Greenidge Generation Holdings Inc
NASDAQ:GREE
Income Statement
Earnings Waterfall
Greenidge Generation Holdings Inc
Income Statement
Greenidge Generation Holdings Inc
| 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 |
1
|
0
|
0
|
1
|
4
|
7
|
14
|
18
|
22
|
16
|
12
|
10
|
13
|
11
|
10
|
8
|
7
|
8
|
7
|
6
|
|
| Revenue |
20
N/A
|
28
+39%
|
40
+41%
|
69
+75%
|
97
+41%
|
115
+19%
|
122
+6%
|
108
-11%
|
90
-17%
|
76
-16%
|
68
-11%
|
67
-1%
|
70
+5%
|
75
+6%
|
73
-2%
|
64
-12%
|
60
-8%
|
59
0%
|
59
0%
|
62
+5%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(13)
|
(15)
|
(17)
|
(23)
|
(28)
|
(36)
|
(46)
|
(55)
|
(60)
|
(57)
|
(53)
|
(50)
|
(51)
|
(54)
|
(52)
|
(46)
|
(41)
|
(44)
|
(46)
|
(48)
|
|
| Gross Profit |
8
N/A
|
13
+74%
|
22
+72%
|
46
+107%
|
69
+48%
|
79
+15%
|
76
-4%
|
53
-30%
|
30
-43%
|
19
-37%
|
14
-24%
|
16
+14%
|
19
+18%
|
21
+8%
|
21
+1%
|
19
-12%
|
18
-1%
|
16
-15%
|
13
-17%
|
14
+9%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(10)
|
(12)
|
(16)
|
(22)
|
(36)
|
(48)
|
(66)
|
(79)
|
(89)
|
(86)
|
(72)
|
(63)
|
(42)
|
(38)
|
(35)
|
(31)
|
(31)
|
(28)
|
(27)
|
(26)
|
|
| Selling, General & Administrative |
(6)
|
(8)
|
(11)
|
(15)
|
(24)
|
(34)
|
(38)
|
(40)
|
(37)
|
(34)
|
(33)
|
(32)
|
(26)
|
(23)
|
(20)
|
(17)
|
(17)
|
(15)
|
(14)
|
(13)
|
|
| Depreciation & Amortization |
(5)
|
(5)
|
(5)
|
(7)
|
(8)
|
(11)
|
(14)
|
(25)
|
(35)
|
(35)
|
(34)
|
(24)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(15)
|
(15)
|
(17)
|
(17)
|
(6)
|
(7)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
|
| Operating Income |
(3)
N/A
|
1
N/A
|
6
+889%
|
25
+302%
|
33
+33%
|
31
-6%
|
10
-68%
|
(26)
N/A
|
(59)
-125%
|
(67)
-15%
|
(58)
+14%
|
(46)
+20%
|
(23)
+51%
|
(17)
+25%
|
(14)
+17%
|
(12)
+14%
|
(13)
-6%
|
(13)
+0%
|
(14)
-12%
|
(12)
+15%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(7)
|
(14)
|
(18)
|
(22)
|
(22)
|
(18)
|
(16)
|
(13)
|
(11)
|
(10)
|
(9)
|
(5)
|
(7)
|
(4)
|
(2)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(30)
|
0
|
1
|
(70)
|
(41)
|
(175)
|
(173)
|
(102)
|
(105)
|
6
|
4
|
4
|
7
|
(2)
|
(2)
|
(2)
|
12
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
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
|
|
| Pre-Tax Income |
(3)
N/A
|
0
N/A
|
6
+1 664%
|
(7)
N/A
|
30
N/A
|
25
-14%
|
(73)
N/A
|
(84)
-15%
|
(255)
-203%
|
(261)
-3%
|
(178)
+32%
|
(167)
+6%
|
(29)
+83%
|
(24)
+17%
|
(20)
+18%
|
(13)
+34%
|
(20)
-50%
|
(21)
-8%
|
(20)
+6%
|
(2)
+92%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
0
|
(1)
|
(2)
|
3
|
(8)
|
(7)
|
(21)
|
(26)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Income from Continuing Operations |
(3)
|
(0)
|
4
|
(4)
|
22
|
19
|
(94)
|
(110)
|
(270)
|
(277)
|
(178)
|
(167)
|
(29)
|
(24)
|
(20)
|
(13)
|
(20)
|
(21)
|
(20)
|
(2)
|
|
| Net Income (Common) |
(3)
N/A
|
(0)
+88%
|
4
N/A
|
(4)
N/A
|
(44)
-1 035%
|
(46)
-4%
|
(158)
-241%
|
(173)
-10%
|
(271)
-57%
|
(279)
-3%
|
(181)
+35%
|
(172)
+5%
|
(30)
+83%
|
(25)
+14%
|
(21)
+18%
|
(13)
+38%
|
(20)
-53%
|
(21)
-8%
|
(20)
+7%
|
(2)
+92%
|
|
| EPS (Diluted) |
-0.81
N/A
|
-0.1
+88%
|
0.91
N/A
|
-0.96
N/A
|
-13.89
-1 347%
|
-11.23
+19%
|
-37.88
-237%
|
-40.96
-8%
|
-63.93
-56%
|
-52.21
+18%
|
-28.27
+46%
|
-23.69
+16%
|
-4.43
+81%
|
-2.66
+40%
|
-2.08
+22%
|
-1.21
+42%
|
-1.88
-55%
|
-1.53
+19%
|
-1.3
+15%
|
-0.1
+92%
|
|