Steep Hill Inc
CNSX:STPH
Income Statement
Earnings Waterfall
Steep Hill Inc
Income Statement
Steep Hill Inc
| Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
1
N/A
|
1
+40%
|
2
+87%
|
3
+26%
|
1
-62%
|
3
+161%
|
2
-37%
|
1
-33%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||
| Operating Expenses |
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(3)
|
(6)
|
(4)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(5)
|
(3)
|
(5)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(3)
N/A
|
(4)
-27%
|
(3)
+6%
|
(3)
+13%
|
(4)
-26%
|
(3)
+23%
|
(2)
+25%
|
(3)
-41%
|
(2)
+31%
|
(2)
+2%
|
(1)
+74%
|
(0)
+9%
|
(0)
+43%
|
(0)
-3%
|
(0)
+19%
|
(0)
+32%
|
(0)
+5%
|
(0)
-67%
|
|
| Pre-Tax Income | |||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
|
| Non-Reccuring Items |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(4)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(3)
N/A
|
(4)
-40%
|
(5)
-7%
|
(4)
+7%
|
(5)
-21%
|
(4)
+19%
|
(4)
-4%
|
(7)
-73%
|
(6)
+15%
|
(6)
+0%
|
(0)
+93%
|
(0)
+4%
|
(0)
+36%
|
(0)
+17%
|
(0)
+10%
|
(0)
+42%
|
(0)
+19%
|
(0)
-121%
|
|
| Net Income | |||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(3)
|
(4)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(7)
|
(6)
|
(6)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(3)
N/A
|
(4)
-47%
|
(5)
-3%
|
(4)
+2%
|
(6)
-33%
|
(7)
-21%
|
(7)
+1%
|
(5)
+28%
|
(4)
+31%
|
(2)
+48%
|
1
N/A
|
(1)
N/A
|
(1)
+18%
|
(0)
+82%
|
0
N/A
|
0
+42%
|
1
+11%
|
0
-28%
|
|
| EPS (Diluted) |
-0.05
N/A
|
-0.07
-40%
|
-0.6
-757%
|
-0.03
+95%
|
-0.03
N/A
|
-0.02
+33%
|
-0.45
-2 150%
|
-0.31
+31%
|
-0.21
+32%
|
-0.11
+48%
|
0.04
N/A
|
-0.08
N/A
|
-0.06
+25%
|
-0.01
+83%
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.02
-33%
|
|