Sol Strategies Inc
F:1X00
Income Statement
Earnings Waterfall
Sol Strategies Inc
Income Statement
Sol Strategies Inc
| Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
|
| Revenue |
0
N/A
|
0
-11%
|
0
+113%
|
0
+53%
|
0
+65%
|
1
+88%
|
1
+43%
|
1
+2%
|
1
+3%
|
1
-20%
|
1
-26%
|
1
-7%
|
0
-28%
|
0
-29%
|
0
-43%
|
0
-40%
|
0
-33%
|
0
-25%
|
0
N/A
|
0
+17%
|
0
+29%
|
0
N/A
|
0
+289%
|
0
N/A
|
0
-3%
|
0
+3%
|
0
-74%
|
0
-11%
|
0
-13%
|
0
-43%
|
0
-25%
|
0
-67%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+650%
|
0
+7%
|
0
N/A
|
0
-13%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
3
N/A
|
(2)
N/A
|
(2)
+17%
|
(3)
-48%
|
(5)
-80%
|
(1)
+81%
|
2
N/A
|
2
+41%
|
11
+382%
|
16
+54%
|
16
-2%
|
20
+23%
|
15
-26%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(9)
|
(9)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
83
|
83
|
83
|
83
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(11)
|
(18)
|
(26)
|
|
| Selling, General & Administrative |
(5)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(7)
|
(7)
|
(7)
|
(7)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(9)
|
(12)
|
(16)
|
|
| Depreciation & Amortization |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(7)
|
(10)
|
|
| Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
90
|
91
|
91
|
91
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(5)
N/A
|
(4)
+23%
|
(4)
+3%
|
(5)
-18%
|
(7)
-46%
|
(7)
-9%
|
(8)
-6%
|
(8)
-1%
|
(6)
+23%
|
(6)
-3%
|
(7)
-13%
|
(6)
+12%
|
(6)
+5%
|
(5)
+7%
|
(4)
+31%
|
(4)
-6%
|
(5)
-16%
|
(5)
-6%
|
(5)
-1%
|
(5)
+7%
|
(4)
+17%
|
(3)
+11%
|
(3)
+2%
|
(3)
-4%
|
(4)
-8%
|
(4)
-5%
|
(3)
+12%
|
(4)
-2%
|
(3)
+8%
|
(3)
-5%
|
(4)
-12%
|
(4)
+4%
|
(4)
+2%
|
(3)
+22%
|
(2)
+13%
|
(2)
+37%
|
(2)
-25%
|
(2)
-20%
|
(3)
-19%
|
(3)
-5%
|
(2)
+26%
|
83
N/A
|
83
+0%
|
83
+0%
|
83
0%
|
(2)
N/A
|
(2)
+11%
|
(3)
-50%
|
(2)
+18%
|
(2)
+14%
|
(1)
+52%
|
(1)
-8%
|
(1)
-12%
|
(1)
+28%
|
(1)
+3%
|
(1)
+2%
|
(1)
+4%
|
(1)
+0%
|
(0)
+42%
|
(1)
-138%
|
(1)
-5%
|
(2)
-63%
|
(2)
+3%
|
(4)
-153%
|
(5)
-40%
|
(5)
+4%
|
0
N/A
|
(5)
N/A
|
(4)
+17%
|
(5)
-13%
|
(6)
-39%
|
(2)
+67%
|
1
N/A
|
1
+82%
|
8
+715%
|
12
+52%
|
5
-63%
|
1
-75%
|
(12)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(4)
|
(5)
|
(3)
|
(1)
|
2
|
3
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
1
|
(1)
|
(1)
|
1
|
(2)
|
(1)
|
(1)
|
(2)
|
(0)
|
7
|
18
|
6
|
(0)
|
4
|
(7)
|
4
|
1
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
|
| Non-Reccuring Items |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(11)
|
(11)
|
(11)
|
(11)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(18)
|
(2)
|
(2)
|
14
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(30)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Pre-Tax Income |
(5)
N/A
|
(4)
+26%
|
(4)
-11%
|
(5)
-17%
|
(7)
-37%
|
(7)
-5%
|
(17)
-142%
|
(17)
-1%
|
(16)
+8%
|
(16)
-4%
|
(9)
+46%
|
(10)
-14%
|
(10)
-3%
|
(9)
+18%
|
(5)
+47%
|
(2)
+58%
|
(1)
+24%
|
(3)
-142%
|
(4)
-29%
|
(4)
+2%
|
(4)
+8%
|
(3)
+22%
|
(4)
-12%
|
(4)
-7%
|
(4)
-8%
|
(20)
