Okeanis Eco Tankers Corp
OSE:OET
Income Statement
Earnings Waterfall
Okeanis Eco Tankers Corp
Income Statement
Okeanis Eco Tankers Corp
| Jun-2019 | Sep-2019 | 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||
| Interest Expense |
16
|
27
|
34
|
40
|
42
|
41
|
38
|
35
|
33
|
31
|
31
|
34
|
36
|
38
|
37
|
47
|
54
|
59
|
61
|
62
|
62
|
60
|
56
|
53
|
50
|
|
| Revenue |
68
N/A
|
85
+25%
|
128
+51%
|
199
+56%
|
261
+31%
|
290
+11%
|
283
-2%
|
240
-15%
|
206
-14%
|
187
-9%
|
169
-10%
|
163
-4%
|
165
+2%
|
196
+18%
|
271
+38%
|
342
+26%
|
412
+20%
|
432
+5%
|
413
-4%
|
412
0%
|
404
-2%
|
400
-1%
|
393
-2%
|
362
-8%
|
344
-5%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(54)
|
(65)
|
(82)
|
(105)
|
(124)
|
(135)
|
(142)
|
(138)
|
(139)
|
(142)
|
(137)
|
(137)
|
(136)
|
(142)
|
(161)
|
(175)
|
(193)
|
(205)
|
(212)
|
(220)
|
(225)
|
(229)
|
(230)
|
(231)
|
(230)
|
|
| Selling, General & Administrative |
(25)
|
(26)
|
(33)
|
(45)
|
(55)
|
(58)
|
(60)
|
(54)
|
(53)
|
(58)
|
(58)
|
(63)
|
(64)
|
(69)
|
(87)
|
(97)
|
(114)
|
(124)
|
(130)
|
(137)
|
(142)
|
(145)
|
(147)
|
(149)
|
(147)
|
|
| Depreciation & Amortization |
(16)
|
(19)
|
(25)
|
(31)
|
(36)
|
(40)
|
(42)
|
(43)
|
(44)
|
(42)
|
(39)
|
(36)
|
(35)
|
(36)
|
(38)
|
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(41)
|
(40)
|
(40)
|
|
| Other Operating Expenses |
(14)
|
(20)
|
(24)
|
(29)
|
(33)
|
(37)
|
(40)
|
(42)
|
(42)
|
(42)
|
(41)
|
(38)
|
(38)
|
(36)
|
(36)
|
(38)
|
(39)
|
(41)
|
(42)
|
(43)
|
(43)
|
(44)
|
(42)
|
(42)
|
(43)
|
|
| Operating Income |
13
N/A
|
19
+45%
|
46
+136%
|
94
+105%
|
137
+46%
|
155
+13%
|
141
-9%
|
102
-28%
|
67
-34%
|
45
-33%
|
32
-29%
|
26
-18%
|
29
+12%
|
54
+85%
|
110
+104%
|
167
+51%
|
219
+32%
|
227
+3%
|
201
-11%
|
192
-5%
|
178
-7%
|
170
-5%
|
163
-4%
|
130
-20%
|
113
-13%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
(19)
|
(26)
|
(34)
|
(40)
|
(42)
|
(41)
|
(39)
|
(34)
|
(33)
|
(31)
|
(28)
|
(25)
|
(24)
|
(25)
|
(24)
|
(40)
|
(47)
|
(54)
|
(55)
|
(59)
|
(59)
|
(55)
|
0
|
0
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
0
|
0
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Total Other Income |
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
2
|
3
|
2
|
(54)
|
(49)
|
(44)
|
|
| Pre-Tax Income |
(6)
N/A
|
(7)
-15%
|
11
N/A
|
52
+357%
|
93
+78%
|
112
+20%
|
101
-9%
|
68
-33%
|
22
-67%
|
2
-91%
|
(1)
N/A
|
1
N/A
|
17
+1 545%
|
41
+138%
|
85
+108%
|
127
+50%
|
172
+35%
|
172
+0%
|
145
-16%
|
136
-6%
|
123
-10%
|
118
-4%
|
109
-8%
|
81
-26%
|
68
-16%
|
|
| Net Income | ||||||||||||||||||||||||||
| Income from Continuing Operations |
(6)
|
(7)
|
11
|
52
|
93
|
112
|
101
|
68
|
22
|
2
|
(1)
|
1
|
17
|
41
|
85
|
127
|
172
|
172
|
145
|
136
|
123
|
118
|
109
|
81
|
68
|
|
| Net Income (Common) |
(6)
N/A
|
(7)
-15%
|
11
N/A
|
52
+357%
|
93
+78%
|
112
+20%
|
101
-9%
|
68
-33%
|
22
-67%
|
2
-91%
|
(1)
N/A
|
1
N/A
|
17
+1 545%
|
41
+138%
|
85
+108%
|
127
+50%
|
172
+35%
|
172
+0%
|
145
-16%
|
136
-6%
|
123
-10%
|
118
-4%
|
109
-8%
|
81
-26%
|
68
-16%
|
|
| EPS (Diluted) |
-0.19
N/A
|
-0.21
-11%
|
0.35
N/A
|
1.59
+354%
|
2.85
+79%
|
3.43
+20%
|
3.12
-9%
|
2.09
-33%
|
0.69
-67%
|
0.06
-91%
|
-0.03
N/A
|
0.03
N/A
|
0.53
+1 667%
|
1.27
+140%
|
2.63
+107%
|
3.94
+50%
|
5.33
+35%
|
5.34
+0%
|
4.53
-15%
|
4.23
-7%
|
3.83
-9%
|
3.69
-4%
|
3.4
-8%
|
2.53
-26%
|
2.12
-16%
|
|