XML 98 R79.htm IDEA: XBRL DOCUMENT v3.25.1
Segment information (Details)
12 Months Ended
Dec. 31, 2024
USD ($)
segment
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Segment information      
Number of Reportable Segments | segment 5    
Revenue $ 133,966,633 $ 180,211,233 $ 94,104,972
Cost of revenue 88,342,185 118,284,128 63,749,849
Gross profit 45,624,448 61,927,105 30,355,123
General and administrative expenses 27,537,436 24,752,366 21,070,234
Gain on asset dispositions and impairments, net 197,786 (7,112) (12,704)
Income from operations 18,284,798 37,167,627 9,272,185
Interest income 2,094,190 696,408 447,186
Interest expense (101,847) (145,284) (46,545)
Income from affiliates 269,455 169,728 102,225
Loss on put/call options     (128,000)
Other 131,878 107,461 89,944
Other income, net 2,393,676 828,313 464,810
Income (loss) before income taxes 20,678,474 37,995,940 9,736,995
Provision for income taxes 2,218,514 6,750,014 396,739
Net income from continuing operations 18,459,960 31,245,926 9,340,256
Income from continuing operations attributable to non-controlling interests 577,590 573,791 1,112,913
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders 17,882,370 30,672,135 8,227,343
Net income (loss) from discontinued operations 10,355,184 (1,086,744) (2,371,049)
Net income attributable to Consolidated Water Co. Ltd. stockholders 28,237,554 29,585,391 5,856,294
Subcontractor and other project costs 29,905,101 64,700,505 17,817,283
Employee costs 24,070,902 18,935,013 14,036,117
Electricity 8,866,059 9,502,666 6,975,129
Fuel oil 8,330,914 9,024,836 10,203,690
Depreciation 5,641,370 5,632,999 5,261,463
Maintenance 3,800,391 2,992,872 2,786,258
Insurance 2,446,327 2,061,497 1,782,333
Retail license royalties 1,945,470 1,842,924 1,590,250
Other 3,335,651 3,590,816 3,297,326
Total cost of revenue 88,342,185 118,284,128 63,749,849
Employee costs 14,692,061 13,690,153 11,209,636
Professional fees 3,396,416 2,012,092 1,760,279
Insurance 2,067,372 1,903,856 2,067,625
Depreciation and amortization 870,935 764,102 746,492
Other 6,510,652 6,382,163 5,286,202
Accounts receivable, net 39,580,982 38,226,891  
Inventory, current and non-current 14,299,311 11,090,413  
Contract assets 4,470,243 21,553,057  
Property, plant and equipment, net 52,432,282 55,882,521  
Construction in progress 5,143,717 495,471  
Intangibles, net 2,696,815 3,353,185  
Goodwill 12,861,404 12,861,404  
Total segment assets 243,040,696 197,096,787  
Assets of discontinued operations 272,485 21,340,805  
Total assets 243,313,181 218,437,592  
Retail      
Segment information      
Revenue 31,741,343 30,158,051 25,954,013
Cost of revenue 14,199,088 13,891,229 12,548,763
Gross profit 17,542,255 16,266,822 13,405,250
General and administrative expenses 3,263,593 2,978,164 2,609,571
Gain on asset dispositions and impairments, net 2,286 (21,716) (39,397)
Income from operations 14,280,948 13,266,942 10,756,282
Interest income 198,180 181,468 131,403
Interest expense (93,368) (123,867) (31,748)
Other 78,647 93,795 83,682
Other income, net 183,459 151,396 183,337
Income (loss) before income taxes 14,464,407 13,418,338 10,939,619
Net income from continuing operations 14,464,407 13,418,338 10,939,619
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders 14,464,407 13,418,338 10,939,619
Employee costs 2,895,606 2,797,130 2,759,588
Electricity 4,755,308 4,846,974 4,063,303
Depreciation 2,427,254 2,376,747 2,281,584
Maintenance 877,882 845,596 878,880
Insurance 686,073 587,238 501,508
Retail license royalties 1,945,470 1,842,924 1,590,250
Other 611,495 594,620 473,650
Total cost of revenue 14,199,088 13,891,229 12,548,763
Employee costs 1,555,619 1,485,647 1,321,660
Professional fees 85,739 122,067 55,756
Insurance 417,604 351,259 301,306
Depreciation and amortization 37,691 38,883 36,544
Other 1,166,940 980,308 894,305
Accounts receivable, net 3,223,190 3,409,973  
Inventory, current and non-current 3,437,771 3,041,460  
Property, plant and equipment, net 31,689,586 32,318,148  
Construction in progress 1,951,559 380,436  
Goodwill 1,170,511 1,170,511  
Total segment assets 62,994,011 52,120,112  
Bulk      
Segment information      
Revenue 33,673,387 34,595,058 32,991,066
Cost of revenue 23,360,360 24,128,132 23,032,212
Gross profit 10,313,027 10,466,926 9,958,854
General and administrative expenses 1,564,975 1,737,264 1,570,732
Gain on asset dispositions and impairments, net   12,720 5,607
Income from operations 8,748,052 8,742,382 8,393,729
Interest income 865,584 362,422 313,232
Other 39,625 10,793 1,865
Other income, net 905,209 373,215 315,097
Income (loss) before income taxes 9,653,261 9,115,597 8,708,826
Net income from continuing operations 9,653,261 9,115,597 8,708,826
Income from continuing operations attributable to non-controlling interests 577,590 573,791 558,353
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders 9,075,671 8,541,806 8,150,473
Subcontractor and other project costs 3,787    
Employee costs 2,069,920 1,927,313 1,831,305
Electricity 3,864,863 4,306,439 2,594,723
Fuel oil 8,330,914 9,024,836 10,203,690
