DeFi Development Corp
NASDAQ:DFDV
Income Statement
Earnings Waterfall
DeFi Development Corp
Income Statement
DeFi Development Corp
| 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
|
1
|
4
|
|
| Revenue |
2
N/A
|
2
-11%
|
2
+26%
|
3
+14%
|
2
-15%
|
2
+2%
|
2
-6%
|
2
+2%
|
2
-5%
|
2
-3%
|
2
-8%
|
2
+2%
|
2
+15%
|
2
-6%
|
4
+78%
|
8
+114%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| 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
|
1
+108%
|
1
+73%
|
2
+43%
|
2
-6%
|
3
+78%
|
7
+113%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(5)
|
(5)
|
(5)
|
(9)
|
(13)
|
|
| Selling, General & Administrative |
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(8)
|
(12)
|
|
| Research & Development |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(1)
N/A
|
(2)
-82%
|
(2)
-9%
|
(2)
-13%
|
(2)
+28%
|
(1)
+17%
|
(1)
+9%
|
(2)
-80%
|
(3)
-46%
|
(4)
-22%
|
(5)
-14%
|
(4)
+25%
|
(3)
+18%
|
(3)
+2%
|
(6)
-110%
|
(6)
+3%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
97
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(2)
|
|
| Total Other Income |
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(2)
N/A
|
(3)
-75%
|
(3)
-6%
|
(2)
+21%
|
(1)
+47%
|
(1)
+52%
|
(1)
-3%
|
(2)
-211%
|
(3)
-75%
|
(4)
-22%
|
(5)
-10%
|
(3)
+24%
|
(3)
+20%
|
(3)
+7%
|
15
N/A
|
89
+500%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(19)
|
|
| Income from Continuing Operations |
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
14
|
70
|
|
| Net Income (Common) |
(2)
N/A
|
(3)
-75%
|
(3)
-6%
|
(2)
+21%
|
(1)
+47%
|
(1)
+52%
|
(1)
-3%
|
(2)
-211%
|
(3)
-75%
|
(4)
-22%
|
(5)
-10%
|
(3)
+24%
|
(3)
+20%
|
(3)
+7%
|
14
N/A
|
70
+412%
|
|
| EPS (Diluted) |
-0.18
N/A
|
-0.32
-78%
|
-0.34
-6%
|
-0.27
+21%
|
-0.13
+52%
|
-0.06
+54%
|
-0.1
-67%
|
-0.24
-140%
|
-0.46
-92%
|
-0.42
+9%
|
-0.46
-10%
|
-0.34
+26%
|
-0.28
+18%
|
-0.26
+7%
|
0.7
N/A
|
2.23
+219%
|
|