Cipher Mining Inc
NASDAQ:CIFR
Income Statement
Earnings Waterfall
Cipher Mining Inc
Revenue
|
126.8m
USD
|
Cost of Revenue
|
-50.3m
USD
|
Gross Profit
|
76.5m
USD
|
Operating Expenses
|
-134.3m
USD
|
Operating Income
|
-57.8m
USD
|
Other Expenses
|
32m
USD
|
Net Income
|
-25.8m
USD
|
Income Statement
Cipher Mining Inc
Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
3
N/A
|
25
+720%
|
56
+125%
|
86
+54%
|
127
+47%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
(1)
|
(9)
|
(25)
|
(38)
|
(50)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
16
+600%
|
31
+96%
|
49
+55%
|
77
+57%
|
|
Operating Income | ||||||||||
Operating Expenses |
(72)
|
(89)
|
(106)
|
(121)
|
(75)
|
(86)
|
(100)
|
(119)
|
(134)
|
|
Selling, General & Administrative |
(72)
|
(89)
|
(106)
|
(121)
|
(71)
|
(71)
|
(76)
|
(82)
|
(85)
|
|
Depreciation & Amortization |
0
|
(0)
|
(0)
|
(0)
|
(4)
|
(16)
|
(30)
|
(47)
|
(59)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
1
|
6
|
9
|
10
|
|
Operating Income |
(72)
N/A
|
(89)
-24%
|
(106)
-18%
|
(121)
-15%
|
(72)
+40%
|
(70)
+3%
|
(68)
+3%
|
(71)
-3%
|
(58)
+18%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(0)
|
(0)
|
(12)
|
65
|
37
|
45
|
63
|
(10)
|
34
|
|
Non-Reccuring Items |
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(6)
|
2
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
(72)
N/A
|
(89)
-24%
|
(118)
-32%
|
(57)
+52%
|
(37)
+34%
|
(26)
+29%
|
(9)
+65%
|
(87)
-856%
|
(22)
+75%
|
|
Net Income | ||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(1)
|
(4)
|
|
Income from Continuing Operations |
(72)
|
(89)
|
(118)
|
(57)
|
(39)
|
(28)
|
(12)
|
(89)
|
(26)
|
|
Net Income (Common) |
(72)
N/A
|
(89)
-24%
|
(118)
-32%
|
(57)
+52%
|
(39)
+31%
|
(28)
+28%
|
(12)
+59%
|
(89)
-662%
|
(26)
+71%
|
|
EPS (Diluted) |
-0.33
N/A
|
-0.35
-6%
|
-0.47
-34%
|
-0.22
+53%
|
-0.16
+27%
|
-0.12
+25%
|
-0.05
+58%
|
-0.36
-620%
|
-0.1
+72%
|