Depreciation 2,689,432 2,831,368 2,645,691
Maintenance 2,138,584 1,705,585 1,717,319
Insurance 1,721,846 1,468,508 1,280,825
Other 2,541,014 2,864,083 2,758,659
Total cost of revenue 23,360,360 24,128,132 23,032,212
Employee costs 375,479 359,923 332,023
Professional fees 82,452 93,754 127,400
Insurance 384,932 341,391 291,430
Depreciation and amortization 25,086 22,180 11,750
Other 697,026 920,016 808,129
Accounts receivable, net 28,807,257 26,965,126  
Inventory, current and non-current 4,865,117 4,858,324  
Property, plant and equipment, net 18,093,155 20,370,056  
Construction in progress 2,480,999    
Goodwill 1,948,875 1,948,875  
Total segment assets 71,743,161 63,956,725  
Services      
Segment information      
Revenue 50,956,489 97,966,650 28,835,428
Cost of revenue 38,511,535 66,797,762 22,973,634
Gross profit 12,444,954 31,168,888 5,861,794
General and administrative expenses 6,055,409 4,271,808 3,461,294
Gain on asset dispositions and impairments, net 2,714   23,717
Income from operations 6,392,259 26,897,080 2,424,217
Interest income 458,732 151,706 2,441
Interest expense (8,409) (21,417) (14,797)
Loss on put/call options     (128,000)
Other (5,634) 1,024 1,803
Other income, net 444,689 131,313 (138,553)
Income (loss) before income taxes 6,836,948 27,028,393 2,285,664
Provision for income taxes 1,528,398 6,388,457 458,659
Net income from continuing operations 5,308,550 20,639,936 1,827,005
Income from continuing operations attributable to non-controlling interests     554,560
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders 5,308,550 20,639,936 1,272,445
Subcontractor and other project costs 20,366,236 53,830,817 14,380,940
Employee costs 17,062,858 12,311,403 8,156,016
Electricity 212,337 301,247 278,629
Depreciation 364,473 256,537 155,237
Maintenance 439,883 83,998  
Insurance 38,408 5,751  
Other 27,340 8,009 2,812
Total cost of revenue 38,511,535 66,797,762 22,973,634
Employee costs 3,443,005 2,529,548 1,966,493
Professional fees 646,610 422,196 286,802
Insurance 214,983 127,993 336,832
Depreciation and amortization 630,544 528,810 519,271
Other 1,120,267 663,261 351,896
Accounts receivable, net 6,593,276 6,802,780  
Inventory, current and non-current 167,856 55,272  
Contract assets 1,204,522 17,715,872  
Property, plant and equipment, net 858,352 1,143,884  
Intangibles, net 2,129,037 2,692,074  
Goodwill 7,756,807 7,756,807  
Total segment assets 56,792,772 58,476,773  
Manufacturing      
Segment information      
Revenue 17,595,414 17,491,474 6,324,465
Cost of revenue 12,271,202 13,467,005 5,195,240
Gross profit 5,324,212 4,024,469 1,129,225
General and administrative expenses 2,456,807 1,838,284 1,485,342
Gain on asset dispositions and impairments, net   2,233 (2,631)
Income from operations 2,867,405 2,188,418 (358,748)
Interest income 4 4 1
Income from affiliates 16,701    
Other 11,993 2,020 782
Other income, net 28,698 2,024 783
Income (loss) before income taxes 2,896,103 2,190,442 (357,965)
Provision for income taxes 672,040 440,111 (61,920)
Net income from continuing operations 2,224,063 1,750,331 (296,045)
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders 2,224,063 1,750,331 (296,045)
Subcontractor and other project costs 9,535,078 10,869,688 3,436,343
Employee costs 2,042,518 1,899,167 1,289,208
Electricity 33,551 48,006 38,474
Depreciation 160,211 168,347 178,951
Maintenance 344,042 357,693 190,059
Other 155,802 124,104 62,205
Total cost of revenue 12,271,202 13,467,005 5,195,240
Employee costs 1,286,141 1,071,012 941,680
Professional fees 133,229 88,882 14,736
Insurance 215,241 196,539 168,486
Depreciation and amortization 103,674 105,013 105,452
Other 718,522 376,838 254,988
Accounts receivable, net 946,846 1,033,037  
Inventory, current and non-current 5,828,567 3,135,357  
Contract assets 3,265,721 3,837,185  
Property, plant and equipment, net 1,601,501 1,559,094  
Construction in progress 711,159 115,035  
Intangibles, net 567,778 661,111  
Goodwill 1,985,211 1,985,211  
Total segment assets 20,095,648 15,888,642  
Corporate      
Segment information      
General and administrative expenses 14,196,652 13,926,846 11,943,295
Gain on asset dispositions and impairments, net 192,786 (349)  
Income from operations (14,003,866) (13,927,195) (11,943,295)
Interest income 571,690 808 109
Interest expense (70)    
Income from affiliates 252,754 169,728 102,225
Other 7,247 (171) 1,812
Other income, net 831,621 170,365 104,146
Income (loss) before income taxes (13,172,245) (13,756,830) (11,839,149)
Provision for income taxes 18,076 (78,554)  
Net income from continuing operations (13,190,321) (13,678,276) (11,839,149)
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders (13,190,321) (13,678,276) (11,839,149)
Employee costs 8,031,817 8,244,023 6,647,780
Professional fees 2,448,386 1,285,193 1,275,585
Insurance 834,612 886,674 969,571
Depreciation and amortization 73,940 69,216 73,475
Other 2,807,897 3,441,740 $ 2,976,884
Accounts receivable, net 10,413 15,975  
Property, plant and equipment, net 189,688 491,339  
Total segment assets $ 31,415,104 $ 6,654,535