Bluerock Homes Trust Inc
AMEX:BHM
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Bluerock Homes Trust Inc
AMEX:BHM
|
US |
|
S
|
SmartPay Holdings Ltd
ASX:SMP
|
NZ |
Income Statement
Earnings Waterfall
Bluerock Homes Trust Inc
Income Statement
Bluerock Homes Trust Inc
| Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Revenue |
25
N/A
|
30
+19%
|
34
+13%
|
37
+7%
|
39
+6%
|
40
+4%
|
41
+2%
|
42
+3%
|
44
+5%
|
47
+6%
|
50
+7%
|
55
+10%
|
60
+8%
|
64
+7%
|
69
+8%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(11)
|
(16)
|
(19)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(25)
|
(27)
|
(29)
|
(32)
|
(34)
|
(37)
|
(39)
|
|
| Gross Profit |
14
N/A
|
15
+1%
|
15
+4%
|
15
+1%
|
17
+8%
|
17
+5%
|
18
+1%
|
18
+3%
|
19
+5%
|
20
+6%
|
21
+7%
|
24
+11%
|
26
+8%
|
27
+6%
|
30
+11%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(19)
|
(21)
|
(25)
|
(27)
|
(29)
|
(31)
|
(32)
|
(33)
|
(35)
|
(37)
|
(40)
|
(44)
|
(47)
|
(49)
|
(51)
|
|
| Selling, General & Administrative |
(6)
|
(6)
|
(9)
|
(11)
|
(13)
|
(15)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(22)
|
|
| Depreciation & Amortization |
(13)
|
(15)
|
(16)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(17)
|
(18)
|
(20)
|
(23)
|
(26)
|
(28)
|
(29)
|
|
| Other Operating Expenses |
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
(4)
N/A
|
(7)
-56%
|
(10)
-42%
|
(11)
-16%
|
(12)
-8%
|
(14)
-12%
|
(15)
-5%
|
(15)
-4%
|
(16)
-6%
|
(17)
-6%
|
(18)
-9%
|
(20)
-9%
|
(21)
-6%
|
(22)
-4%
|
(21)
+5%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
0
|
3
|
3
|
2
|
4
|
2
|
1
|
2
|
0
|
(1)
|
(1)
|
(3)
|
(5)
|
(6)
|
(9)
|
|
| Non-Reccuring Items |
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(1)
|
9
|
10
|
10
|
13
|
1
|
2
|
|
| Total Other Income |
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
(0)
|
|
| Pre-Tax Income |
(3)
N/A
|
(3)
N/A
|
(6)
-86%
|
(10)
-65%
|
(9)
+10%
|
(13)
-42%
|
(16)
-20%
|
(14)
+13%
|
(18)
-29%
|
(10)
+41%
|
(12)
-15%
|
(16)
-32%
|
(16)
0%
|
(29)
-82%
|
(31)
-7%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Income from Continuing Operations |
(3)
|
(3)
|
(6)
|
(10)
|
(9)
|
(13)
|
(16)
|
(14)
|
(18)
|
(10)
|
(12)
|
(16)
|
(17)
|
(30)
|
(33)
|
|
| Income to Minority Interest |
(2)
|
4
|
5
|
8
|
7
|
9
|
11
|
10
|
13
|
10
|
12
|
17
|
20
|
31
|
35
|
|
| Net Income (Common) |
41
N/A
|
1
-97%
|
(1)
N/A
|
(2)
-85%
|
(2)
-12%
|
(4)
-92%
|
(5)
-13%
|
(4)
+11%
|
(5)
-32%
|
(3)
+38%
|
(4)
-29%
|
(6)
-36%
|
(7)
-15%
|
(11)
-69%
|
(11)
-3%
|
|
| EPS (Diluted) |
10.67
N/A
|
0.27
-97%
|
-0.26
N/A
|
-0.48
-85%
|
-0.53
-10%
|
-1.04
-96%
|
-1.17
-12%
|
-1.04
+11%
|
-1.37
-32%
|
-0.86
+37%
|
-1.1
-28%
|
-1.49
-35%
|
-1.7
-14%
|
-2.87
-69%
|
-2.95
-3%
|
|