Income Statement for CEG

	Constellation Energy Corp (CEG)
	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014	Q4-CY2013
Balance Sheet Date		2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31	2023-Sep-30	2023-Jun-30	2023-Mar-31	2022-Dec-31	2022-Sep-30	2022-Jun-30	2022-Mar-31	2021-Dec-31
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021
Total Revenue		6,570,000,000$	6,101,000,000$	6,788,000,000$	5,382,000,000$	6,550,000,000$	5,475,000,000$	6,161,000,000$	5,796,000,000$	6,111,000,000$	5,446,000,000$	9,297,000,000$	7,333,000,000$	6,051,000,000$	5,465,000,000$	5,591,000,000$	5,532,000,000$	4,406,000,000$	4,153,000,000$	5,559,000,000$
QoQ%		7.69%	(10.12%)	26.12%	(17.83%)	19.64%	(11.14%)	6.30%	(5.16%)	12.21%	(41.42%)	26.78%	21.19%	10.72%	(2.25%)	1.07%	25.56%	6.09%	(25.29%)
YoY%		.31%	11.43%	10.18%	(7.14%)	7.18%	.53%	(33.73%)	(20.96%)	.99%	(.35%)	66.29%	32.56%	37.34%	31.59%	.58%
Cost Of Revenue		3,852,000,000$	3,425,000,000$	4,676,000,000$	2,846,000,000$	3,433,000,000$	2,623,000,000$	3,761,000,000$	4,306,000,000$	3,633,000,000$	3,161,000,000$	5,996,000,000$	5,981,000,000$	4,957,000,000$	3,785,000,000$	3,825,000,000$	4,322,000,000$	2,408,000,000$	2,882,000,000$	5,550,000,000$
Gross Profit		2,718,000,000$	2,676,000,000$	2,112,000,000$	2,536,000,000$	3,117,000,000$	2,852,000,000$	2,400,000,000$	1,490,000,000$	2,478,000,000$	2,285,000,000$	3,301,000,000$	1,352,000,000$	1,094,000,000$	1,680,000,000$	1,766,000,000$	1,210,000,000$	1,998,000,000$	1,271,000,000$	9,000,000$
Gross Margin		41.37%	43.86%	31.11%	47.12%	47.59%	52.09%	38.96%	25.71%	40.55%	41.96%	35.51%	18.44%	18.08%	30.74%	31.59%	21.87%	45.35%	30.60%	.16%
Operating Expenses		1,632,000,000$	1,725,000,000$	1,661,000,000$	1,564,000,000$	1,650,000,000$	1,752,000,000$	1,587,000,000$	1,557,000,000$	1,501,000,000$	1,616,000,000$	3,270,000,000$	1,524,000,000$	1,135,000,000$	1,408,000,000$	1,331,000,000$	1,212,000,000$	992,000,000$	1,579,000,000$	1,051,000,000$
Operating Income		1,086,000,000$	951,000,000$	451,000,000$	972,000,000$	1,467,000,000$	1,100,000,000$	813,000,000$	(67,000,000$)	977,000,000$	669,000,000$	31,000,000$	(172,000,000$)	(41,000,000$)	272,000,000$	435,000,000$	(2,000,000$)	1,006,000,000$	(308,000,000$)	(1,042,000,000$)
Operating Margin		16.53%	15.59%	6.64%	18.06%	22.40%	20.09%	13.20%	(1.16%)	15.99%	12.28%	.33%	(2.35%)	(.68%)	4.98%	7.78%	(.04%)	22.83%	(7.42%)	(18.74%)
Interest Income
Interest Expenses								127,000,000$	139,000,000$	82,000,000$	103,000,000$	107,000,000$	64,000,000$	75,000,000$	56,000,000$	55,000,000$	68,000,000$	73,000,000$	72,000,000$	68,000,000$
Income Before Tax		1,395,000,000$	1,273,000,000$	151,000,000$	859,000,000$	1,645,000,000$	964,000,000$	1,048,000,000$	143,000,000$	895,000,000$	1,171,000,000$	238,000,000$	147,000,000$	(312,000,000$)	(438,000,000$)	61,000,000$	160,000,000$	814,000,000$	124,000,000$	(947,000,000$)
