102)
-8%
|
(87)
+15%
|
(78)
+10%
|
(74)
+5%
|
(73)
+1%
|
(79)
-8%
|
(86)
-9%
|
(86)
+0%
|
(75)
+13%
|
(63)
+16%
|
(63)
-1%
|
|
| Net Income | ||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(477)
|
(237)
|
(253)
|
(233)
|
(78)
|
(94)
|
(102)
|
(87)
|
(78)
|
(74)
|
(73)
|
(79)
|
(86)
|
(86)
|
(75)
|
(63)
|
(63)
|
|
| Net Income (Common) |
(477)
N/A
|
(237)
+50%
|
(253)
-7%
|
(233)
+8%
|
(78)
+67%
|
(94)
-21%
|
(102)
-8%
|
(87)
+15%
|
(78)
+10%
|
(74)
+5%
|
(73)
+1%
|
(79)
-8%
|
(86)
-9%
|
(86)
+0%
|
(75)
+13%
|
(63)
+16%
|
(63)
-1%
|
|
| EPS (Diluted) |
-3.14
N/A
|
-1.56
+50%
|
-1.65
-6%
|
-1.54
+7%
|
-0.51
+67%
|
-0.61
-20%
|
-0.66
-8%
|
-0.56
+15%
|
-7.27
-1 198%
|
-0.42
+94%
|
-0.43
-2%
|
-6.67
-1 451%
|
-7.32
-10%
|
-7.14
+2%
|
-6.11
+14%
|
-4.44
+27%
|
-4.34
+2%
|
|