XML 42 R31.htm IDEA: XBRL DOCUMENT v3.25.2
Segment information (Details)
3 Months Ended 6 Months Ended
Jun. 30, 2025
USD ($)
Jun. 30, 2024
USD ($)
Jun. 30, 2025
USD ($)
segment
Jun. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
Segment information          
Number of Reportable Segments | segment     5    
Revenue $ 33,591,079 $ 32,479,158 $ 67,306,464 $ 72,168,548  
Cost of revenue 20,759,094 20,858,944 42,168,192 46,670,311  
Gross profit 12,831,985 11,620,214 25,138,272 25,498,237  
General and administrative expenses 7,580,238 6,606,294 15,304,197 13,170,323  
Gain (loss) on asset dispositions and impairments, net 32,017 (3,130) 60,452 (3,130)  
Income from operations 5,283,764 5,010,790 9,894,527 12,324,784  
Interest income 756,988 380,854 1,373,582 714,996  
Interest expense (1,185) (33,438) (2,713) (66,939)  
Income (loss) from affiliates 52,279 48,797 82,753 126,363  
Other 12,100 22,213 55,451 62,190  
Other income (loss), net 820,182 418,426 1,509,073 836,610  
Income (loss) before income taxes 6,103,946 5,429,216 11,403,600 13,161,394  
Provision for income taxes 795,807 1,063,933 1,005,924 1,685,629  
Net income from continuing operations 5,308,139 4,365,283 10,397,676 11,475,765  
Income from continuing operations attributable to non-controlling interests 129,378 122,872 294,805 291,940  
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders 5,178,761 4,242,411 10,102,871 11,183,825  
Net income (loss) from discontinued operations (82,556) 11,607,846 (215,637) 11,140,780  
Net income attributable to Consolidated Water Co. Ltd. stockholders 5,096,205 15,850,257 9,887,234 22,324,605  
Subcontractor and other project costs 6,068,831 6,125,555 12,810,375 17,322,719  
Employee costs 6,048,617 5,803,687 12,209,369 12,006,010  
Electricity 2,267,146 2,216,118 4,527,948 4,460,606  
Fuel oil 1,842,264 2,211,300 3,662,320 4,320,973  
Depreciation 1,443,166 1,403,847 2,876,026 2,812,099  
Maintenance 1,103,600 1,067,444 1,953,339 1,829,561  
Insurance 601,103 600,153 1,250,528 1,173,125  
Retail license royalties 553,400 514,905 1,151,486 1,037,089  
Other 830,967 915,935 1,726,801 1,708,129  
Total cost of revenue 20,759,094 20,858,944 42,168,192 46,670,311  
Employee costs 4,157,646 3,492,250 8,144,541 7,122,236  
Professional fees 853,253 807,212 1,921,932 1,384,717  
Insurance 531,822 516,211 1,069,560 1,020,277  
Depreciation and amortization 219,489 218,953 434,337 440,562  
Other 1,818,028 1,571,668 3,733,827 3,202,531  
Total general and administrative expenses 7,580,238 6,606,294 15,304,197 13,170,323  
Cash and cash equivalents 112,246,599   112,246,599   $ 99,350,121
Accounts receivable, net 41,952,382   41,952,382   39,580,982
Inventory, current and non-current 11,805,147   11,805,147   14,299,311
Contract assets 5,759,030   5,759,030   4,470,243
Property, plant and equipment, net 53,746,797   53,746,797   52,432,282
Construction in progress 6,522,936   6,522,936   5,143,717
Intangibles, net 2,368,629   2,368,629   2,696,815
Goodwill 12,861,404   12,861,404   12,861,404
Total segment assets 257,379,943   257,379,943   243,040,696
Assets of discontinued operations 123,625   123,625   272,485
Total assets 257,503,568   257,503,568   243,313,181
Retail          
Segment information          
Revenue 8,638,026 8,181,884 18,049,368 16,806,822  
Cost of revenue 3,775,758 3,670,133 7,481,821 7,221,477  
Gross profit 4,862,268 4,511,751 10,567,547 9,585,345  
General and administrative expenses 985,617 781,706 1,774,429 1,548,404  
Gain (loss) on asset dispositions and impairments, net 840 (6,130) 30,816 (6,130)  
Income from operations 3,877,491 3,723,915 8,823,934 8,030,811  
Interest income 45,049 50,825 77,915 107,417  
Interest expense   (31,123)   (62,246)  
Other 7,395 15,680 35,703 36,278  
Other income (loss), net 52,444 35,382 113,618 81,449  
Income (loss) before income taxes 3,929,935 3,759,297 8,937,552 8,112,260  
Net income from continuing operations 3,929,935 3,759,297 8,937,552 8,112,260  
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders 3,929,935 3,759,297 8,937,552 8,112,260  
Employee costs 761,403 777,318 1,519,271 1,454,175  
Electricity 1,156,000 1,198,550 2,329,586 2,460,800  
Depreciation 621,297 605,982 1,235,181 1,216,727  