Tax Expenses		466,000,000$	440,000,000$	22,000,000$	6,000,000$	449,000,000$	154,000,000$	165,000,000$	182,000,000$	205,000,000$	342,000,000$	131,000,000$	116,000,000$	(123,000,000$)	(328,000,000$)	(53,000,000$)	117,000,000$	177,000,000$	110,000,000$	(179,000,000$)
Net Income		929,000,000$	833,000,000$	129,000,000$	850,000,000$	1,196,000,000$	809,000,000$	883,000,000$	(39,000,000$)	690,000,000$	824,000,000$	102,000,000$	28,000,000$	(193,000,000$)	(113,000,000$)	111,000,000$	39,000,000$	633,000,000$	13,000,000$	(769,000,000$)
Profit Margin		14.14%	13.65%	1.90%	15.79%	18.26%	14.78%	14.33%	(.67%)	11.29%	15.13%	1.10%	.38%	(3.19%)	(2.07%)	1.99%	.71%	14.37%	.31%	(13.83%)
TTM		11.03%	12.12%	12.33%	15.86%	11.88%	9.95%	10.03%	5.92%	5.83%	2.71%	(.63%)	(.68%)	(.69%)	3.19%	4.04%	(.43%)
Earnings to Minority		(1,000,000$)	(6,000,000$)	11,000,000$	(2,000,000$)	(4,000,000$)	(5,000,000$)		(2,000,000$)	(41,000,000$)	(9,000,000$)	6,000,000$	(6,000,000$)	(5,000,000$)	(2,000,000$)	5,000,000$	(3,000,000$)	26,000,000$	74,000,000$	24,000,000$
Earnings to Common Shareholders		930,000,000$	839,000,000$	118,000,000$	852,000,000$	1,200,000,000$	814,000,000$	883,000,000$	(37,000,000$)	731,000,000$	833,000,000$	96,000,000$	34,000,000$	(188,000,000$)	(111,000,000$)	106,000,000$	42,000,000$	607,000,000$	(61,000,000$)	(793,000,000$)
QoQ%		10.85%	611.02%	(86.15%)	(29.00%)	47.42%	(7.81%)	2,486.49%	(105.06%)	(12.25%)	767.71%	182.35%	118.09%	(69.37%)	(204.72%)	152.38%	(93.08%)	1,095.08%	92.31%
YoY%		(22.50%)	3.07%	(86.64%)	2,402.70%	64.16%	(2.28%)	819.79%	(208.82%)	488.83%	850.45%	(9.43%)	(19.05%)	(130.97%)	(81.97%)	113.37%
Earnings Per Share, Basic		2.97$	2.67$	0.38$	2.70$	3.83$	2.58$	2.79$	(0.12$)	2.27$	2.57$	0.29$	0.10$	(0.57$)	(0.34$)	0.32$
Earnings Per Share, Diluted		2.97$	2.67$	0.38$	2.73$	3.82$	2.58$	2.78$	(0.12$)	2.26$	2.56$	0.29$	0.10$	(0.57$)	(0.34$)	0.32$
Unlevered FCF Per Share, Basic		4.66$	2.26$	(2.23$)	(5.54$)	(2.12$)	(3.68$)	(4.61$)	(12.17$)	(4.32$)	(2.68$)	(4.86$)	(9.13$)	(4.54$)	(1.46$)	2.88$
Unlevered FCF Per Share, Diluted		4.66$	2.26$	(2.23$)	(5.59$)	(2.11$)	(3.67$)	(4.59$)	(12.09$)	(4.31$)	(2.67$)	(4.86$)	(9.10$)	(4.52$)	(1.46$)	2.87$
Average Shares, Basic		313,000,000	314,000,000	313,000,000	315,000,000	313,000,000	315,000,000	317,000,000	318,000,000	322,000,000	324,000,000	328,000,000	331,000,000	327,000,000	327,000,000	327,000,000
Average Shares, Diluted		313,000,000	314,000,000	314,000,000	312,000,000	314,000,000	316,000,000	318,000,000	320,000,000	323,000,000	325,000,000	328,000,000	332,000,000	328,000,000	328,000,000	328,000,000
EBIT		1,395,000,000$	1,273,000,000$	151,000,000$	859,000,000$	1,645,000,000$	964,000,000$	1,175,000,000$	282,000,000$	977,000,000$	1,274,000,000$	345,000,000$	211,000,000$	(237,000,000$)	(382,000,000$)	116,000,000$	228,000,000$	887,000,000$	196,000,000$	(879,000,000$)
EBITDA		1,395,000,000$	1,273,000,000$	151,000,000$	859,000,000$	1,645,000,000$	964,000,000$	1,175,000,000$	282,000,000$	977,000,000$	1,274,000,000$	345,000,000$	211,000,000$	(237,000,000$)	(382,000,000$)	116,000,000$	228,000,000$	887,000,000$	196,000,000$	(879,000,000$)