Hut 8 Corp
F:V71
Income Statement
Earnings Waterfall
Hut 8 Corp
Income Statement
Hut 8 Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
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
|
0
N/A
|
0
N/A
|
0
N/A
|
11
N/A
|
19
+71%
|
36
+94%
|
49
+36%
|
51
+2%
|
71
+41%
|
80
+13%
|
82
+2%
|
83
+1%
|
64
-23%
|
43
-33%
|
41
-4%
|
60
+47%
|
84
+41%
|
129
+53%
|
174
+35%
|
195
+12%
|
205
+5%
|
187
-9%
|
151
-19%
|
116
-23%
|
92
-21%
|
77
-16%
|
61
-21%
|
127
+109%
|
143
+13%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(17)
|
(43)
|
(72)
|
(85)
|
(95)
|
(88)
|
(79)
|
(88)
|
(85)
|
(77)
|
(61)
|
(61)
|
(62)
|
(72)
|
(85)
|
(102)
|
(133)
|
(158)
|
(176)
|
(164)
|
(140)
|
(116)
|
(34)
|
(96)
|
(93)
|
|
| Gross Profit |
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
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
2
-30%
|
(6)
N/A
|
(23)
-259%
|
(34)
-53%
|
(24)
+31%
|
(8)
+66%
|
4
N/A
|
(5)
N/A
|
(21)
-321%
|
(34)
-61%
|
(20)
+40%
|
(1)
+94%
|
22
N/A
|
57
+157%
|
89
+56%
|
93
+5%
|
72
-22%
|
29
-60%
|
(25)
N/A
|
(48)
-91%
|
(48)
-2%
|
(39)
+20%
|
26
N/A
|
31
+17%
|
50
+62%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(8)
|
(11)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
5
|
(12)
|
(27)
|
(40)
|
(46)
|
(49)
|
(50)
|
(45)
|
(46)
|
(43)
|
(41)
|
(48)
|
(89)
|
(108)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(4)
|
(7)
|
(9)
|
(9)
|
(8)
|
(7)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(9)
|
(15)
|
(20)
|
(27)
|
(29)
|
(30)
|
(32)
|
(31)
|
(32)
|
(31)
|
(30)
|
(38)
|
(66)
|
(77)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(11)
|
(18)
|
(29)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
3
|
(7)
|
(13)
|
(17)
|
(18)
|
(17)
|
(14)
|
(13)
|
(12)
|
(11)
|
0
|
(4)
|
(2)
|
|
| Operating Income |
(0)
N/A
|
(0)
+35%
|
(0)
N/A
|
(0)
+8%
|
(0)
+17%
|
(0)
+20%
|
(0)
-13%
|
(0)
+11%
|
(0)
-25%
|
(0)
+20%
|
(0)
+25%
|
(0)
-17%
|
(0)
-43%
|
(0)
N/A
|
(0)
-40%
|
1
N/A
|
(6)
N/A
|
(17)
-188%
|
(31)
-83%
|
(43)
-38%
|
(32)
+27%
|
(15)
+54%
|
(3)
+82%
|
(9)
-257%
|
(25)
-173%
|
(38)
-49%
|
(24)
+37%
|
4
N/A
|
10
+165%
|
30
+189%
|
49
+64%
|
48
-2%
|
23
-52%
|
(21)
N/A
|
(70)
-238%
|
(94)
-33%
|
(92)
+2%
|
(80)
+12%
|
(22)
+73%
|
(58)
-165%
|
(58)
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(2)
|
(2)
|
(20)
|
(15)
|
3
|
(8)
|
1
|
(4)
|
(11)
|
6
|
12
|
1
|
1
|
0
|
(116)
|
