XML 42 R31.htm IDEA: XBRL DOCUMENT v3.25.1
Segment information (Details)
3 Months Ended
Mar. 31, 2025
USD ($)
segment
Mar. 31, 2024
USD ($)
Dec. 31, 2024
USD ($)
Segment information      
Number of Reportable Segments | segment 5    
Revenue $ 33,715,385 $ 39,689,390  
Cost of revenue 21,409,098 25,811,367  
Gross profit 12,306,287 13,878,023  
General and administrative expenses 7,723,959 6,564,029  
Gain on asset dispositions and impairments, net 28,435    
Income from operations 4,610,763 7,313,994  
Interest income 616,594 334,142  
Interest expense (1,528) (33,501)  
Income from affiliates 30,474 77,566  
Other 43,351 39,977  
Other income, net 688,891 418,184  
Income (loss) before income taxes 5,299,654 7,732,178  
Provision for income taxes 210,117 621,696  
Net income from continuing operations 5,089,537 7,110,482  
Income from continuing operations attributable to non-controlling interests 165,427 169,068  
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders 4,924,110 6,941,414  
Net loss from discontinued operations (133,081) (467,066)  
Net income attributable to Consolidated Water Co. Ltd. stockholders 4,791,029 6,474,348  
Subcontractor and other project costs 6,741,544 11,197,164  
Employee costs 6,160,752 6,202,323  
Electricity 2,260,802 2,244,488  
Fuel oil 1,820,056 2,109,673  
Depreciation 1,432,860 1,408,250  
Maintenance 849,739 762,117  
Insurance 649,425 572,972  
Retail license royalties 598,086 522,184  
Other 895,834 792,196  
Total cost of revenue 21,409,098 25,811,367  
Employee costs 3,986,895 3,629,986  
Professional fees 1,068,679 577,505  
Insurance 537,738 504,066  
Depreciation and amortization 214,848 221,609  
Other 1,915,799 1,630,863  
Cash and cash equivalents 107,852,232   $ 99,350,121
Accounts receivable, net 36,192,112   39,580,982
Inventory, current and non-current 12,643,972   14,299,311
Contract assets 9,517,668   4,470,243
Property, plant and equipment, net 53,543,342   52,432,282
Construction in progress 4,477,700   5,143,717
Intangibles, net 2,532,722   2,696,815
Goodwill 12,861,404   12,861,404
Total segment assets 250,199,258   243,040,696
Current assets of discontinued operations 169,707   272,485
Total assets 250,368,965   243,313,181
Retail      
Segment information      
Revenue 9,411,342 8,624,938  
Cost of revenue 3,706,063 3,551,344  
Gross profit 5,705,279 5,073,594  
General and administrative expenses 788,812 766,698  
Gain on asset dispositions and impairments, net 29,976    
Income from operations 4,946,443 4,306,896  
Interest income 32,866 56,593  
Interest expense   (31,123)  
Other 28,308 20,599  
Other income, net 61,174 46,069  
Income (loss) before income taxes 5,007,617 4,352,965  
Net income from continuing operations 5,007,617 4,352,965  
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders 5,007,617 4,352,965  
Employee costs 757,868 676,857  
Electricity 1,173,586 1,262,250  
Depreciation 613,884 610,745  
Maintenance 220,625 182,994  
Insurance 171,534 170,049  
Retail license royalties 598,086 522,184  
Other 170,480 126,265  
Total cost of revenue 3,706,063 3,551,344  
Employee costs 380,860 360,897  
Professional fees 15,162 22,200  
Insurance 103,871 90,983  
Depreciation and amortization 10,580 9,276  
Other 278,339 283,342  
Cash and cash equivalents 19,590,795   19,167,484
Accounts receivable, net 3,719,025   3,223,190
Inventory, current and non-current 3,430,692   3,437,771
Property, plant and equipment, net 32,917,197   31,689,586
Construction in progress 627,517   1,951,559
Goodwill 1,170,511   1,170,511
Total segment assets 63,355,243   62,994,011
Bulk      
Segment information      
Revenue 8,411,716 8,342,094  
Cost of revenue 5,584,089 5,565,258  
Gross profit 2,827,627 2,776,836  
General and administrative expenses 346,081 344,141  
Income from operations 2,481,546 2,432,695  
Interest income 204,103 204,319  
Other 14,933 5,960  
Other income, net 219,036 210,279  
Income (loss) before income taxes 2,700,582 2,642,974  
Net income from continuing operations 2,700,582 2,642,974  
Income from continuing operations attributable to non-controlling interests 165,427 169,068  
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders 2,535,155 2,473,906  
Employee costs 543,300 494,411  
Electricity 1,043,386 900,432  
Fuel oil 1,820,056 2,109,673  
Depreciation 689,516 664,675  