Maintenance 320,220 201,980 540,845 384,974  
Insurance 174,656 170,591 346,190 340,640  
Retail license royalties 553,400 514,905 1,151,486 1,037,089  
Other 188,782 200,807 359,262 327,072  
Total cost of revenue 3,775,758 3,670,133 7,481,821 7,221,477  
Employee costs 390,735 375,685 771,595 736,582  
Professional fees 12,287 23,282 27,449 45,482  
Insurance 104,977 95,554 208,848 186,537  
Depreciation and amortization 10,268 8,566 20,848 17,842  
Other 467,350 278,619 745,689 561,961  
Total general and administrative expenses 985,617 781,706 1,774,429 1,548,404  
Cash and cash equivalents 18,763,280   18,763,280   19,167,484
Accounts receivable, net 3,197,475   3,197,475   3,223,190
Inventory, current and non-current 3,537,711   3,537,711   3,437,771
Property, plant and equipment, net 32,462,450   32,462,450   31,689,586
Construction in progress 822,163   822,163   1,951,559
Goodwill 1,170,511   1,170,511   1,170,511
Total segment assets 61,553,364   61,553,364   62,994,011
Bulk          
Segment information          
Revenue 8,274,816 8,447,958 16,686,532 16,790,052  
Cost of revenue 5,738,907 6,097,460 11,322,996 11,662,718  
Gross profit 2,535,909 2,350,498 5,363,536 5,127,334  
General and administrative expenses 394,750 363,268 740,831 707,409  
Income from operations 2,141,159 1,987,230 4,622,705 4,419,925  
Interest income 227,470 213,393 431,573 417,713  
Other 6,942 6,468 21,875 12,428  
Other income (loss), net 234,412 219,861 453,448 430,141  
Income (loss) before income taxes 2,375,571 2,207,091 5,076,153 4,850,066  
Net income from continuing operations 2,375,571 2,207,091 5,076,153 4,850,066  
Income from continuing operations attributable to non-controlling interests 129,378 122,872 294,805 291,940  
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders 2,246,193 2,084,219 4,781,348 4,558,126  
Employee costs 518,088 548,543 1,061,388 1,042,954  
Electricity 1,064,256 938,410 2,107,642 1,838,842  
Fuel oil 1,842,264 2,211,300 3,662,320 4,320,973  
Depreciation 692,319 665,226 1,381,835 1,329,901  
Maintenance 637,300 661,485 1,038,942 1,065,151  
Insurance 405,169 420,760 856,776 818,701  
Other 579,511 651,736 1,214,093 1,246,196  
Total cost of revenue 5,738,907 6,097,460 11,322,996 11,662,718  
Employee costs 90,072 89,501 178,881 175,072  
Professional fees 19,587 24,870 40,852 41,299  
Insurance 96,818 93,529 193,827 185,302  
Depreciation and amortization 5,091 6,662 10,418 13,477  
Other 183,182 148,706 316,853 292,259  
Total general and administrative expenses 394,750 363,268 740,831 707,409  
Cash and cash equivalents 21,590,270   21,590,270   13,339,206
Accounts receivable, net 29,376,750   29,376,750   28,807,257
Inventory, current and non-current 5,059,756   5,059,756   4,865,117
Property, plant and equipment, net 17,683,255   17,683,255   18,093,155
Construction in progress 3,196,962   3,196,962   2,480,999
Goodwill 1,948,875   1,948,875   1,948,875
Total segment assets 79,833,925   79,833,925   71,743,161
Services          
Segment information          
Revenue 11,448,202 11,922,469 21,526,470 29,340,080  
Cost of revenue 8,056,883 8,458,537 16,118,760 21,127,476  
Gross profit 3,391,319 3,463,932 5,407,710 8,212,604  
General and administrative expenses 1,993,042 1,196,624 4,188,380 2,794,478  
Gain (loss) on asset dispositions and impairments, net 31,177 3,000 29,636 3,000  
Income from operations 1,429,454 2,270,308 1,248,966 5,421,126  
Interest income 261,335 116,623 404,654 189,827  
Interest expense (1,185) (2,315) (2,713) (4,693)  
Other (1,996) 10 (1,960) 611  
Other income (loss), net 258,154 114,318 399,981 185,745  
Income (loss) before income taxes 1,687,608 2,384,626 1,648,947 5,606,871  
Provision for income taxes 414,180 593,438 378,287 1,371,724  
Net income from continuing operations 1,273,428 1,791,188 1,270,660 4,235,147  
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders 1,273,428 1,791,188 1,270,660 4,235,147  
Subcontractor and other project costs 3,633,272 4,114,343 7,090,674 12,014,193  
Employee costs 4,160,205 4,027,895 8,430,568 8,484,585  
Electricity 35,329 72,108 68,356 144,801  
Depreciation 93,095 93,140 183,693 185,778  
Maintenance 78,677 102,797 206,194 211,094  
Insurance 21,278 8,802 47,562 13,784  
