THE COMPARISON OF THIS 3 COMPANIES AND THEIR INVENTORY (EDF, EDP, TOTAL ENERGIES) ?

P rofit and Loss account- vertical analysis comparison Gross Profit Total Operatinc EBITDA EBIT EBT Net Income Gross Profit Total Operatinc EBITDA EBIT EBT Net Income 36.606 26.215 16.174 3.875 1293 615 40.162 26.419 18.005 5225 5.585 4.828 53% 23% 6% 48% 31% 21% 6% 7% 5.092 1.145 3.947 1.161 4.835 1220 3.615 1.105 32% 8% 24% 63.199 48.756 17.356 (4.908) (7.018) 7.336 87.241 51.180 41.034 27478 25.953 16.366 45% 35% 12% 3% NEGATIVE VALUE FOR TOTAL ENERGIES. BE CAREFUL WITH THE ANALYSIS 5% NEGATIVE VALUE FOR TOTAL ENERGIES. BE CAREFUL WITH THE ANALYSIS 5% NEGATIVE VALUE FOR TOTAL ENERGIES CAREFUL WITH THE ANALYSIS 42% 13% Profit and Loss account- vertical analysis comparison 33 34 35 40 42 Gross Profit Total Operatinc EBITDA EBIT EBT Net Income Current Assets Non-current as Total assets Current Liabilit Non-current lia Total liabilities Current Assets Nan-current as Total assets Current Liabilit 1% 11% 332% 685% 38% 136% 660% NEGATIVE VALUE FOR TOTAL ENERGIES. BE CAREFUL WITH THE ANALYSIS 470% NEGATIVE VALUE FOR TOTAL ENERGIES. BE CAREFUL WITH THE ANALYSIS 323% NEGATIVE VALUE FOR TOTAL ENERGIES. BE CAREFUL WITH THE ANALYSIS Balance sheet Vertical analysis comparison 68.659 237.232 305.891 52.520 198.145 250.665 55.226 105,098 255.868 360.966 97.139 EDF - 100% 17% 65% 82% 18% 71% 100% 27% 8.121 35.150 43.271 7.675 22.525 30.200 13.071 13.816 37.178 50.994 11.580 Total Energies 81% 100% 18% 52% 30% 27% 73% 100% 23% 79.679 186.453 266.132 64.676 95.371 160.047 106,085 111.136 182.322 293.458 95.102 24% 100% EDP Comparison