(64)
|
(127)
|
(125)
|
(44)
|
37
|
99
|
84
|
28
|
287
|
231
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(87)
|
(85)
|
(80)
|
(79)
|
4
|
4
|
(0)
|
(0)
|
16
|
15
|
15
|
14
|
0
|
0
|
0
|
0
|
(119)
|
(126)
|
(130)
|
(152)
|
(0)
|
(26)
|
(22)
|
|
| 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
|
|
| Total Other Income |
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
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
+35%
|
(0)
N/A
|
(0)
+8%
|
(0)
+17%
|
(0)
N/A
|
(0)
-10%
|
(0)
+9%
|
(0)
N/A
|
(0)
+20%
|
(0)
+25%
|
(0)
-17%
|
(0)
-43%
|
(0)
N/A
|
(0)
-40%
|
(4)
-2 721%
|
(9)
-123%
|
(20)
-130%
|
(137)
-576%
|
(142)
-4%
|
(107)
+25%
|
(101)
+6%
|
2
N/A
|
(9)
N/A
|
(36)
-307%
|
(32)
+12%
|
4
N/A
|
20
+400%
|
26
+29%
|
44
+72%
|
(67)
N/A
|
(16)
+76%
|
(104)
-550%
|
(146)
-40%
|
(233)
-60%
|
(183)
+22%
|
(122)
+33%
|
(148)
-22%
|
6
N/A
|
204
+3 418%
|
150
-26%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
15
|
28
|
16
|
22
|
(6)
|
(20)
|
(16)
|
(22)
|
(10)
|
(7)
|
3
|
0
|
0
|
(5)
|
(5)
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
(9)
|
(20)
|
(137)
|
(142)
|
(107)
|
(101)
|
2
|
(9)
|
(36)
|
(32)
|
19
|
48
|
42
|
66
|
(73)
|
(36)
|
(120)
|
(167)
|
(243)
|
(190)
|
(119)
|
(148)
|
6
|
199
|
145
|
|
| Income to Minority Interest |
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
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
+35%
|
(0)
N/A
|
(0)
+8%
|
(0)
+17%
|
(0)
N/A
|
(0)
-10%
|
(0)
+9%
|
(0)
N/A
|
(0)
+20%
|
(0)
+25%
|
(0)
-17%
|
(0)
-43%
|
(0)
N/A
|
(0)
-40%
|
(4)
-2 721%
|
(9)
-123%
|
(20)
-130%
|
(137)
-576%
|
(142)
-4%
|
(107)
+25%
|
(101)
+6%
|
2
N/A
|
(9)
N/A
|
(36)
-307%
|
(32)
+12%
|
19
N/A
|
48
+155%
|
42
-14%
|
66
+58%
|
(73)
N/A
|
(36)
+50%
|
(120)
-233%
|
(167)
-39%
|
(243)
-45%
|
(190)
+22%
|
(119)
+38%
|
(148)
-25%
|
6
N/A
|
191
+2 979%
|
136
-29%
|
|
| EPS (Diluted) |
-2
N/A
|
-2.16
-8%
|
-2.16
N/A
|
-2
+7%
|
-1
+50%
|
-1.66
-66%
|
-1.83
-10%
|
-1.66
+9%
|
-1
+40%
|
-1.33
-33%
|
-1
+25%
|
-1.16
-16%
|
-1
+14%
|
-0.03
+97%
|
-0.04
-33%
|
-0.05
-25%
|
-0.1
-100%
|
-0.24
-140%
|
-2.43
-913%
|
-1.85
+24%
|
-1.37
+26%
|
-1.29
+6%
|
0.02
N/A
|
-0.09
N/A
|
-0.39
-333%
|
-0.33
+15%
|
0.2
N/A
|
0.38
+90%
|
0.33
-13%
|
0.42
+27%
|
-0.54
N/A
|
-0.2
+63%
|
-0.67
-235%
|
-0.86
-28%
|
-1.29
-50%
|
-0.82
+36%
|
-0.53
+35%
|
-0.66
-25%
|
0.11
N/A
|
2.04
+1 755%
|
1.5
-26%
|
|