Wallbox NV
NYSE:WBX
Income Statement
Earnings Waterfall
Wallbox NV
Income Statement
Wallbox NV
| Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|
| Revenue | ||||||
| Interest Expense |
10
|
15
|
18
|
22
|
20
|
|
| Revenue |
144
N/A
|
144
0%
|
168
+17%
|
164
-2%
|
148
-10%
|
|
| Gross Profit | ||||||
| Cost of Revenue |
(91)
|
(96)
|
(106)
|
(108)
|
(99)
|
|
| Gross Profit |
53
N/A
|
48
-9%
|
62
+28%
|
56
-9%
|
49
-13%
|
|
| Operating Income | ||||||
| Operating Expenses |
(198)
|
(155)
|
(148)
|
(163)
|
(150)
|
|
| Selling, General & Administrative |
(156)
|
(127)
|
(113)
|
(111)
|
(96)
|
|
| Depreciation & Amortization |
(23)
|
(28)
|
(34)
|
(38)
|
(40)
|
|
| Other Operating Expenses |
(17)
|
0
|
0
|
(15)
|
(15)
|
|
| Operating Income |
(144)
N/A
|
(107)
+26%
|
(86)
+20%
|
(107)
-25%
|
(102)
+5%
|
|
| Pre-Tax Income | ||||||
| Interest Income Expense |
10
|
(6)
|
(10)
|
(23)
|
(9)
|
|
| Non-Reccuring Items |
0
|
0
|
(2)
|
(26)
|
(22)
|
|
| Total Other Income |
3
|
0
|
(1)
|
(2)
|
(1)
|
|
| Pre-Tax Income |
(131)
N/A
|
(113)
+14%
|
(100)
+11%
|
(159)
-58%
|
(133)
+16%
|
|
| Net Income | ||||||
| Tax Provision |
6
|
1
|
0
|
7
|
4
|
|
| Income from Continuing Operations |
(125)
|
(112)
|
(100)
|
(152)
|
(128)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
3
|
4
|
|
| Net Income (Common) |
(125)
N/A
|
(112)
+10%
|
(100)
+11%
|
(149)
-49%
|
(124)
+16%
|
|
| EPS (Diluted) |
-14.21
N/A
|
-11.94
+16%
|
-10.52
+12%
|
-12.89
-23%
|
-7.1
+45%
|
|