Maintenance 401,642 403,666  
Insurance 451,607 397,941  
Other 634,582 594,460  
Total cost of revenue 5,584,089 5,565,258  
Employee costs 88,809 85,571  
Professional fees 21,265 16,429  
Insurance 97,009 91,773  
Depreciation and amortization 5,327 6,815  
Other 133,671 143,553  
Cash and cash equivalents 20,476,902   13,339,206
Accounts receivable, net 25,961,825   28,807,257
Inventory, current and non-current 5,133,101   4,865,117
Property, plant and equipment, net 17,888,288   18,093,155
Construction in progress 2,208,200   2,480,999
Goodwill 1,948,875   1,948,875
Total segment assets 75,452,021   71,743,161
Services      
Segment information      
Revenue 10,078,268 17,417,611  
Cost of revenue 8,061,877 12,668,939  
Gross profit 2,016,391 4,748,672  
General and administrative expenses 2,195,338 1,597,854  
Gain on asset dispositions and impairments, net (1,541)    
Income from operations (180,488) 3,150,818  
Interest income 143,319 73,204  
Interest expense (1,528) (2,378)  
Other 36 601  
Other income, net 141,827 71,427  
Income (loss) before income taxes (38,661) 3,222,245  
Provision for income taxes (35,893) 778,286  
Net income from continuing operations (2,768) 2,443,959  
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders (2,768) 2,443,959  
Subcontractor and other project costs 3,457,402 7,899,850  
Employee costs 4,270,363 4,456,690  
Electricity 33,027 72,693  
Depreciation 90,598 92,637  
Maintenance 127,517 108,297  
Insurance 26,284 4,982  
Other 56,686 33,790  
Total cost of revenue 8,061,877 12,668,939  
Employee costs 1,002,379 934,141  
Professional fees 340,000 88,287  
Insurance 37,100 56,228  
Depreciation and amortization 155,691 159,114  
Other 660,168 360,084  
Cash and cash equivalents 41,443,086   34,181,902
Accounts receivable, net 5,974,673   6,593,276
Inventory, current and non-current 826,704   167,856
Contract assets 1,331,507   1,204,522
Property, plant and equipment, net 948,957   858,352
Intangibles, net 1,988,277   2,129,037
Goodwill 7,756,807   7,756,807
Total segment assets 63,654,305   56,792,772
Manufacturing      
Segment information      
Revenue 5,814,059 5,304,747  
Cost of revenue 4,057,069 4,025,826  
Gross profit 1,756,990 1,278,921  
General and administrative expenses 664,078 517,702  
Income from operations 1,092,912 761,219  
Interest income 1 1  
Income from affiliates (34,004)    
Other 74 11,660  
Other income, net (33,929) 11,661  
Income (loss) before income taxes 1,058,983 772,880  
Provision for income taxes 246,010 169,153  
Net income from continuing operations 812,973 603,727  
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders 812,973 603,727  
Subcontractor and other project costs 3,284,142 3,297,314  
Employee costs 589,221 574,365  
Electricity 10,803 9,113  
Depreciation 38,862 40,193  
Maintenance 99,955 67,160  
Other 34,086 37,681  
Total cost of revenue 4,057,069 4,025,826  
Employee costs 341,560 280,621  
Professional fees 67,562 3,330  
Insurance 84,809 60,394  
Depreciation and amortization 26,179 25,955  
Other 143,968 147,402  
Cash and cash equivalents 1,620,997   4,768,376
Accounts receivable, net 512,067   946,846
Inventory, current and non-current 3,253,475   5,828,567
Contract assets 8,186,161   3,265,721
Property, plant and equipment, net 1,597,357   1,601,501
Construction in progress 1,641,983   711,159
Intangibles, net 544,445   567,778
Goodwill 1,985,211   1,985,211
Total segment assets 19,757,550   20,095,648
Corporate      
Segment information      
General and administrative expenses 3,729,650 3,337,634  
Income from operations (3,729,650) (3,337,634)  
Interest income 236,305 25  
Income from affiliates 64,478 77,566  
Other   1,157  
Other income, net 300,783 78,748  
Income (loss) before income taxes (3,428,867) (3,258,886)  
Provision for income taxes   (325,743)  
Net income from continuing operations (3,428,867) (2,933,143)  
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders (3,428,867) (2,933,143)  
Employee costs 2,173,287 1,968,756  
Professional fees 624,690 447,259  
Insurance 214,949 204,688  
Depreciation and amortization 17,071 20,449  
Other 699,653 $ 696,482  
Cash and cash equivalents 24,720,452   27,893,153
Accounts receivable, net 24,522   10,413
Property, plant and equipment, net 191,543   189,688
Total segment assets $ 27,980,139   $ 31,415,104