-399%
|
(22)
-7%
|
(6)
+74%
|
(5)
+6%
|
11
N/A
|
(5)
N/A
|
(5)
+3%
|
(5)
+2%
|
(4)
+17%
|
(2)
+40%
|
(1)
+37%
|
(2)
-47%
|
(3)
-16%
|
(3)
-5%
|
(3)
-4%
|
(2)
+36%
|
84
N/A
|
80
-4%
|
80
0%
|
80
0%
|
(6)
N/A
|
(2)
+64%
|
(3)
-55%
|
(3)
+21%
|
(2)
+14%
|
1
N/A
|
(1)
N/A
|
(2)
-42%
|
0
N/A
|
(3)
N/A
|
(2)
+37%
|
(2)
+4%
|
(3)
-63%
|
(0)
+86%
|
6
N/A
|
17
+172%
|
4
-79%
|
(2)
N/A
|
(1)
+57%
|
(13)
-1 175%
|
(1)
+89%
|
1
N/A
|
(4)
N/A
|
(2)
+41%
|
(4)
-48%
|
(6)
-71%
|
(2)
+63%
|
0
N/A
|
1
+136%
|
8
+667%
|
13
+54%
|
4
-69%
|
(3)
N/A
|
(45)
-1 571%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
(0)
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
10
|
|
| Income from Continuing Operations |
(5)
|
(4)
|
(3)
|
(4)
|
(6)
|
(6)
|
(15)
|
(14)
|
(13)
|
(14)
|
(8)
|
(10)
|
(10)
|
(9)
|
(5)
|
(2)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(20)
|
(22)
|
(6)
|
(5)
|
11
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
83
|
80
|
80
|
79
|
(6)
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
(1)
|
(2)
|
0
|
(3)
|
(2)
|
(2)
|
(3)
|
(0)
|
6
|
17
|
4
|
(1)
|
0
|
(12)
|
(0)
|
0
|
(5)
|
(3)
|
(4)
|
(6)
|
(2)
|
0
|
1
|
7
|
10
|
2
|
(4)
|
(35)
|
|
| Net Income (Common) |
(5)
N/A
|
(4)
+26%
|
(3)
+12%
|
(4)
-22%
|
(6)
-45%
|
(6)
-6%
|
(15)
-143%
|
(14)
+4%
|
(13)
+9%
|
(14)
-5%
|
(8)
+42%
|
(10)
-26%
|
(10)
-3%
|
(9)
+18%
|
(5)
+47%
|
(2)
+58%
|
(1)
+24%
|
(3)
-142%
|
(4)
-24%
|
(4)
+14%
|
(4)
+3%
|
(3)
+7%
|
(4)
-11%
|
(4)
-20%
|
(4)
-1%
|
(20)
-346%
|
(22)
-8%
|
(22)
-1%
|
(22)
+1%
|
(6)
+73%
|
(5)
+10%
|
(5)
+3%
|
(5)
+4%
|
(4)
+15%
|
(2)
+43%
|
(2)
+34%
|
(2)
-45%
|
(3)
-9%
|
(3)
-5%
|
(3)
-4%
|
(2)
+36%
|
83
N/A
|
80
-4%
|
80
0%
|
79
0%
|
(6)
N/A
|
(1)
+74%
|
(2)
-50%
|
(1)
+33%
|
(1)
+24%
|
1
N/A
|
(1)
N/A
|
(2)
-67%
|
0
N/A
|
(3)
N/A
|
(2)
+37%
|
(2)
+4%
|
(3)
-63%
|
(0)
+94%
|
6
N/A
|
17
+165%
|
4
-78%
|
(1)
N/A
|
0
N/A
|
(12)
N/A
|
(0)
+98%
|
0
N/A
|
(5)
N/A
|
(3)
+37%
|
(4)
-41%
|
(6)
-52%
|
(2)
+64%
|
0
N/A
|
1
+129%
|
7
+503%
|
10
+49%
|
2
-76%
|
(4)
N/A
|
(35)
-712%
|
|
| EPS (Diluted) |
-1.15
N/A
|
-0.84
+27%
|
-0.73
+13%
|
-0.77
-5%
|
-1.03
-34%
|
-0.93
+10%
|
-2.48
-167%
|
-2.14
+14%
|
-1.94
+9%
|
-2.03
-5%
|
-1.18
+42%
|
-1.49
-26%
|
-1.53
-3%
|
-1.24
+19%
|
-0.66
+47%
|
-0.28
+58%
|
-0.21
+25%
|
-0.51
-143%
|
-0.63
-24%
|
-0.54
+14%
|
-0.53
+2%
|
-0.49
+8%
|
-0.54
-10%
|
-0.65
-20%
|
-0.65
N/A
|
-2.44
-275%
|
-2.84
-16%
|
-2.57
+10%
|
-2.53
+2%
|
-0.68
+73%
|
-0.61
+10%
|
-0.54
+11%
|
-0.52
+4%
|
-0.44
+15%
|
-0.25
+43%
|
-0.16
+36%
|
-0.24
-50%
|
-0.25
-4%
|
-0.26
-4%
|
-0.26
N/A
|
-0.16
+38%
|
7.51
N/A
|
7.45
-1%
|
7.11
-5%
|
7.47
+5%
|
-0.49
N/A
|
-0.13
+73%
|
-0.19
-46%
|
-0.13
+32%
|
-0.09
+31%
|
0.07
N/A
|
-0.1
N/A
|
-0.18
-80%
|
0.03
N/A
|
-0.25
N/A
|
-0.16
+36%
|
-0.15
+6%
|
-0.25
-67%
|
0
N/A
|
0.54
N/A
|
1.11
+106%
|
0.18
-84%
|
-0.07
N/A
|
0.02
N/A
|
-0.58
N/A
|
0
N/A
|
0.02
N/A
|
-0.23
N/A
|
-0.14
+39%
|
-0.21
-50%
|
-0.32
-52%
|
-0.12
+63%
|
0.02
N/A
|
0.05
+150%
|
0.35
+600%
|
0.49
+40%
|
0.12
-76%
|
-0.2
N/A
|
-1.74
-770%
|
|