Other 35,027 39,452 91,713 73,241  
Total cost of revenue 8,056,883 8,458,537 16,118,760 21,127,476  
Employee costs 1,290,094 640,120 2,292,473 1,574,261  
Professional fees 176,093 160,708 516,093 248,995  
Insurance 34,225 59,474 71,325 115,702  
Depreciation and amortization 161,104 158,408 316,795 317,522  
Other 331,526 177,914 991,694 537,998  
Total general and administrative expenses 1,993,042 1,196,624 4,188,380 2,794,478  
Cash and cash equivalents 43,238,326   43,238,326   34,181,902
Accounts receivable, net 6,881,648   6,881,648   6,593,276
Inventory, current and non-current 1,073,194   1,073,194   167,856
Contract assets 564,834   564,834   1,204,522
Property, plant and equipment, net 1,687,013   1,687,013   858,352
Intangibles, net 1,847,518   1,847,518   2,129,037
Goodwill 7,756,807   7,756,807   7,756,807
Total segment assets 66,788,163   66,788,163   56,792,772
Manufacturing          
Segment information          
Revenue 5,230,035 3,926,847 11,044,094 9,231,594  
Cost of revenue 3,187,546 2,632,814 7,244,615 6,658,640  
Gross profit 2,042,489 1,294,033 3,799,479 2,572,954  
General and administrative expenses 530,552 667,586 1,194,630 1,185,288  
Income from operations 1,511,937 626,447 2,604,849 1,387,666  
Interest income 1 1 2 2  
Income (loss) from affiliates (259)   (34,263)    
Other 90 116 164 11,776  
Other income (loss), net (168) 117 (34,097) 11,778  
Income (loss) before income taxes 1,511,769 626,564 2,570,752 1,399,444  
Provision for income taxes 381,627 144,752 627,637 313,905  
Net income from continuing operations 1,130,142 481,812 1,943,115 1,085,539  
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders 1,130,142 481,812 1,943,115 1,085,539  
Subcontractor and other project costs 2,435,559 2,011,212 5,719,701 5,308,526  
Employee costs 608,921 449,931 1,198,142 1,024,296  
Electricity 11,561 7,050 22,364 16,163  
Depreciation 36,455 39,499 75,317 79,693  
Maintenance 67,403 101,182 167,358 168,342  
Other 27,647 23,940 61,733 61,620  
Total cost of revenue 3,187,546 2,632,814 7,244,615 6,658,640  
Employee costs 297,007 332,125 638,567 612,746  
Professional fees 24,152 32,032 91,714 35,362  
Insurance 74,751 54,025 159,560 114,419  
Depreciation and amortization 26,059 25,907 52,238 51,862  
Other 108,583 223,497 252,551 370,899  
Total general and administrative expenses 530,552 667,586 1,194,630 1,185,288  
Cash and cash equivalents 3,954,149   3,954,149   4,768,376
Accounts receivable, net 2,495,925   2,495,925   946,846
Inventory, current and non-current 2,134,486   2,134,486   5,828,567
Contract assets 5,194,196   5,194,196   3,265,721
Property, plant and equipment, net 1,739,503   1,739,503   1,601,501
Construction in progress 2,503,811   2,503,811   711,159
Intangibles, net 521,111   521,111   567,778
Goodwill 1,985,211   1,985,211   1,985,211
Total segment assets 20,904,696   20,904,696   20,095,648
Corporate          
Segment information          
General and administrative expenses 3,676,277 3,597,110 7,405,927 6,934,744  
Income from operations (3,676,277) (3,597,110) (7,405,927) (6,934,744)  
Interest income 223,133 12 459,438 37  
Income (loss) from affiliates 52,538 48,797 117,016 126,363  
Other (331) (61) (331) 1,097  
Other income (loss), net 275,340 48,748 576,123 127,497  
Income (loss) before income taxes (3,400,937) (3,548,362) (6,829,804) (6,807,247)  
Provision for income taxes   325,743      
Net income from continuing operations (3,400,937) (3,874,105) (6,829,804) (6,807,247)  
Net income from continuing operations attributable to Consolidated Water Co. Ltd. stockholders (3,400,937) (3,874,105) (6,829,804) (6,807,247)  
Employee costs 2,089,738 2,054,819 4,263,025 4,023,575  
Professional fees 621,134 566,320 1,245,824 1,013,579  
Insurance 221,051 213,629 436,000 418,317  
Depreciation and amortization 16,967 19,410 34,038 39,859  
Other 727,387 742,932 1,427,040 1,439,414  
Total general and administrative expenses 3,676,277 $ 3,597,110 7,405,927 $ 6,934,744  
Cash and cash equivalents 24,700,574   24,700,574   27,893,153
Accounts receivable, net 584   584   10,413
Property, plant and equipment, net 174,576   174,576   189,688
Total segment assets $ 28,299,795   $ 28,299,795   $ 31,415,104